MORGAN STANLEY CAPITAL I INC COM MORT PS THR CER SE 1998-CF1
8-K, 1998-09-18
Previous: LEAP WIRELESS INTERNATIONAL INC, 8-K, 1998-09-18
Next: IMC HOME EQUITY LOAN OWNER TRUST 1998-4, 8-K, 1998-09-18



                       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: July 31, 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-CF1 (the "Certificates").  On August 26, 1998, Morgan
Stanley Capital I Inc. (the "Company")  caused the issuance of the Certificates,
pursuant to a Pooling and  Servicing  Agreement  dated as of August 1, 1998 (the
"Pooling and Servicing  Agreement") by and among the Company,  Amresco Services,
L.P., as master servicer,  Lennar Partners,  Inc., as special servicer,  LaSalle
National Bank, as trustee, and ABN AMRO Bank N.V., as fiscal agent in twenty-one
classes:  the Class A-1, Class A-2, Class A-MF1,  Class A-MF2, Class X, Class B,
Class C, Class D,  Class E, Class F, Class G, Class H, Class J,  Classs K, Class
L,  Class  M,  Class  N,  Class  Q,  Class  R-I,  Class  R-II  and  Class  R-III
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 August 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/ Russel Rhabany
                                     -------------------
                                    Name:  Russel Rhabany
                                    Title: Vice President

Date:  August 1, 1998


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


                         MORGAN STANLEY CAPITAL I INC.,
                                  as Depositor,



                                       and



                             AMRESCO SERVICES, L.P.,
                               as Master Servicer,



                                       and



                              LENNAR PARTNERS, INC.
                              as Special Servicer,



                             LASALLE NATIONAL BANK,
                                   as Trustee,







                                       and



                               ABN AMRO BANK N.V.,
                                as Fiscal Agent,



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

                         POOLING AND SERVICING AGREEMENT

                           Dated as of August 1, 1998
                    ----------------------------------------

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-CF1


- --------------------------------------------------------------------------------
                                                                  Execution Copy


<PAGE>






                                TABLE OF CONTENTS

           

                                    ARTICLE I

                                   DEFINITIONS

Section 1.1  Definitions
Section 1.2  Calculations Respecting Mortgage Loans
Section 1.3  Calculations Respecting Accrued Interest
Section 1.4  Interpretation
Section 1.5  ARD Loans

                                   ARTICLE II

                 DECLARATION OF TRUST; ISSUANCES OF CERTIFICATES

Section 2.1  Conveyance of Mortgage Loans
Section 2.2  Acceptance by Trustee
Section 2.3  Sellers' Repurchase of Mortgage Loans for Document Defects and 
                Breaches of Representations and Warranties
Section 2.4  Representations and Warranties
Section 2.5  Conveyance of Interests

                                   ARTICLE III

                                THE CERTIFICATES

Section 3.1  The Certificates
Section 3.2  Registration
Section 3.3  Transfer  and  Exchange  of  Certificates  
Section 3.4  Mutilated, Destroyed, Lost or Stolen Certificates 
Section 3.5  Persons Deemed Owners 
Section 3.6  Access to List of Certificateholders' Names and Addresses  
Section 3.7  Book-Entry Certificates  
Section 3.8  Notices to Clearing  Agency  
Section 3.9  Definitive Certificates 
Section 3.10 Appointment of Paying Agent

                                   ARTICLE IV

                                    ADVANCES

Section 4.1  P&I Advances by Master Servicer
Section 4.2  Servicing Advances
Section 4.3  Advances by Trustee
Section 4.4  Evidence of Nonrecoverability
Section 4.5  Interest on Advances; Calculation of Outstanding Advances 
               with Respect to a Mortgage Loan
Section 4.6  Reimbursement of Advances and Advance Interest

                                    ARTICLE V

                           ADMINISTRATION OF THE TRUST

Section 5.1  Collections
Section 5.2  Application of Funds in the Certificate Account
Section 5.3  Distribution Account
Section 5.4  Trustee Reports
Section 5.5  Trustee Tax Reports

                                   ARTICLE VI

                                  DISTRIBUTIONS

Section 6.1  Distributions Generally
Section 6.2  REMIC I
Section 6.3  REMIC II
Section 6.4  REMIC III
Section 6.5  Allocation of Realized Losses, Expense Losses and 
               Shortfalls Due to Nonrecoverability  
Section 6.6  Net  Aggregate  Prepayment  Interest  Shortfalls
Section 6.7  Adjustment of Servicing Fees  
Section 6.8  Appraisal Reductions 
Section 6.9  Compliance with Withholding Requirements  
Section 6.10 Prepayment Premiums  
Section 6.11 Excess Interest 
Section 6.12 Grantor Trust Reporting

                                   ARTICLE VII

                             CONCERNING THE TRUSTEE

Section 7.1   Duties of Trustee
Section 7.2   Certain Matters Affecting the Trustee
Section 7.3   Trustee and Fiscal Agent Not Liable for Certificates 
                or Interests or Mortgage Loans 
Section 7.4   Trustee and Fiscal Agent May Own Certificates 
Section 7.5   Eligibility Requirements for Trustee 
Section 7.6   Resignation and Removal of Trustee  
Section 7.7   Successor Trustee and Fiscal Agent  
Section 7.8   Merger or Consolidation of Trustee 
Section 7.9   Appointment of Co-Trustee, Separate Trustee or Custodian 
Section 7.10  Authenticating  Agents 
Section 7.11  Indemnification of Trustee and Fiscal Agent 
Section 7.12  Fees and Expenses of Trustee  
Section 7.13  Collection  of Moneys  
Section 7.14  Trustee To Act;  Appointment  of Successor
Section 7.15  Notification to Holders 
Section 7.16  Representations and Warranties of the Trustee  
Section 7.17  Fidelity  Bond and Errors and  Omissions  Insurance 
                Policy Maintained by the Trustee 
Section 7.18  Fiscal Agent Appointed; Concerning the Fiscal Agent

                                  ARTICLE VIII

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 8.1   Servicing Standard; General Powers and Duties
Section 8.2   Collection of Mortgage Loan Payments
Section 8.3   Collection of Taxes, Assessments and Similar Items; 
                Escrow Accounts and Reserve Accounts
Section 8.4   Sub-Servicing Agreements
Section 8.5   Maintenance of Insurance Policies; Errors and Omissions 
                and Fidelity Coverage
Section 8.6   Enforcement of Due-On-Sale Clauses; Assumption Agreements; 
                Subordinate Financing
Section 8.7   Realization Upon Defaulted Mortgage Loans
Section 8.8   Trustee to Cooperate; Release of Mortgage Files
Section 8.9   Documents, Records and Funds in Possession of Master Servicer 
                or Special Servicer to be Held for Trustee for the 
                Benefit of Certificateholders 
Section 8.10  Servicing  Compensation  
Section 8.11  Master  Servicer  Reports;  Account Statements  
Section 8.12  Annual Statement as to Compliance  
Section 8.13  Annual Independent Public Accountants' Servicing Report 
Section 8.14  Certain Reports Regarding the Mortgage Loans and 
                the Mortgaged Properties
Section 8.15  Certain Available Information and Related Rights of the 
                 Master Servicer and the Special Servicer
Section 8.16  Rule 144A Information
Section 8.17  Inspections; Collection of Financial Statements
Section 8.18  Modifications, Waivers, Amendments, Extensions and Consents
Section 8.19  Title to REO Property
Section 8.20  Management of REO Property
Section 8.21  Additional Obligations of the Master Servicer
Section 8.22  Representations, Warranties and Covenants of the Master 
                Servicer and the Special Servicer
Section 8.23  Merger or Consolidation
Section 8.24  Resignation of Master Servicer or Special Servicer
Section 8.25  Assignment or Delegation of Duties by Master Servicer 
                or the Special Servicer
Section 8.26  Limitation on Liability of Master Servicer, Special Servicer 
                and Others
Section 8.27  Indemnification; Third-Party Claims
Section 8.28  Tax Reporting
Section 8.29  Certain Special Servicer Reports
Section 8.30  Qualification to Service
Section 8.31  Sale of Defaulted Mortgage Loans and REO Properties
Section 8.32  Operating Adviser; Elections
Section 8.33  Duties of Operating Adviser
Section 8.34  Duties of Healthcare Adviser; Compensation of Healthcare Adviser
Section 8.35  Healthcare Adviser; Elections
Section 8.36  Limitation on Liability of Healthcare Adviser
Section 8.37  Exchange Act Reporting
Section 8.38  Interest Reserve Account
                

                                   ARTICLE IX
Section 9.1   Event of Default
Section 9.2   Trustee to Act; Appointment of Successor
Section 9.3   Notification to Certificateholders
Section 9.4   Waiver of Events of Default

                                    ARTICLE X

                      PURCHASE AND TERMINATION OF THE TRUST

Section 10.1  Termination of Trust Upon Repurchase or Liquidation 
                of All Mortgage Loans
Section 10.2  Procedure Upon Termination of Trust
Section 10.3  Additional Trust Termination Requirements

                                   ARTICLE XI

                          RIGHTS OF CERTIFICATEHOLDERS

Section 11.1  Limitation on Rights of Holders
Section 11.2  Access to List of Holders
Section 11.3  Acts of Holders of Certificates

                                   ARTICLE XII

                              REMIC ADMINISTRATION

Section 12.1  REMIC Administration
Section 12.2  Prohibited Transactions and Activities
Section 12.3  Modifications of Mortgage Loans
Section 12.4  Liability with Respect to Certain Taxes and Loss of REMIC Status

                                  ARTICLE XIII

                            MISCELLANEOUS PROVISIONS

Section 13.1   Binding Nature of Agreement  
Section 13.2   Entire Agreement  
Section 13.3   Amendment  
Section 13.4   Governing  Law 
Section 13.5   Notices  
Section 13.6   Severability  of Provisions  
Section 13.7   Indulgences; No Waivers 
Section 13.8   Headings Not to Affect Interpretation 
Section 13.9   Benefits of Agreement 
Section 13.10  Special Notices to the Rating Agencies 
Section 13.11  Counterparts  
Section 13.12  Intention of Parties 
Section 13.13  Recordation of Agreement 
Section 13.14  Rating Agency Monitoring Fees



                                    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-MF1 CERTIFICATE
EXHIBIT A-4      FORM OF CLASS A-MF2 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 K CERTIFICATE
EXHIBIT A-14     FORM OF CLASS L CERTIFICATE
EXHIBIT A-15     FORM OF CLASS M CERTIFICATE
EXHIBIT A-16     FORM OF CLASS N CERTIFICATE
EXHIBIT A-17     FORM OF CLASS Q CERTIFICATE
EXHIBIT A-18     FORM OF CLASS R-I CERTIFICATE
EXHIBIT A-19     FORM OF CLASS R-II CERTIFICATE
EXHIBIT A-20     FORM OF CLASS R-III CERTIFICATE
EXHIBIT A-21     FORM OF CLASS X CERTIFICATE
EXHIBIT B-1      FORM OF INITIAL CERTIFICATION OF TRUSTEE
EXHIBIT B-2      FORM OF FINAL CERTIFICATION OF TRUSTEE
EXHIBIT C        FORM OF REQUEST FOR RELEASE
EXHIBIT D-1      FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF DEFINITIVE
                   PRIVATELY OFFERED CERTIFICATES
EXHIBIT D-2A     FORM I OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF DEFINITIVE
                   PRIVATELY OFFERED CERTIFICATES
EXHIBIT D-2B     FORM II OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF DEFINITIVE
                   PRIVATELY OFFERED CERTIFICATES
EXHIBIT D-3A     FORM I OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF INTERESTS IN
                   BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES
EXHIBIT D-3B     FORM II OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF INTERESTS IN
                   BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES
EXHIBIT E-1A     FORM OF TRANSFER AFFIDAVIT AND AGREEMENT FOR TRANSFERS OF REMIC
                   RESIDUAL CERTIFICATES
EXHIBIT E-1B     FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF REMIC RESIDUAL
                   CERTIFICATES
EXHIBIT F        FORM OF REGULATION S CERTIFICATE
EXHIBIT G-1      FORM OF COMPARATIVE FINANCIAL STATUS REPORT
EXHIBIT G-2      FORM OF DELINQUENT LOAN STATUS REPORT
EXHIBIT G-3      FORM OF HISTORICAL LOAN MODIFICATION REPORT
EXHIBIT G-4      FORM OF HISTORICAL LOSS ESTIMATE REPORT
EXHIBIT G-5      FORM OF REO STATUS REPORT
EXHIBIT G-6      FORM OF WATCH LIST
EXHIBIT G-7      FORM OF OPERATING STATEMENT ANALYSIS REPORT
EXHIBIT G-8      FORM OF NOI ADJUSTMENT WORKSHEET
EXHIBIT G-9      CSSA 100.1 SET-UP DATA RECORD LAYOUT
EXHIBIT G-10     CSSA 100.1 PERIOD DATA RECORD LAYOUT
EXHIBIT G-11     CSSA 100.1 PROPERTY DATA FILE
EXHIBIT H        FORM OF EXCHANGE CERTIFICATION
EXHIBIT I        FORM OF EUROCLEAR OR CEDEL CERTIFICATE
EXHIBIT J        FORM OF CERTIFICATE ACCOUNT WIRE TRANSFER AGREEMENT
EXHIBIT K        FORM OF PROOF OF CERTIFICATEHOLDER STATUS LETTER
EXHIBIT L        FORM OF INSPECTION REPORT
EXHIBIT M        FORM OF MONTHLY CERTIFICATEHOLDER REPORT
EXHIBIT N        RESERVED
EXHIBIT O        FORM OF SPECIALLY SERVICED ASSET REPORT
EXHIBIT P        FORM OF SPECIAL SERVICER MONTHLY REPORT
EXHIBIT Q        FORM OF MORTGAGE LOAN INFORMATION
EXHIBIT R-1      REPRESENTATIONS AND WARRANTIES OF CONTI IN RESPECT 
                   OF CONTI LOANS
EXHIBIT R-2      REPRESENTATIONS AND WARRANTIES OF MSMC IN RESPECT OF MSMC LOANS
EXHIBIT R-3      REPRESENTATIONS AND WARRANTIES OF RMF IN RESPECT OF RMF LOANS
EXHIBIT S-1      FORM OF POWER OF ATTORNEY FOR MASTER SERVICER
EXHIBIT S-2      FORM OF POWER OF ATTORNEY FOR SPECIAL SERVICER
SCHEDULE I       CONTITRADE LOAN SCHEDULE
SCHEDULE II      MSMC LOAN SCHEDULE
SCHEDULE III     RMF LOAN SCHEDULE
SCHEDULE IV      HEALTH CARE LOAN SCHEDULE
SCHEDULE V       SCHEDULE OF PRIMARY SERVICERS



<PAGE>







     THIS  POOLING AND  SERVICING  AGREEMENT is dated as of August 1, 1998 (this
"Agreement")  among MORGAN STANLEY  CAPITAL I INC., a Delaware  corporation,  as
depositor (the  "Depositor"),  AMRESCO  SERVICES,  L.P., as master servicer (the
"Master  Servicer"),  LENNAR  PARTNERS,  INC., as special servicer (the "Special
Servicer"),  LASALLE NATIONAL BANK, as trustee of the Trust (the "Trustee"), and
ABN AMRO BANK N.V., as fiscal agent (the "Fiscal Agent").


                              PRELIMINARY STATEMENT

     On the Closing  Date,  the Depositor  will acquire the Mortgage  Loans from
ContiTrade Services L.L.C. ("ContiTrade"),  Morgan Stanley Mortgage Capital Inc.
("MSMC")  and Red  Mountain  Funding,  L.L.C.  ("RMF")  (each,  a  "Seller"  and
collectively,  the  "Sellers"),  and will be the owner of the Mortgage Loans and
the other  property  being  conveyed by it to the Trustee for  inclusion  in the
Trust (as defined  herein).  On the Closing Date, the Depositor will acquire (i)
the REMIC I Regular Interests and the Class R-I Certificate as consideration for
its  transfer  to the  Trust  of the  Mortgage  Loans  and  the  other  property
constituting the Trust;  (ii) the REMIC II Regular  Interests and the Class R-II
Certificates as  consideration  for its transfer of the REMIC I Interests to the
Trust; and (iii) the REMIC III Certificates as consideration for its transfer of
the REMIC II Regular  Interests to the Trust.  The Depositor has duly authorized
the  execution  and delivery of this  Agreement to provide for the foregoing and
the issuance of (A) the REMIC I Regular Interests and the Class R-I Certificates
representing  in the aggregate the entire  beneficial  ownership of REMIC I, (B)
the REMIC II Regular Interests and the Class R-II  Certificates  representing in
the aggregate the entire beneficial  ownership of REMIC II and (C) the REMIC III
Certificates  representing in the aggregate the entire  beneficial  ownership of
REMIC III. All  covenants and  agreements  made by the Depositor and the Trustee
herein with respect to the Mortgage  Loans and the other  property  constituting
the Trust are for the benefit of the  Holders of the REMIC I Regular  Interests,
the REMIC II Regular Interests, the Residual Certificates, and the REMIC Regular
Certificates.  The parties  hereto are  entering  into this  Agreement,  and the
Trustee  is  accepting  the  trusts  created  hereby,   for  good  and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged.

     The Class A-1, Class A-2, Class A-MF1, Class A-MF2, Class B, Class C, Class
D and Class E Certificates have been offered for sale pursuant to the prospectus
(the  "Prospectus")  dated August 3, 1998,  as  supplemented  by the  prospectus
supplement dated August 13, 1998 (together, the "Prospectus Supplement") and the
Class X, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N,
Class R-I,  Class R-II and Class R-III  Certificates  have been offered for sale
pursuant to the Private Placement Memorandum dated August 13, 1998 (the "Private
Placement Memorandum").

     The following sets forth the Class designation,  Pass-Through Rate, initial
Aggregate  Certificate  Balance (or initial Notional Amount) and Final Scheduled
Distribution  Date for each Class of REMIC I Regular Interests and the Class R-I
Certificates comprising the interests in REMIC I, each Class of REMIC II Regular
Interests and the Class R-II  Certificate  comprising  the interests in REMIC II
and each Class of REMIC III  Certificates  comprising the interests in REMIC III
created hereunder:


                                     REMIC I

     Each REMIC I Regular Interest (a "Corresponding  REMIC I Regular Interest")
will relate to a specific  Mortgage  Loan.  Each  Corresponding  REMIC I Regular
Interest will have a pass-through rate equal to the REMIC I Net Mortgage Rate of
the related Mortgage Loan, an initial principal amount (the initial "Certificate
Balance")  equal to the Scheduled  Principal  Balance as of the Cut-Off Date (as
herein defined) of the Mortgage Loan to which the Corresponding  REMIC I Regular
Interest  relates,  and a latest possible maturity date set to the Maturity Date
(as defined  herein) of the  Mortgage  Loan to which the  Corresponding  REMIC I
Regular  Interest  relates.  The Class R-I Certificate will be designated as the
sole class of residual interests in REMIC I and will have no Certificate Balance
and no  Pass-Through  Rate,  but will be entitled to receive the proceeds of any
assets remaining in REMIC I after all classes of REMIC I Regular  Interests have
been paid in full.


                                    REMIC II

     The REMIC II Regular Interests have the pass-through  rates and Certificate
Balances set forth in the definition thereof. The Class R-II Certificate will be
designated as the sole class of residual  interests in REMIC II and will have no
Certificate  Balance and no  Pass-Through  Rate, but will be entitled to receive
the  proceeds of any assets  remaining in REMIC II after all classes of REMIC II
Regular Interests have been paid in full.


                                    REMIC III


                                                           Initial Aggregate  
                                                        Certificate Principal
Designation       Initial Pass-Through Rate(a)            or Notional Amount
- -----------       ----------------------------          ----------------------
Class A-1                  6.33%                            $231,000,000
Class A-2                  6.60%                             365,026,000
Class A-MF1                6.52%                              98,712,000
Class A-MF2                6.53%                              83,134,000
Class X                    1.06%                           1,107,291,368
Class B                    6.88%                              55,364,000
Class C                    7.13%                              60,901,000
Class D                    7.35%                              60,901,000
Class E                    7.35%                              19,378,000
Class F                    7.35%                              22,146,000
Class G                    7.35%                              33,218,000
Class H                    6.33%                              11,073,000
Class J                    6.33%                              11,073,000
Class K                    6.33%                              19,378,000
Class L                    6.33%                              11,073,000
Class M                    6.33%                               5,536,000
Class N                    6.33%                              19,378,368
Class R-III(d)




                                                           Initial Aggregate  
                                                        Certificate Principal
Designation       Initial Pass-Through Rate(a)            or Notional Amount
- -----------       ----------------------------          ----------------------
Class A-1              October 15, 2007                      July 15, 2032
Class A-2               June 15, 2008                        July 15, 2032
Class A-MF1             June 15, 2008                        July 15, 2032
Class A-MF2             June 15, 2008                        July 15, 2032
Class X                 July 15, 2023                        July 15, 2032
Class B                 June 15, 2008                        July 15, 2032
Class C                 July 15, 2008                        July 15, 2032
Class D                January 15, 2012                      July 15, 2032
Class E               December 15, 2012                      July 15, 2032
Class F               February 15, 2013                      July 15, 2032
Class G                 April 15, 2013                       July 15, 2032
Class H                  May 15, 2013                        July 15, 2032
Class J                 July 15, 2013                        July 15, 2032
Class K                August 15, 2016                       July 15, 2032
Class L                January 15, 2018                      July 15, 2032
Class M                 March 15, 2018                       July 15, 2032
Class N                 July 15, 2023                        July 15, 2032
Class R-III(d)               N/A                             July 15, 2032
- --------------------

(a)      On each  Distribution  Date after the initial  Distribution  Date,  the
         Pass-Through  Rate for each Class of Certificates will be determined as
         described herein under the definition of "Pass-Through Rate."

(b)      The Final  Scheduled  Distribution  Date for each Class of Certificates
         assigned  a rating  is the  Distribution  Date on which  such  Class is
         expected  to be paid in full,  assuming  that timely  payments  (and no
         prepayments)  will be made on the  Mortgage  Loans in  accordance  with
         their terms.

(c)      The Final Rated Distribution Date for each Class of Certificates is the
         Distribution  Date in July 2032. That date is  approximately  36 months
         following the end of the  amortization  term of the Mortgage Loan that,
         as of the Closing Date, has the longest remaining amortization term.

(d)      The Class R-III  Certificates  will be entitled to receive the proceeds
         of any remaining assets in REMIC III after the principal amounts of all
         Classes of Certificates have been reduced to zero.

     As of the Cut-Off  Date,  the  Mortgage  Loans had an  Aggregate  Principal
Balance of $1,107,291,368.

     As provided  herein,  with  respect to the Trust,  the Trustee will make an
election for the segregated  pool of assets  described in the first paragraph of
Section 12.1(a) hereof  (including the Mortgage Loans) to be treated for federal
income tax purposes as a real estate  mortgage  investment  conduit ("REMIC I").
The REMIC I Regular  Interests will be designated as the "regular  interests" in
REMIC I and the Class R-I  Certificates  will be designated as the sole class of
"residual interests" in REMIC I.

     As provided  herein,  with  respect to the Trust,  the Trustee will make an
election for the segregated pool of assets  described in the second paragraph of
Section 12.1(a) hereof consisting of the REMIC I Regular Interests to be treated
for federal  income tax purposes as a real estate  mortgage  investment  conduit
("REMIC II"). The REMIC II Regular  Interests will be designated as the "regular
interests" in REMIC II and the Class R-II Certificates will be designated as the
sole  class  of  "residual  interests"  in REMIC II for  purposes  of the  REMIC
Provisions.

     As provided  herein,  with  respect to the Trust,  the Trustee will make an
election for the segregated  pool of assets  described in the third paragraph of
Section  12.1(a)  hereof  consisting  of the REMIC II  Regular  Interests  to be
treated for federal  income tax  purposes as a real estate  mortgage  investment
conduit ("REMIC III"). The Class A-1, Class A-2, Class A-MF1, Class A-MF2, Class
X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class
K, Class L, Class M and Class N Certificates  (collectively,  the "REMIC Regular
Certificates")  will be designated  as the "regular  interests" in REMIC III and
the Class R-III Certificates (together with the REMIC Regular Certificates,  the
"REMIC III  Certificates")  will be  designated  as the sole class of  "residual
interests" in REMIC III for purposes of the REMIC Provisions.

     The parties  intend that the portion of the Trust  representing  the Excess
Interest  and the  Excess  Interest  Distribution  Account  will be treated as a
grantor trust under Subpart E of Part 1 of Subchapter J of the Code and that the
Class Q Certificates  represent pro rata undivided  beneficial  interests in the
portion of the Trust consisting of the Excess Interest collected on the Mortgage
Loans and in the Excess Interest  Distribution  Account. The initial Certificate
Balance of the Class Q Certificates  is zero and the Class Q Certificates do not
have a notional Balance.


                                    ARTICLE I

                                   DEFINITIONS

     Section 1.1  Definitions.  Whenever used in this  Agreement,  the following
words and  phrases,  unless  the  context  otherwise  requires,  shall  have the
following meanings:

     "Accountant"  means a person  engaged in the practice of accounting  who is
Independent.

     "Accrued Certificate Interest" means with respect to each Distribution Date
and any Class of Interests or Certificates, other than the Class X Certificates,
the  Class  Q  Certificates,   the  Class  R-I  Certificates,   the  Class  R-II
Certificates  and the Class  R-III  Certificates,  interest  accrued  during the
Interest  Accrual  Period  relating to such  Distribution  Date on the aggregate
Certificate Balance of such Class or Interest as of the close of business on the
immediately  preceding  Distribution  Date at the respective rates per annum set
forth in the definition of the applicable Pass-Through Rate for each such Class.
Accrued  Certificate  Interest on the Class X Certificates for each Distribution
Date will equal the Class X Interest Amount.

     "Acquisition  Date"  means  the date  upon  which,  under  the Code (and in
particular the REMIC  Provisions and Section 856(e) of the Code), the Trust or a
REMIC Pool is deemed to have acquired a Mortgaged Property.

     "Additional Master Servicing Compensation" shall have the meaning set forth
in Section 8.10 hereof.

     "Additional  Special  Servicing  Compensation"  shall have the  meaning set
forth in Section 8.10 hereof.

     "Additional  Trust Expense" means any of the following  items:  (i) Special
Servicing  Fees and  Liquidation  Fees (to the  extent  not  collected  from the
related  Mortgagor),  (ii)  Advance  Interest  that  cannot be  reimbursed  from
collections on the related Mortgage Loan or REO Property;  (iii) amounts paid to
indemnify the Master Servicer, Special Servicer or Trustee (or any other Person)
pursuant to the terms of this Agreement;  (iv) to the extent not otherwise paid,
any federal,  state,  or local taxes imposed on the Trust or its assets and paid
from amounts on deposit in the Certificate Account or Distribution  Account, (v)
the amount of any Advance that is not recovered  from the proceeds of a Mortgage
Loan upon a Final Recovery  Determination and (vi) to the extent not included in
the calculation of a Realized Loss and not covered by  indemnification by one of
the parties hereto or otherwise,  any other  unanticipated cost,  liability,  or
expense (or portion  thereof) of the Trust  (including  costs of collecting such
amounts or other  Additional  Trust Expenses) which the Trust has not recovered,
and in the judgment of the Master Servicer (or Special Servicer,  in the case of
a Specially Serviced Mortgage Loan) will not, recover from the related Mortgagor
or Mortgaged  Property or otherwise,  including a Modification Loss described in
clause (ii) of the definition thereof. Notwithstanding anything to the contrary,
"Additional Trust Expenses" shall not include  allocable  overhead of the Master
Servicer  or the  Special  Servicer,  such as costs  for  office  space,  office
equipment,   supplies  and  related  expenses,  employee  salaries  and  related
expenses, and similar internal costs and expenses.

     "Administrative  Cost Rate" means the sum of the Servicing Fee Rate and the
Trustee Fee Rate.

     "Advance" means either a P&I Advance or a Servicing Advance.

     "Advance  Interest"  means  interest  payable to the Master  Servicer,  the
Trustee or the Fiscal Agent on outstanding  Advances  pursuant to Section 4.5 of
this Agreement.

     "Advance  Rate" means a per annum rate equal to the Prime Rate as published
in the "Money  Rates"  section of The Wall Street  Journal  from time to time or
such  other   publication  as  determined  by  the  Trustee  in  its  reasonable
discretion.

     "Adverse REMIC Event" means any action that, under the REMIC Provisions, if
taken or not taken,  as the case may be, would either (i) endanger the status of
any  REMIC  as a  REMIC  or (ii)  subject  to  Section  9.14(e),  result  in the
imposition  of a tax upon the  income  of any  REMIC or any of their  respective
assets or  transactions,  including  (without  limitation) the tax on prohibited
transactions  as defined in Code Section  860F(a)(2)  and the tax on  prohibited
contributions set forth in Section 860G(d) of the Code.

     "Affiliate"  means, with respect to any specified Person,  any other Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  definition,  "control"  when used with respect to any
specified  Person means the power to direct the  management and policies of such
Person,  directly  or  indirectly,  whether  through  the  ownership  of  voting
securities,   by  contract  or  otherwise;   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.

     "Aggregate  Certificate  Balance"  means the  aggregate of the  Certificate
Balances of the REMIC III  Certificates,  the REMIC I Interests  or the REMIC II
Interests,  as the case may be, at any date of determination.  With respect to a
Class of Certificates or Interests, Aggregate Certificate Balance shall mean the
aggregate of the Certificate  Balances of all Certificates or Interests,  as the
case  may be,  of that  Class  at any  date of  determination  or by  Percentage
Interest, in the case of the Class R-I, Class R-II or Class R-III Certificates.

     "Aggregate  Principal  Balance" means, at the time of any determination and
as the context may require,  the aggregate of the Scheduled  Principal  Balances
for all Mortgage Loans.

     "Agreement"  means this Pooling and Servicing  Agreement and all amendments
and supplements hereto.

     "A-MF1  Principal  Distribution  Amount" means with respect to Loan Group 2
and any Distribution Date, the portion of the Principal  Distribution Amount for
Loan Group 2 for such Distribution Date that represents any Balloon Payments and
any Unscheduled Payments of Principal.

     "A-MF2  Principal  Distribution  Amount" means with respect to Loan Group 3
and any Distribution Date, the portion of the Principal  Distribution Amount for
Loan Group 3 for such Distribution Date that represents any Balloon Payments and
any Unscheduled Payments of Principal.

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

     "Appraisal"  means an appraisal by an  Independent  licensed MAI  appraiser
having at least five years  experience in  appraising  property of the same type
as, and in the same geographic area as, the Mortgaged  Property being appraised,
which appraisal  complies with the Uniform  Standards of Professional  Appraisal
Practices and states the "market value" of the subject property as defined in 12
C.F.R. ss. 225.62.

     "Appraisal  Event" means, with respect to any Mortgage Loan, not later than
the earliest of (i) the date 120 days after the occurrence of any delinquency in
payment with respect to such Mortgage Loan if such delinquency  remains uncured,
(ii) the date 90 days after the related Borrower has filed a bankruptcy petition
or a  receiver  is  appointed  in  respect of the  related  Mortgaged  Property,
provided such petition or  appointment  is still in effect,  (iii) the effective
date of any  modification  to a Money  Term of a  Mortgage  Loan,  other than an
extension  of the due date  that a Balloon  Payment  is due for a period of less
than six months  (provided that the total of all such extensions does not exceed
six months),  (iv) the date of the  commencement  of an  involuntary  bankruptcy
action  against a  Borrower  and the  failure  by the  Borrower  to  effect  the
dismissal of such action  within 60 days and (v) the date 30 days  following the
date the related Mortgaged Property becomes an REO Property.

     "Appraisal  Reduction" means,  with respect to any Required  Appraisal Loan
with respect to which an Appraisal or internal  valuation is performed  pursuant
to Section  6.8,  an amount  equal to the excess of (A) the sum, as of the first
Determination  Date  that is at  least  15 days  after  the  date on  which  the
Appraisal or internal  valuation is obtained or performed,  of (i) the Scheduled
Principal Balance of such Mortgage Loan (or, in the case of an REO Property, the
related REO Mortgage  Loan),  (ii) to the extent not  previously  advanced,  all
unpaid  interest on such Mortgage Loan at a per annum rate equal to the Mortgage
Rate,  (iii) all  unreimbursed  Advances and interest on Advances at the Advance
Rate with respect to such Mortgage Loan, and (iv) to the extent funds on deposit
in any applicable Escrow Accounts are not sufficient therefor, all currently due
and unpaid  real  estate  taxes and  assessments,  insurance  premiums  and,  if
applicable,  ground rents in respect of such Mortgaged Property or REO Property,
as the  case  may be,  over (B) 90% of the  Appraised  Value  of such  Mortgaged
Property or REO Property as determined by such Appraisal or internal  valuation,
as the  case  may be.  Each  Appraisal  or  internal  valuation  for a  Required
Appraisal  Loan shall be updated  annually.  The  Appraisal  Reduction  for each
Required  Appraisal Loan will be  recalculated  based on subsequent  Appraisals,
internal  valuations or updates.  Any Appraisal  Reduction for any Mortgage Loan
shall be  reduced to  reflect  any  Realized  Principal  Losses on the  Required
Appraisal Loan. Each Appraisal  Reduction will be reduced to zero as of the date
the related Mortgage Loan is brought current under the then current terms of the
Mortgage Loan for at least three consecutive  months, and no Appraisal Reduction
will exist as to any Mortgage  Loan after it has been paid in full,  liquidated,
repurchased or otherwise disposed of, or in certain cases will be reduced by the
amount of any Realized  Loss of principal on the related  Mortgage Loan incurred
prior to the liquidation or disposition thereof.

     "Appraised  Value"  means,  with  respect to any  Mortgaged  Property,  the
appraised  value thereof  determined  by an Appraisal of the Mortgaged  Property
securing  such Mortgage Loan made by an  Independent  appraiser  selected by the
Master  Servicer or the Special  Servicer,  as applicable  or, in the case of an
internal  valuation  performed  pursuant  to  Section  6.8(B),  the value of the
Mortgaged Property determined by such internal valuation.

     "ARD Loan" a Mortgage Loan designated as such on the Mortgage Loan Schedule
and defined in Section 1.5.

     "Asset Status  Report" shall have the meaning set forth in Section  8.29(c)
hereof.

     "Assignment  of Leases"  means,  with  respect to any  Mortgage  Loan,  any
assignment  of leases,  rents and  profits  or  equivalent  instrument,  whether
contained  in the  related  Mortgage or executed  separately,  assigning  to the
holder or Holders of such  Mortgage all of the related  Mortgagor's  interest in
the leases, rents and profits derived from the ownership,  operation, leasing or
disposition  of all or a portion of the related  Mortgaged  Property as security
for repayment of such Mortgage Loan.

     "Assignment  of Mortgage"  means an assignment  of the Mortgage,  notice of
transfer or equivalent instrument, in recordable form, sufficient under the laws
of the jurisdiction wherein the related Mortgaged Property is located to reflect
the  transfer  of the  Mortgage  to the  Trustee,  which  assignment,  notice of
transfer  or  equivalent  instrument  may be in the form of one or more  blanket
assignments  covering the Mortgage Loans secured by Mortgaged Properties located
in the same jurisdiction, if permitted by law.

     "Assumed Scheduled Payment" means: (i) with respect to any Balloon Mortgage
Loan for its Maturity Date  (provided  that such Mortgage Loan has not been paid
in full, and no Final Recovery  Determination  or other sale or liquidation  has
occurred in respect  thereof,  on or before the end of the Collection  Period in
which such Maturity Date occurs) and for any  subsequent Due Date therefor as of
which such  Mortgage  Loan  remains  outstanding  and part of the  Trust,  if no
Scheduled Payment (other than the related delinquent Balloon Payment) is due for
such Due Date, the scheduled monthly payment of principal and interest deemed to
be due in respect  thereof on such Due Date equal to the Scheduled  Payment that
would have been due in respect of such Mortgage Loan on such Due Date, if it had
been required to continue to accrue interest in accordance  with its terms,  and
to pay  principal  in  accordance  with  the  amortization  schedule  in  effect
immediately  prior to, and without  regard to the occurrence of, its most recent
Maturity Date (as such may have been extended in connection with a bankruptcy or
similar proceeding involving the related Mortgagor or a modification,  waiver or
amendment of such  Mortgage  Loan  granted or agreed to by the Special  Servicer
pursuant to the terms  hereof),  and (ii) with respect to the REO Mortgage  Loan
for any Due Date  therefor as of which the related REO Property  remains part of
the Trust, the scheduled  monthly payment of principal and interest deemed to be
due in respect  thereof on such Due Date equal to the Scheduled  Payment (or, in
the case of a Balloon  Mortgage Loan  described in the preceding  clause of this
definition,  the  Assumed  Scheduled  Payment)  that was due in  respect  of the
related Mortgage Loan on the last Due Date prior to its becoming an REO Mortgage
Loan.

     "Authenticating  Agent"  means any  authenticating  agent  appointed by the
Trustee pursuant to Section 7.10.

     "Authorized  Officer"  means  any  Person  that may  execute  an  Officer's
Certificate on behalf of the Depositor.

     "Available Advance  Reimbursement  Amount" shall have the meaning set forth
in Section 4.6(a) hereof.

     "Available  Distribution  Amount" means,  with respect to any  Distribution
Date,  an amount  equal to the  aggregate  of (a) all  amounts on deposit in the
Distribution  Account as of the  commencement  of business on such  Distribution
Date that  represent  payments  and other  collections  on or in  respect of the
Mortgage Loans and any REO Properties  that were received by the Master Servicer
or the  Special  Servicer  through  the  end of the  related  Collection  Period
(exclusive of any such amounts that were deposited in the  Distribution  Account
in error or amounts  that are payable or  reimbursable  to any Person other than
the  Certificateholders  (including  amounts  payable to the Master  Servicer in
respect of unpaid  Servicing  Fees,  the  Special  Servicer in respect of unpaid
Special  Servicer  Compensation,  the  Healthcare  Adviser  in respect of unpaid
Healthcare  Adviser  Fee or the  Trustee in respect  of unpaid  Trustee  Fees or
amounts that constitute  Prepayment  Premiums)) and (b) if and to the extent not
already among the amounts  described in clause (a), (i) the aggregate  amount of
any P&I Advances  made by the Master  Servicer,  the Trustee or the Fiscal Agent
for such  Distribution Date pursuant to Section 4.1 and/or Section 4.3, and (ii)
the aggregate  amount of any Compensating  Interest  payments made by the Master
Servicer for such Distribution Date pursuant to the terms hereof.

     "Balloon  Mortgage  Loan"  means a  Mortgage  Loan  which will not be fully
amortized by its original or modified  Maturity Date, based on the fixed monthly
Scheduled Payment.

     "Balloon  Payment" means, with respect to any Balloon Mortgage Loan and any
date of  determination,  the Scheduled  Payment  payable on the Maturity Date of
such Mortgage Loan.

     "Bankruptcy  Loss" means a loss arising from a proceeding  under the United
States  Bankruptcy Code or any other similar state law or other  proceeding with
respect to the  Mortgagor  of, or Mortgaged  Property  under,  a Mortgage  Loan,
including, without limitation, any Deficient Valuation Amount or losses, if any,
resulting  from any Debt  Service  Reduction  Amount  for the month in which the
related Master Servicer Remittance Date occurs.

     "Book-Entry   Certificates"  means  certificates  evidencing  a  beneficial
interest in a Class of  Certificates,  ownership  and transfer of which shall be
made through book entries as described in Section 3.7; provided,  that after the
occurrence of a condition whereupon book-entry  registration and transfer are no
longer  authorized  and  Definitive   Certificates  are  to  be  issued  to  the
Certificate   Owners,   such   certificates   shall  no  longer  be  "Book-Entry
Certificates."

     "Borrower"  with respect to any Mortgage  Loan, any Mortgagor or Mortgagors
or any obligor or obligors on any related Note or Notes.

     "Breach" has the meaning provided in Section 2.3(a).

     "Business Day" means any day other than (i) a Saturday or a Sunday,  (ii) a
legal holiday in New York, New York or Chicago, Illinois or the principal cities
in which the  Special  Servicer,  the  Trustee or the Master  Servicer  conducts
servicing or trust operations,  or (iii) a day on which banking  institutions or
savings  associations  in New York,  New York,  Chicago,  Illinois  or  Atlanta,
Georgia are authorized or obligated by law or executive order to be closed.

     "Cash  Liquidation"  means, as to any Defaulted  Mortgage Loan other than a
Mortgage Loan with respect to which the related  Mortgaged  Property  became REO
Property,   the  amount  of  all  Insurance  Proceeds,   Condemnation  Proceeds,
Liquidation  Proceeds,  Purchase  Proceeds and other payments or recoveries with
respect to a Final Recovery  Determination.  The Master  Servicer shall maintain
records in accordance with the Servicing Standard (and, in the case of Specially
Serviced Mortgage Loans,  based on the written reports with respect to such Cash
Liquidation  delivered by the Special Servicer to the Master Servicer),  of each
Cash Liquidation.

     "CEDEL" means Cedel Bank, societe anonyme.

     "CERCLA" shall mean the Comprehensive Environmental Response,  Compensation
and Liability Act of 1980, as amended (42 U.S.C. ss. 9601, et seq.).

     "Certificate  Account" means one or more separate accounts  established and
maintained by the Master  Servicer (or any  Sub-Servicer on behalf of the Master
Servicer)  pursuant to Section  5.1(a),  which each account shall be an Eligible
Account.

     "Certificate  Balance"  means,  with respect to any Certificate or Interest
(other than the Class X Certificates,  the Class Q Certificates and the Residual
Certificates) as of any Distribution  Date, the maximum  specified dollar amount
of principal to which the Holder thereof is then entitled hereunder, such amount
being  equal  to the  initial  principal  amount  set  forth on the face of such
Certificate  (in the  case of a  Certificate),  or as  ascribed  thereto  in the
Preliminary Statement (in the case of an Interest),  minus (i) the amount of all
principal  distributions  previously  made  with  respect  to  such  Certificate
pursuant  to  Section  6.4(a) or deemed to have been made with  respect  to such
Interest  pursuant to Section 6.2(a) or Section 6.3(a), as the case may be, (ii)
all Realized Losses  allocated or deemed to have been allocated to such Interest
or Certificate  pursuant to Section 6.5, and (iii) Expense  Losses  allocated to
such Interest or Certificate pursuant to Section 6.5.

     "Certificate  Owner" shall mean, with respect to a Book-Entry  Certificate,
the Person who is the beneficial owner of such Book-Entry Certificate, as may be
reflected  on the  books of the  Clearing  Agency,  or on the  books of a Person
maintaining  an account with such  Clearing  Agency  (directly or as an indirect
participant, in accordance with the rules of such Clearing Agency).

     "Certificate Register" has the meaning provided in Section 3.2.

     "Certificate  Registrar" means the registrar  appointed pursuant to Section
3.2.

     "Certificateholders"   has  the  meaning  provided  in  the  definition  of
"Holder."

     "Certificates" means, collectively,  the Class R-I Certificates,  the Class
R-II Certificates and the Class R-III Certificates.

     "Class" means, with respect to the REMIC I Interests, REMIC II Interests or
REMIC III Certificates, any Class of such Certificates or Interests.

     "Class  A-1   Certificates,"   "Class  A-2   Certificates,"   "Class  A-MF1
Certificates,"  "Class A-MF2  Certificates,"  "Class X  Certificates,"  "Class B
Certificates,"   "Class  C  Certificates,"  "Class  D  Certificates,"  "Class  E
Certificates,"   "Class  F  Certificates,"  "Class  G  Certificates,"  "Class  H
Certificates,"   "Class  J  Certificates,"  "Class  K  Certificates,"  "Class  L
Certificates,"   "Class  M  Certificates,"  "Class  N  Certificates,"  "Class  Q
Certificates,"  "Class R-I  Certificates,"  "Class R-II  Certificates" or "Class
R-III  Certificates,"  mean the  Certificates  designated as "Class A-1," "Class
A-2," "Class  A-MF1," "Class A-MF2," "Class X," "Class B," "Class C," "Class D,"
"Class  E,"  "Class  F,"  "Class G," "Class H," "Class J," "Class K," "Class L,"
"Class M," "Class N," "Class Q," "Class R-I,"  "Class  R-II" and "Class  R-III,"
respectively,  on the face thereof, in substantially the form attached hereto as
Exhibits A-1 through A-21 hereof.

     "Class  A  Certificates"  means  the  Class  A-1  Certificates,  Class  A-2
Certificates, Class A-MF1 and Class A-MF2 Certificates, collectively.

     "Class X Component Amount" means, with respect to any Distribution Date and
any class of Principal  Balance  Certificates,  the product of the Class X Strip
Rate for such class and the Certificate Balance for such class.

     "Class X Interest Amount" means,  with respect to any Distribution Date and
the  related  Interest  Accrual  Period,  interest  equal to the  product of (i)
one-twelfth  of a per annum  rate equal to the  weighted  average of the Class X
Strip Rates for the Class A-1 Certificates,  Class A-2 Certificates, Class A-MF1
Certificates,   Class  A-MF2  Certificates,   Class  B  Certificates,   Class  C
Certificates,  Class D Certificates, Class E Certificates, Class F Certificates,
Class G  Certificates,  Class H  Certificates,  Class  J  Certificates,  Class K
Certificates,   Class  L  Certificates,   Class  M  Certificates   and  Class  N
Certificates,  weighted on the basis of the respective  Certificate  Balances of
such  Classes of  Certificates,  and (ii) the Class X  Notional  Amount for such
Distribution Date.

     "Class X Notional Amount" means, with respect to any Distribution Date, the
aggregate of the Certificate  Balances of the REMIC Regular  Certificates having
Certificate  Balances as of the close of  business  on the related  Distribution
Date.

     "Class X Strip Rate" means, for any Distribution  Date, with respect to any
Class of Principal  Balance  Certificates,  the excess,  if any, of the Weighted
Average  REMIC I Net  Mortgage  Rate for  such  Distribution  Date  over (i) the
Pass-Through Rate for such Class.

     "Clearing  Agency"  shall mean an  organization  registered  as a "clearing
agency"  pursuant to Section 17A of the 1934 Act, which  initially  shall be the
Depository.

     "Closing Date" means August 27, 1998.

     "Code" means the Internal  Revenue Code of 1986, as amended,  any successor
statutes thereto,  and applicable U.S. Department of Treasury regulations issued
pursuant thereto in temporary or final form and proposed regulations thereunder,
to the extent that, by reason of their proposed  effective  date,  such proposed
regulations would apply to the Trust.

     "Collection  Period"  means,  with respect to any  Distribution  Date,  the
period  beginning (A) with respect to Scheduled  Payments,  on the day after the
Determination  Date in the month preceding the month of such  Distribution  Date
(or in the case of the first  Distribution Date, the Cut-Off Date) and ending on
the Determination  Date in the month in which the Distribution Date occurs;  and
(B)  with  respect  to all  other  collections  on the  Mortgage  Loans  and REO
Properties,  on the day following the last day of the previous Collection Period
for such collections (or in the case of the first Distribution Date, the Cut-Off
Date) and ending on the earlier of the Determination  Date in the month in which
such  Distribution  Date  occurs  and the  fourth  Business  Day  prior  to such
Distribution Date.

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

     "Compensating  Interest"  means with respect to any  Distribution  Date, an
amount  equal to the  excess of (A)  aggregate  Prepayment  Interest  Shortfalls
resulting from Principal  Prepayments  during the related Collection Period over
(B) aggregate Prepayment Interest Excesses resulting from Principal  Prepayments
during the same Collection Period, but in any event not more than the portion of
the aggregate  Master  Servicing Fee for the related  Collection  Period for the
purposes  hereof  calculated  in respect of all the  Mortgage  Loans  (including
Mortgage Loans related to REO Properties) at 0.015% per annum.

     "Condemnation Proceeds" means any awards resulting from the full or partial
condemnation  or any eminent  domain  proceeding or any conveyance in lieu or in
anticipation  thereof  with  respect  to a  Mortgaged  Property  by  or  to  any
governmental,  quasi-governmental  authority or private entity with condemnation
powers  other than  amounts to be applied to the  restoration,  preservation  or
repair of such  Mortgaged  Property  or released  to the  related  Mortgagor  in
accordance with the terms of the Mortgage Loan.

     "ContiTrade" has the meaning assigned in the Preliminary Statement hereto.

     "ContiTrade  Loans" means,  collectively,  those Mortgage Loans sold to the
Depositor pursuant to Mortgage Loan Purchase Agreement I and shown on Schedule I
hereto.

     "Controlling  Class"  means  the most  subordinate  Class  of  Certificates
outstanding at any time of  determination;  provided,  that, no Class may be the
Controlling  Class at any time that (i) with  respect to such Class  (other than
the Class N  Certificates)  the then  Certificate  Balance of such Class is less
than 50% of the initial  Certificate  Balance of such Class or (ii) with respect
to the  Class N  Certificates,  the  then  Certificate  Balance  of the  Class N
Certificates is less than 20% of the initial  Certificate Balance of the Class N
Certificates.  As of the Closing Date, the Controlling Class will be the Class N
Certificates.

     "Controlling  Person" means,  with respect to any Person,  any other Person
who "controls" such Person within the meaning of the 1933 Act.

     "Corporate  Trust  Office"  means,  with  respect  to the  presentment  and
surrender of Certificates for the final distribution  thereon or the presentment
and surrender of  Certificates  for any other purpose,  the principal  corporate
trust office of the Trustee. The principal corporate trust office of the Trustee
is presently located at 135 South LaSalle Street, Suite 1625, Chicago,  Illinois
60674-4107,  Attention:  Asset-Backed  Securities  Trust Services  Group--Morgan
Stanley Series  1998-CF1,  or at such other address as the Trustee may designate
from time to time by notice to the Certificateholders, the Depositor, the Master
Servicer and the Special Servicer.

     "Corresponding  REMIC  I  Regular  Interest"  means  with  respect  to each
Mortgage  Loan,  the REMIC I Regular  Interest  having  an  initial  Certificate
Balance equal to the principal  balance of such Mortgage Loan  outstanding as of
the Cut-Off Date, after taking into account all principal and interest  payments
made or due prior to the Cut-Off Date.

     "Corresponding  REMIC II Regular Interest" means with respect to each Class
of  Certificates,   the  REMIC  II  Regular  Interest  having  the  same  letter
designation.

     "Cross-Collateralized  Mortgage Loans" means any two or more Mortgage Loans
listed on the related Mortgage Loan Schedule that are cross-collateralized  with
each other.

     "CSSA Data Files"  means with  respect to the  Mortgage  Loans,  data files
which contain the  information  substantially  in the forms of the CSSA standard
reporting  package  attached as Exhibits  G-9, G-10 and G-11, as the same may be
modified from time to time.

     "Currently  Paying Class" means any one of the Class of Interests  which is
currently  receiving  distributions of principal  pursuant to Section 6.2 or 6.3
hereof.

     "Custodian" means the Trustee or any Person who is appointed by the Trustee
at any time as custodian pursuant to Section 7.9(h) and who is unaffiliated with
the Depositor and each Seller and satisfies the eligibility  requirements of the
Trustee as set forth in Section 7.5.

     "Cut-Off Date" means the close of business on August 1, 1998.

     "Cut-Off  Date  Aggregate  Principal  Balance"  means,  with respect to the
Mortgage Loans on the Closing Date, the Aggregate Principal Balance for all such
Mortgage Loans as of the Cut-Off Date,  reduced by all payments of principal due
on or before the Cut-Off  Date whether or not paid,  and  increased by Scheduled
Payments  of  principal  due after the Cut-Off  Date but  received by the Master
Servicer on or before the Cut-Off Date.

     "Debt Service Coverage Ratio" means,  with respect to any Mortgage Loan, as
of any  date of  determination  and for any  period,  the  ratio  calculated  by
dividing  the net  operating  income or net cash  flow,  as  applicable,  of the
related Mortgaged Property or Mortgaged Properties,  as the case may be, for the
most recently ended one-year period for which data is available from the related
Borrower,  before payment of any scheduled payments of principal and interest on
such Mortgage Loan but after funding of required  reserves and  "normalized"  by
the Master  Servicer,  by the annual debt service (or for interest only Mortgage
Loans, the future amortizing  principal and interest  payments) required by such
Mortgage  Loan.  Annual debt service (or for interest only Mortgage  Loans,  the
future  amortizing  principal  and interest  payments)  shall be  calculated  by
multiplying the Monthly Payment in effect on such date of determination for such
Mortgage Loan by 12.

     "Debt Service  Reduction  Amount" means, with respect to a Due Date and the
related Determination Date, the amount of the reduction of the Scheduled Payment
which a  Mortgagor  is  obligated  to pay on such Due  Date  with  respect  to a
Mortgage Loan as a result of any proceeding  under bankruptcy law or any similar
proceeding (other than a Deficient Valuation Amount); provided, however, that in
the case of an amount that is deferred,  but not forgiven,  such reduction shall
include only the net present value  (calculated at the related Mortgage Rate) of
the reduction.

     "Default  Interest"  means,  with respect to any Mortgage  Loan  (including
without limitation an REO Mortgage Loan), interest accrued on such Mortgage Loan
at the excess of (i) the related  Default  Rate over (ii) the sum of the related
Mortgage Rate and, if applicable, the related Excess Rate.

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

     "Defaulted  Mortgage  Loan" means a Mortgage Loan which is in default under
the  terms of the  applicable  Mortgage  Loan  documentation  and for  which any
applicable grace period has expired.

     "Deficient Valuation" means, with respect to any Mortgage Loan, a valuation
by a court of competent  jurisdiction  of the Mortgaged  Property  relating to a
Mortgage  Loan in an amount less than the then  outstanding  indebtedness  under
such Mortgage Loan,  which valuation  results from a proceeding  initiated under
the  United  States  Bankruptcy  Code,  as amended  from time to time,  and that
reduces the amount the Mortgagor is required to pay under such Mortgage Loan.

     "Deficient Valuation Amount" means the amount by which the total amount due
with respect to a Mortgage Loan (excluding interest not yet accrued),  including
the principal  balance of a Mortgage  Loan plus any accrued and unpaid  interest
thereon  and any other  amounts  recoverable  from the  Mortgagor  with  respect
thereto pursuant to the terms thereof, is reduced in connection with a Deficient
Valuation.

     "Definitive  Certificates"  means  Certificates  of  any  Class  issued  in
definitive, fully registered, certificated form without interest coupons.

     "Deleted Mortgage Loan" means a Mortgage Loan which is repurchased from the
Trust  pursuant  to the  terms  hereof  or as to  which  one or more  Qualifying
Substitute Mortgage Loans are substituted.

     "Delinquent Loan Status Report" means a report substantially containing the
content  described in Exhibit G-2 attached  hereto,  setting forth,  among other
things,  those Mortgage Loans which, as of the close of business on the Due Date
immediately  preceding  the  preparation  of such report,  were  delinquent  one
Collection  Period,   delinquent  two  Collection   Periods,   delinquent  three
Collection  Periods  or  more,  current  but  specially  serviced,  or  were  in
foreclosure but were not REO Property.

     "Depositor"  means Morgan Stanley  Capital I Inc., a Delaware  corporation,
and its successors in interest.

     "Depository" has the meaning set forth in Section 3.7(a).

     "Depository Agreement" means the Letter of Representations by and among the
Depositor, the Trustee and the Depository.

     "Determination Date" means, with respect to any Distribution Date, the 10th
day of the month in which such Distribution Date occurs or, if such day is not a
Business Day, the immediately preceding Business Day.

     "Directly Operate" means, with respect to any REO Property,  the furnishing
or rendering of services to the tenants thereof,  the management or operation of
such REO  Property,  the  holding  of such REO  Property  primarily  for sale to
customers  (other than a sale of an REO Property  pursuant to and in  accordance
with Section 9.15 or Section 9.36),  the  performance of any  construction  work
thereon or any use of such REO Property in a trade or business  conducted by the
Trust,  in each case other than  through an  Independent  Contractor;  provided,
however,  that the Trustee (or the  Special  Servicer on behalf of the  Trustee)
shall not be considered to Directly  Operate an REO Property  solely because the
Trustee (or the Special  Servicer on behalf of the Trustee)  establishes  rental
terms,  chooses  tenants,  enters  into or renews  leases,  deals with taxes and
insurance,  or makes  decisions as to repairs,  tenant  improvements  or capital
expenditures with respect to such REO Property  (including,  without limitation,
construction  activity to effect repairs or in connection with leasing activity)
or undertakes any ministerial action incidental thereto.

     "Discount  Rate"  means  the  rate  which,  when  compounded   monthly,  is
equivalent to the Treasury  Rate when  compounded  semi-annually.  The "Treasury
Rate" is 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 date of the Mortgage  Loan prepaid.  If
Release  H.15 is no longer  published,  the  Trustee  will  select a  comparable
publication to determine the Treasury Rate.

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

     "Distributable   Certificate   Interest"   means,   with   respect  to  any
Distribution  Date  and any  Class  of  Certificates  (other  than  the  Class Q
Certificates and the Residual Certificates) or Interests, the sum of (A) Accrued
Certificate  Interest,  reduced  by (i) any Net  Aggregate  Prepayment  Interest
Shortfalls  allocated  on  such  Distribution  Date to such  Class  or  Interest
pursuant to Section 6.6, and (ii) Realized  Losses and Expense Losses  allocated
on such  Distribution  Date to reduce  the  interest  payable  to such  Class or
Interest pursuant to Section 6.5, plus (B) any Unpaid Interest.

     "Distribution  Account" means the  Distribution  Account  maintained by the
Trustee or the Paying Agent, on its behalf, in accordance with the provisions of
Section 5.3(a), which account shall be an Eligible Account.

     "Distribution Date" means the 15th day of each month or, if such day is not
a Business Day, the next succeeding Business Day, commencing September 15, 1998.

     "Document Defect" has the meaning set forth in Section 2.3(a).

     "Due Date"  means,  with  respect to a Mortgage  Loan,  the date on which a
Scheduled Payment is due.

     "Eligible  Account" means (i) an account or accounts in which funds will be
held therein for more than 30 days  maintained with a federal or state chartered
depository institution or trust company the long-term unsecured debt obligations
of which are rated at least  "A-" or better by S&P,  or if not rated by S&P then
otherwise  approved by S&P, as evidenced by a Rating  Agency  Confirmation,  and
"Aa3" by Moody's if rated by Moody's or if not rated by Moody's,  then otherwise
approved by Moody's;  or (ii) an account or accounts in which funds will be held
therein for 30 days or less which are maintained  with a depository  institution
or trust company,  the short-term  unsecured debt obligations of which are rated
"A-1" or better by S&P, or if not rated by S&P then  otherwise  approved by S&P,
as evidenced by a Rating Agency Confirmation,  and "P-1" or better by Moody's if
rated by Moody's, or if not rated by Moody's then otherwise approved by Moody's,
in each case at the time of any deposit  therein;  or (iii) a  segregated  trust
account  or  accounts  maintained  with  the  corporate  trust  department  of a
federally or state chartered  depository  institution or trust company acting in
its fiduciary  capacity,  which may be the Master  Servicer (or any Affiliate of
the Master  Servicer) or Trustee,  provided any such  institution  is subject to
regulations  regarding  fiduciary funds on deposit  substantially  similar to 12
C.F.R.  Section 9.10(b) and the maintenance of such account in such  institution
will not result in the  qualification,  downgrading  or withdrawal of the rating
then  assigned  to any Class of  Certificates  as  evidenced  in writing by each
Rating Agency;  or (iv) any account,  the establishment and maintenance of which
is the  subject of a Rating  Agency  Confirmation.  Eligible  Accounts  may bear
interest.

     "Eligible  Investments" means 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,
with  maturities of not more than 365 days,  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  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 rated by S&P, must not have an "r"  highlighter
         affixed to their rating,  (C) 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 (D) such investments must not be subject to liquidation
         prior to their maturity;

              (ii)    Federal Housing Administration debentures;

              (iii)  obligations  of  the  following  United  States  government
         sponsored   agencies:   Federal   Home  Loan   Mortgage   Corp.   (debt
         obligations), the Farm Credit System (consolidated systemwide bonds and
         notes),  the Federal Home Loan Banks  (consolidated  debt obligations),
         the Federal  National  Mortgage  Association  (debt  obligations),  the
         Student Loan Marketing  Association (debt  obligations),  the Financing
         Corp.  (debt  obligations),  and the  Resolution  Funding  Corp.  (debt
         obligations); provided, however, that the investments described in this
         clause must (A) have a  predetermined  fixed dollar of principal due at
         maturity that cannot vary or change, (B) if rated by S&P, must not have
         an "r"  highlighter  affixed to their rating,  (C) 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 (D) such investments must not be
         subject to liquidation prior to their maturity;

              (iv)  federal  funds,  unsecured  certificates  of  deposit,  time
         deposits,   bankers'  acceptances  and  repurchase   agreements,   with
         maturities  of not more than 365  days,  of any  bank,  the short  term
         obligations  of  which  are  rated in the  highest  short  term  rating
         category  by each  Rating  Agency  (or, if not rated by S&P or Moody's,
         otherwise acceptable to S&P or Moody's, 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 of
         principal due at maturity  that cannot vary or change,  (B) if rated by
         S&P, must not have an "r" highlighter  affixed to their rating,  (C) 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 (D) such
         investments must not be subject to liquidation prior to their maturity;

              (v) insured deposits in, or unsecured  certificates of deposit of,
         or bankers'  acceptances issued by, any bank or trust company,  savings
         and loan  association or savings bank,  which,  if not fully insured by
         the FDIC,  are the  short  term  obligations  of which are rated in the
         highest  short  term  rating  category  (without  regard  to "+" or "-"
         designations)  by  each  Rating  Agency  (or,  if not  rated  by S&P or
         Moody's,  otherwise  acceptable to S&P or Moody's,  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 of principal  due at maturity  that cannot vary or change,
         (B) if rated by S&P, must not have an "r" highlighter  affixed to their
         rating, (C) 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 (D)
         such  investments  must not be  subject to  liquidation  prior to their
         maturity;

              (vi) debt  obligations  with  maturities of not more than 365 days
         rated by each  Rating  Agency  (or,  if not  rated  by S&P or  Moody's,
         otherwise acceptable to S&P or Moody's, 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  (without  regard  to  "+"  or  "-"  designations);  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 rated by S&P, must not have an "r"  highlighter
         affixed to their rating,  (C) 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 (D) such investments must not be subject to liquidation
         prior to their maturity;

              (vii)  commercial   paper  (including  both   non-interest-bearing
         discount obligations and interest-bearing obligations payable on demand
         or on a  specified  date not  more  than  one  year  after  the date of
         issuance thereof) with maturities of not more than 365 days and that is
         rated by each  Rating  Agency  (or,  if not  rated  by S&P or  Moody's,
         otherwise acceptable to S&P or Moody's, 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 rated by S&P, must not have
         an "r"  highlighter  affixed to their rating,  (C) 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 (D) such investments must not be
         subject to liquidation prior to their maturity;

              (viii)  units of  taxable  money  market  mutual  funds  issued by
         regulated  investment  companies  which seek to maintain a constant net
         asset value per share (including,  the Federated Prime Obligation Money
         Market  Fund (the  "Fund")) so long as the Fund is rated by each Rating
         Agency in its highest long-term unsecured debt ratings category (or, if
         not rated by S&P or Moody's, otherwise acceptable to S&P or Moody's, 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, with respect to clause (ix) above, in the judgment of
the Master Servicer, Special Servicer or Trustee, as applicable, such instrument
qualifies  as a "cash  flow  investment"  pursuant  to Code  Section  860G(a)(6)
earning a passive return in the nature of interest and provided,  further,  that
no instrument or security shall be an Eligible 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.

     "Environmental  Assessment"  means a  "Phase  I  Assessment"  conducted  in
accordance  with ASTM Standard E 1527-93 or any successor  thereto  published by
ASTM.

     "Environmental  Laws" means any and all federal,  state and local statutes,
laws,  regulations,  ordinances,  rules, judgments,  orders,  decrees,  permits,
concessions,  grants,  franchises,  licenses,  agreements or other  governmental
restrictions,  now or hereafter in effect, relating to health or the environment
or to  emissions,  discharges  or releases of  chemical  substances,  including,
without limitation, any and all pollutants, contaminants, petroleum or petroleum
products, asbestos or asbestos-containing materials,  polychlorinated biphenyls,
urea-formaldehyde  insulation,  radon, industrial, toxic or hazardous substances
or wastes, into the environment,  including,  without  limitation,  ambient air,
surface water,  ground water or land, or otherwise  relating to the manufacture,
processing,  distribution,  use,  labeling,  registration,  treatment,  storage,
disposal,  transport or handling of any of the foregoing substances or wastes or
the clean-up or other remediation thereof.

     "ERISA"  means the Employee  Retirement  Income  Security  Act of 1974,  as
amended.

     "Errors and Omissions Insurance Policy" means Servicer Errors and Omissions
Insurance Policy.

     "Escrow  Account"  means an  account  established  by the  Master  Servicer
pursuant to Section 8.3(a).

     "Escrow  Amount"  means any amount  payable with respect to a Mortgage Loan
for taxes, assessments,  water rates, Standard Hazard Insurance Policy premiums,
ground lease payments, reserves for capital improvements,  deferred maintenance,
tenant  improvements,  leasing  commissions,  environmental  matters  and  other
reserves or comparable items.

     "Event of Default" has the meaning set forth in Section 8.28(b).

     "Excess Interest" has the meaning set forth in Section 1.5(a).

     "Excess Interest  Distribution Account" means the trust account or accounts
created and  maintained  as a separate  trust account or accounts by the Trustee
pursuant to Section  5.3(c)  hereof,  which shall be  entitled  "Morgan  Stanley
Capital I Inc.,  as Trustee,  in trust for Holders of Morgan  Stanley  Capital I
Inc., Commercial Mortgage  Pass-Through  Certificates,  Series 1998-CF1,  Excess
Interest Distribution Account" and which must be an Eligible Account. The Excess
Interest  Distribution Account shall not be an asset of the REMIC I, REMIC II or
REMIC III formed hereunder.

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

     "Exchange  Certification" means an Exchange Certification  substantially in
the form set forth in Exhibit H hereto  executed by a holder of an interest in a
Regulation  S Global  Certificate  or a Rule  144A-IAI  Global  Certificate,  as
applicable.

     "Expense  Loss"  means a loss  realized  upon  payment  by the  Trust of an
Additional Trust Expense.

     "Extension" has the meaning set forth in Section 9.15(a).

     "FDIC" means the Federal  Deposit  Insurance  Corporation  or any successor
thereto.

     "FHLMC" means the Federal Home Loan Mortgage Corporation,  or any successor
thereto.

     "FHLMC Audit Program" shall have the meaning set forth in Section 8.13.

     "Fidelity Bond" means Servicer Fidelity Bond.

     "Final Certification" has the meaning set forth in Section 2.2.

     "Final Rated  Distribution  Date" means with respect to each rated Class of
Certificates, the date shown on the chart in the Preliminary Statement.

     "Final Recovery  Determination"  means a determination  with respect to any
Mortgage  Loan or Specially  Serviced  Mortgage  Loan by the Master  Servicer or
Special Servicer,  as the case may be, in respect of any Defaulted Mortgage Loan
(including a Mortgage  Loan that became an REO  Property),  in each case, in its
good faith discretion, consistent with the Servicing Standard that all Insurance
Proceeds,  Condemnation  Proceeds,  Liquidation Proceeds,  Purchase Proceeds and
other payments or recoveries which the Master Servicer or the Special  Servicer,
as the case may be,  expects to be finally  recoverable  on such Mortgage  Loan,
without regard to any obligation of the Master  Servicer or the Trustee,  as the
case may be, to make payments from its own funds  pursuant to Article IV hereof,
have been  recovered.  The  Special  Servicer  shall be  required to provide the
Master  Servicer (and the Healthcare  Adviser with respect to Healthcare  Loans)
with prompt written notice of any Final Recovery  Determination  with respect to
any Specially Serviced Mortgage Loan upon making such determination.  The Master
Servicer  shall notify the Trustee of such  determination  and the Trustee shall
deliver a copy of such notice to each Rating Agency.

     "Final  Scheduled  Distribution  Date"  means,  for  each  Class  of  rated
Certificates,  the  Distribution  Date on which  such Class will be paid in full
assuming that timely  payments will be made on the Mortgage  Loans in accordance
with their terms.

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

     "FNMA" means the Federal National  Mortgage  Association,  or any successor
thereto.

     "Group  1  Available   Distribution  Amount"  means  with  respect  to  any
Distribution Date, the portion of the Available  Distribution Amount relating to
the Mortgage Loans in Mortgage Loan Group 1.

     "Group  2  Available   Distribution  Amount"  means  with  respect  to  any
Distribution Date, the portion of the Available  Distribution Amount relating to
the Mortgage Loans in Mortgage Loan Group 2.

     "Group  3  Available   Distribution  Amount"  means  with  respect  to  any
Distribution Date, the portion of the Available  Distribution Amount relating to
the Mortgage Loans in Mortgage Loan Group 3.

     "Global Certificate" means any Rule 144A-IAI Global Certificate, Regulation
S Temporary Global Certificate or Regulation S Permanent Global Certificate.

     "Healthcare  Adviser" Survey, LLC, an Alabama limited liability company, or
its  successor  in  interest,  or any  successor  Healthcare  Adviser  as herein
provided.

     "Healthcare  Adviser Fee" means with  respect to certain of the  Healthcare
Loans (the Healthcare Loans which are ContiTrade Loans or RMF Loans) and for any
Distribution  Date, a portion of the Healthcare  Adviser Fee Rate  applicable to
such month  (determined  in the same manner as the  applicable  Mortgage Rate is
determined  for such Mortgage  Loan for such month)  multiplied by the Scheduled
Principal  Balance of such Mortgage Loan immediately  before the Due Date occurs
in such month.

     "Healthcare  Adviser Fee Rate" means,  with respect to each Mortgage  Loan,
the rate per annum specified as such on the Mortgage Loan Schedule.

     "Healthcare Adviser Standard" With respect to the Healthcare Adviser, shall
mean providing advice and consultation  with respect to the Healthcare Loans and
Healthcare Properties using the same care, skill,  prudence,  and diligence with
which, it (a) advises and administers  similar health care loans and health care
properties comparable to the Healthcare Loans and Healthcare Properties and held
for other  third-party  portfolios  or (b) advises and  administers  health care
loans or health  care  properties  for its own  account,  whichever  standard is
higher,  but without  regard to (i) any known  relationship  that the Healthcare
Adviser,  or an affiliate of the Healthcare  Adviser may have with the Borrowers
or any other party to this  Agreement;  (ii) the ownership of any Certificate by
the  Healthcare  Adviser  or  any  affiliate  of  the  Healthcare   Adviser,  as
applicable; (iii) the Healthcare Adviser's right to receive compensation for its
services under this Agreement or with respect to any particular transaction;  or
(iv) the  ownership  or advising or  management  for others,  by the  Healthcare
Adviser of other health care loans or health care properties.

     "Healthcare Loans" Certain Mortgage Loans subject to the Healthcare Adviser
Fee (which  Loans are certain of the RMF Loans and  ContiTrade  Loans) which are
listed on Schedule IV hereto.

     "Healthcare  Property"  means a Mortgaged  Property  securing a  Healthcare
Loan.

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

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

     "Holder"  means the Person in whose name a Certificate is registered on the
Certificate Register.

     "Independent"  means,  when used with respect to any Accountants,  a Person
who is  "independent"  within the meaning of Rule 2-01(B) of the  Securities and
Exchange Commission's  Regulation S-X. Independent means, when used with respect
to any  other  Person,  a  Person  who (A) is in  fact  independent  of  another
specified  Person and any Affiliate of such other Person,  (B) does not have any
material  direct or  indirect  financial  interest  in such other  Person or any
Affiliate of such other Person,  (C) is not connected  with such other Person or
any  Affiliate  of  such  other  Person  as  an  officer,  employee,   promoter,
underwriter,  trustee,  partner, director or Person performing similar functions
and (D) is not a member of the  immediate  family of a Person  defined in clause
(B) or (C) above.

     "Independent  Contractor"  means,  either (i) with  respect to any Mortgage
Loan (A) that is not a Specially  Serviced  Mortgage Loan, any Person designated
by the Master  Servicer  (other  than the Master  Servicer,  but which may be an
Affiliate of the Master Servicer) or, (B) that is a Specially  Serviced Mortgage
Loan,  any  Person   designated  by  the  Special  Servicer  that  would  be  an
"independent  contractor"  with respect to the applicable  REMIC Pool within the
meaning of Section  856(d)(3)  of the Code if such REMIC Pool were a real estate
investment trust (except that the ownership test set forth in such Section shall
be considered to be met by any Person that owns, directly or indirectly,  35% or
more of the Aggregate  Certificate  Balance or Notional Amount,  as the case may
be, of any Class of the Certificates (other than the Class R-III  Certificates),
a  Percentage  Interest of 35% or more in the Class R-III  Certificates  or such
other interest in any Class of the  Certificates or of the applicable REMIC Pool
as is set forth in an Opinion of  Counsel,  which  shall be at no expense to the
Trustee or the Trust) so long as such REMIC Pool does not  receive or derive any
income from such Person and provided that the  relationship  between such Person
and such REMIC  Pool is at arm's  length  all  within  the  meaning of  Treasury
Regulation Section  1.856-4(b)(5) or (ii) any other Person (including the Master
Servicer or the Special  Servicer)  upon receipt by the Trustee of an Opinion of
Counsel,  which shall be at the expense of the Person delivering such opinion to
the  Trustee,  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.

     "Indirect Participants" means entities, such as banks, brokers, dealers and
trust companies,  that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly.

     "Initial Certification" has the meaning set forth in Section 2.2.

     "Initial  Deposit" means the amount of all collections made on the Mortgage
Loans from the Cut-Off Date to and excluding the Closing Date.

     "Inspection  Report" means the report  delivered by the Master  Servicer or
the Special Servicer, as the case may be, substantially in the form of Exhibit L
hereto.

     "Institutional  Accredited Investor" shall mean an institutional accredited
investor qualifying pursuant to Rule 501(a)(1),  (2), (3) or (7) of Regulation D
of the 1933 Act.

     "Insurance  Policies"  means,  collectively,  any Standard Hazard Insurance
Policy,  flood  insurance  policy  or title  insurance  policy  relating  to the
Mortgage  Loans or the Mortgaged  Properties in effect as of the Closing Date or
thereafter during the term of this Agreement.

     "Insurance  Proceeds" means amounts paid by the insurer under any Insurance
Policy, other than amounts required to be paid over to the Mortgagor pursuant to
law, the related Mortgage Loan or the Servicing Standard.

     "Interest" means a REMIC I Interest or a REMIC II Interest, as applicable.

     "Interest Accrual Period" means, for any Distribution Date, with respect to
all  Classes  of  Certificates  and  Interests  (other  than the Class Q and the
Residual  Certificates),  the  period  beginning  on the  first day of the month
preceding  the month in which such  Distribution  Date  occurs and ending on the
last day of the  month  preceding  the  month in which  such  Distribution  Date
occurs.

     "Interested  Person"  means,  as of any date of  determination,  the Master
Servicer,  the Special  Servicer,  the  Depositor,  with respect to any Mortgage
Loan, the holder of any related Junior Indebtedness,  a holder of 50% or more of
the  Controlling  Class,  the Operating  Adviser,  the Healthcare  Adviser,  any
Independent  Contractor  engaged  by  the  Master  Servicer,  Special  Servicer,
Operating Adviser or the Healthcare  Adviser pursuant to this Agreement,  or any
Person actually known to a Responsible Officer of the Trustee to be an Affiliate
of any of them.

     "Interest  Reserve Account" The trust account created and maintained by the
Trustee  pursuant to Section  8.38,  which shall be entitled  "LaSalle  National
Bank,  as  Trustee,  in trust  for  Holders  of Morgan  Stanley  Capital I Inc.,
Commercial Mortgage Pass-Through Certificates, Series 1998-CF1, Interest Reserve
Account" and which must be an Eligible Account.

     "Interest Reserve Loans" Any Mortgage Loan that provides for interest based
on a 360-day year and the actual number of days elapsed.

     "Investor" means any purchaser of a Certificate.

     "Junior  Indebtedness"  means any  indebtedness  of any  Mortgagor  that is
secured by a lien that is junior in right of payment to the lien of the Mortgage
securing the related Mortgage Note.

     "Late  Collections"  means,  with respect to any Mortgage Loan, all amounts
received  during  any  Collection  Period,   whether  as  late  payments  or  as
Liquidation  Proceeds,  Insurance  Proceeds,   Condemnation  Proceeds,  Purchase
Proceeds or  otherwise,  that  represent  payments or  collections  of Scheduled
Payments due but delinquent for a previous  Collection Period and not previously
recovered.

     "Late Fees" shall mean a fee payable to the Master  Servicer or the Special
Servicer,  as the  case  may be,  to the  extent  actually  collected  from  the
Mortgagor as provided in the related  Mortgage  Loan in  connection  with a late
payment made by such Mortgagor.

     "Legended  Definitive  Certificate" means a Definitive  Certificate bearing
the Securities Legend.

     "Liaison  Agreement" means the written contract between the Master Servicer
or the  Special  Servicer  and any  liaison  agent  relating  to  servicing  and
administration of Mortgage Loans as provided in Section 8.4.

     "Liquidation  Event" means with respect to any Mortgage Loan (other than an
REO Mortgage Loan), any of the following events:  (i) such Mortgage Loan is paid
in full;  (ii) a Final  Recovery  Determination  is made  with  respect  to such
Mortgage  Loan;  (iii) such Mortgage Loan is repurchased or replaced by a Seller
pursuant to Section 2 of the related Mortgage Loan Purchase Agreement; (iv) such
Mortgage Loan is purchased by the Majority  Certificateholder of the Controlling
Class,  the Master  Servicer  or the Special  Servicer,  or is  otherwise  sold,
pursuant to Section  8.31;  or (v) such Mortgage Loan is purchased by any Person
entitled  to effect an  optional  termination  of the Trust  pursuant to Section
10.1. With respect to any REO Property (and the related REO Mortgage Loan),  any
of the following events: (i) a Final Recovery Determination is made with respect
to such REO  Property;  (ii) such REO Property is sold pursuant to Section 8.31;
or (iii) such REO  Property  is  purchased  by any Person  entitled to effect an
optional termination of the Trust pursuant to Section 10.1.

      "Liquidation  Expenses" means  reasonable and direct expenses  incurred by
the Special  Servicer on behalf of the Trust in connection  with the enforcement
and liquidation of any Specially Serviced Mortgage Loan or REO Property acquired
in respect thereof  including,  without  limitation,  reasonable  legal fees and
expenses,  committee or referee fees, property manager fees, and, if applicable,
brokerage  commissions and conveyance taxes for such Specially Serviced Mortgage
Loan. All  Liquidation  Expenses  relating to enforcement and disposition of the
Specially  Serviced  Mortgage  Loan  shall  be paid (i) out of  income  from the
related REO  Property,  to the extent  available or (ii)  advanced by the Master
Servicer,  the Trustee or the Fiscal Agent,  subject to Section 4.4 hereof, as a
Servicing Advance.

     "Liquidation  Fee" means a fee equal to the  product  of (x) 1.0%,  (y) the
Liquidation  Proceeds  received  in  connection  with a final  disposition  of a
Specially  Serviced  Mortgage  Loan  or REO  Property  and (z) a  fraction,  the
numerator of which is equal to the Liquidation  Proceeds  received in connection
with a final  disposition of a Specially  Serviced Mortgage Loan or REO Property
and the denominator of which is equal to the unpaid Stated Principal  Balance of
the  related  Mortgage  Loan or the related  REO  Mortgage  Loan and accrued and
unpaid interest thereof.

     "Liquidation  Proceeds"  means  proceeds from the sale or  liquidation of a
Mortgage  Loan or related REO  Property,  net of  Liquidation  Expenses  and any
related Advances and interest thereon.

     "Liquidation  Realized  Loss" means,  with respect to each Mortgage Loan or
REO  Property,  as the  case  may  be,  as to  which a Cash  Liquidation  or REO
Disposition has occurred,  an amount equal to the sum, without  duplication,  of
(A) the  Stated  Principal  Balance  of the  Mortgage  Loan  (or  deemed  Stated
Principal  Balance,  in the case of an REO Mortgage  Loan) as of the date of the
Cash  Liquidation  or REO  Disposition,  plus (B) unpaid  interest  and interest
accrued thereon at the applicable  Mortgage Rate, plus (C) any expenses incurred
in connection with such Mortgage Loan that are reimbursable to any Person, other
than amounts  previously treated as Expense Losses or included in the definition
of Liquidation Expenses minus the sum of (i) REO Income applied as recoveries of
principal or interest on the related  Mortgage  Loan or REO  Property,  and (ii)
Liquidation  Proceeds  received during the Collection  Period in which such Cash
Liquidation  or  REO  Disposition  occurred.  REO  Income  (to  the  extent  not
previously  applied to pay  interest,  principal  and other unpaid  amounts with
respect to the Mortgage  Loan) and  Liquidation  Proceeds shall be applied first
against any Expense  Losses (to the extent not  included  in the  definition  of
Liquidation  Expenses)  for such  Mortgage  Loan,  the  unpaid  interest  on the
Mortgage Loan, calculated as described in clause (B) above, and then against the
principal  balance of such Mortgage Loan,  calculated as described in clause (A)
above.

     "Loan Group 1" means  collectively,  the Mortgage  Loans  identified on the
Mortgage Loan Schedule as Loan Group 1 Mortgage Loans.

     "Loan Group 2" means  collectively,  the Mortgage  Loans  identified on the
Mortgage Loan Schedule as Loan Group 2 Mortgage Loans.

     "Loan Group 3" means  collectively,  the Mortgage  Loans  identified on the
Mortgage Loan Schedule as Loan Group 3 Mortgage Loans.

     "Loan Schedule" means the Mortgage Loan Schedule.

     "Loan-to-Value  Ratio"  means,  as of any date with  respect  to a Mortgage
Loan,  the fraction,  expressed as a  percentage,  the numerator of which is the
principal  balance of such  Mortgage Loan at the date of  determination  and the
denominator of which is the value of the Mortgaged Property as shown on the most
recent Appraisal or valuation of the Mortgaged Property which is available as of
such date.

     "Lock-Box Accounts" shall have the meaning set forth in Section 8.2(b).

     "Lock-Box Agreement" means, with respect to any Mortgage Loan, any lock-box
agreement  relating  to such  Mortgage  Loan  among  the  related  Mortgagor,  a
depositary  institution  and the Master  Servicer  pursuant  to which a Lock-Box
Account is created.

     "Losses" has the meaning set forth in Section 12.4.

     "MAI" means member of the Appraisal Institute.

     "Majority Certificateholder" means, with respect to any particular Class or
Classes of  Certificates,  any  Certificateholder  entitled to a majority of the
Voting Rights allocated to such Class or Classes, as the case may be.

     "Manager" means with respect to any Mortgage Loan, any Property Manager for
the related Mortgaged Property or Properties.

     "Master Servicer" means AMRESCO Services, L.P. and its permitted successors
or assigns.

     "Master Servicer Preliminary  Remittance Report" means a report prepared by
the Master Servicer, using commercially reasonable efforts, and in such media as
may be agreed  upon by the  Master  Servicer  and the  Trustee  containing  such
information  regarding  the Mortgage  Loans as of six Business Days prior to the
Distribution  Date as will  permit the  Trustee to  calculate  the amounts to be
distributed to the Certificateholders pursuant to this Agreement,  including but
not limited to  scheduled  payments due on the  Mortgage  Loans,  whether or not
actually  received,  and to the best of the  Master  Servicer's  knowledge,  any
unscheduled collections,  prepayment penalties and/or premiums, Advance Interest
to be  collected  from  the  Trust  and  the  amounts  of  any  Advances  deemed
Non-recoverable  Advances by the Master  Servicer  for the  relevant  Collection
Period.

     "Master  Servicer  Remittance  Date" means for each  Distribution  Date the
Business Day immediately preceding such Distribution Date.

     "Master Servicer  Remittance  Report" means a report prepared by the Master
Servicer and 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 to the Certificateholders
pursuant to this Agreement and to furnish the Monthly  Certificateholders Report
to  Certificateholders  required to be delivered  hereunder and containing  such
additional information as the Master Servicer, the Trustee and the Depositor may
from time to time mutually agree. Such reports shall include the CSSA Data Files
which may be in existence from time to time.

     "Master  Servicing Fee" means for each calendar  month, as to each Mortgage
Loan (including  Mortgage Loans relating to REO Properties),  an amount equal to
the  portion  of  the  Master  Servicing  Fee  Rate  applicable  to  such  month
(determined in the same manner as the applicable Mortgage Rate is determined for
such Mortgage Loan for such month) multiplied by the Scheduled Principal Balance
of such Mortgage Loan  immediately  before the Due Date occurring in such month,
subject  to  reduction  in  respect of  Compensating  Interest,  as set forth in
Section 6.7.

     "Master Servicing Fee Rate" means 0.025% per annum.

     "Maturity Date" means,  with respect to any Mortgage Loan as of any date of
determination,  the  date on which  the last  payment  of  principal  is due and
payable under the related Mortgage Note, after taking into account all Principal
Prepayments received and any Deficient Valuation,  Debt Service Reduction Amount
or   modification  of  the  Mortgage  Loan  occurring  prior  to  such  date  of
determination,  but  without  giving  effect  to  (i)  any  acceleration  of the
principal  of such  Mortgage  Loan or (ii) any  grace  period  permitted  by the
related Mortgage Note.

     "Modification  Fee" means a fee, if any,  collected from a Mortgagor by the
Master Servicer or the Special Servicer in connection with a modification of any
Mortgage Loan.

     "Modification  Loss"  means (i) a decrease  in the  principal  balance of a
Mortgage Loan as a result of a modification thereof in accordance with the terms
hereof,  (ii) any expenses connected with such  modification,  to the extent (x)
reimbursable to the Trustee, the Special Servicer or the Master Servicer and (y)
not  recovered  from the Mortgagor or (iii) in the case of a  modification  of a
Mortgage Loan that reduces the Mortgage Rate  thereof,  the excess,  on each Due
Date,  of the amount of interest  that would have accrued at a rate equal to the
original  Mortgage  Rate,  over interest that actually  accrued on such Mortgage
Loan during the preceding Collection Period.

     "Money Term" means with respect to any Mortgage  Loan,  the Maturity  Date,
Mortgage Rate, principal balance, amortization term or payment frequency thereof
or any provision  thereof requiring the payment of a prepayment  premium,  Yield
Maintenance  Payment  or  percentage  premium  in  connection  with a  principal
prepayment (and shall not include Late Fees or Default Interest provisions).

     "Monthly  Certificateholder  Report"  means a report  provided  pursuant to
Section  5.4  by  the  Trustee  monthly  as of the  related  Determination  Date
generally  in the form and  substance  of Exhibit M,  which sets  forth,  to the
extent applicable:  (i) the amount, if any, of such distributions to the Holders
of each Class of Principal Balance Certificates applied to reduce the respective
Certificate Balances thereof; (ii) the amount of such distribution to Holders of
each Class of Certificates  allocable to (A) interest  accrued at the respective
Pass-Through  Rates, less any Net Aggregate  Prepayment  Interest Shortfalls and
(B) Prepayment Premiums;  (iii) the number of outstanding Mortgage Loans and the
Aggregate  Principal  Balance and  Scheduled  Principal  Balance of the Mortgage
Loans at the close of business on such  Distribution  Date;  (iv) the number and
aggregate  Scheduled  Principal  Balance of Mortgage Loans (A) delinquent  30-59
days,  (B)  delinquent  60-89 days,  (C) delinquent 90 or more days or (D) as to
which foreclosure  proceedings have been commenced;  (v) with respect to any REO
Property  included  in the Trust,  the Stated  Principal  Balance of the related
Mortgage  Loan  as of the  date  of  acquisition  of the  REO  Property  and the
Scheduled Principal Balance thereof;  (vi) as of the related  Determination Date
(A) as to any REO Property sold during the related  Collection  Period, the date
of the related  determination by the Special Servicer or Master Servicer, as the
case may be, that it has recovered  all payments  which it expects to be finally
recoverable  and the  amount of the  proceeds  of such sale  deposited  into the
Certificate Account, and (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  Certificate  Account,  in  each  case
identifying  such REO Property by the loan number of the related  Mortgage Loan;
(vii) the aggregate  Certificate Balance or Notional Amount, as the case may be,
of each Class of Certificates before and after giving effect to the distribution
made on such  Distribution  Date;  (viii)  the  aggregate  amount  of  Principal
Prepayments  made during the related  Collection  Period;  (ix) the Pass-Through
Rate applicable to each Class of Certificates  for such  Distribution  Date; (x)
the  aggregate  amount of  servicing  fees paid to the Master  Servicer  and the
Special Servicer; (xi) the amount of Unpaid Interest or Realized Losses, if any,
incurred  with  respect to the Mortgage  Loans;  (xii) the  aggregate  amount of
Servicing  Advances  and P&I  Advances  outstanding  that  have been made by the
Master Servicer, the Trustee and the Fiscal Agent, separately stated; and (xiii)
the amount of any Appraisal  Reductions  effected during the related  Collection
Period on a loan-by-loan  basis and the total Appraisal  Reductions in effect as
of such  Distribution  Date. In the case of  information  furnished  pursuant to
subclauses (i), (ii) and (xi) above,  the amounts shall be expressed as a dollar
amount per  $1,000 of  original  principal  amount of the  Certificates  for all
Certificates of each applicable Class.

     "Moody's" means Moody's Investors Service, Inc.

     "Mortgage" means the mortgage, deed of trust or other instrument securing a
Mortgage Note.

     "Mortgage File" means the mortgage documents listed below:

              (i)  the   original   Mortgage   Note   bearing  all   intervening
         endorsements,  endorsed "Pay to the order of LaSalle  National Bank, as
         trustee  for  Morgan  Stanley  Capital  I  Inc.,   Commercial  Mortgage
         Pass-Through Certificates, Series 1998-CF1, without recourse" or if the
         original  Mortgage  Note  is not  included  therein,  then a lost  note
         affidavit  and  indemnity  with a copy of the  Mortgage  Note  attached
         thereto;

              (ii) the original  Mortgage,  with evidence of recording  thereon,
         and, if the Mortgage was  executed  pursuant to a power of attorney,  a
         certified  true copy of the power of attorney  certified  by the public
         recorder's office,  with evidence of recording thereon, or certified by
         a title insurance  company or escrow company to be a true copy thereof;
         provided that if such original  Mortgage or power of attorney cannot be
         delivered with evidence of recording thereon on or prior to the Closing
         Date  because of a delay  caused by the public  recording  office where
         such original  Mortgage has been  delivered for  recordation or because
         such original  Mortgage has been lost,  the Depositor  shall deliver or
         cause to be  delivered  to the Trustee a true and correct  copy of such
         Mortgage, together with (A) in the case of a delay caused by the public
         recording  office,  an Officer's  Certificate of the applicable  Seller
         stating that such  original  Mortgage has been sent to the  appropriate
         public  recording  official  for  recordation  or (B) in the case of an
         original Mortgage that has been lost after recordation,  a copy of such
         Mortgage,  certified by the appropriate  county  recording office where
         such  Mortgage  is  recorded  to be a true  and  complete  copy  of the
         original recorded Mortgage;

              (iii) the  originals  of all Money Term or material  modification,
         consolidation  and  extension  agreements,  if any,  with  evidence  of
         recording thereon, or if such original modification,  consolidation and
         extension  agreements have been delivered to the appropriate  recording
         office for  recordation  and  either  have not yet been  returned  with
         evidence of  recordation  thereon or have been lost after  recordation,
         true  copies  of  such  modifications,  consolidations  and  extensions
         certified by the applicable  Seller  together with (A) in the case of a
         delay caused by the public recording office,  an Officer's  Certificate
         of the  applicable  Seller  stating  that such  original  modification,
         consolidation or extension agreement has been dispatched or sent to the
         appropriate  public  recording  official for  recordation or (B) in the
         case of an original modification,  consolidation or extension agreement
         that has been  lost  after  recordation,  a copy of such  modification,
         consolidation  or  extension  agreement  certified  by the  appropriate
         county  recording  office where such  document is recorded to be a true
         and complete copy of the original recorded modification,  consolidation
         or extension agreement, and the originals of all assumption agreements,
         if any,  each  signed by the  holder  of  record  in favor of  "LaSalle
         National Bank, as trustee for Morgan Stanley Capital I Inc., Commercial
         Mortgage Pass-Through Certificates, Series 1998-CF1;"

              (iv) an original Assignment of Mortgage for each Mortgage Loan, in
         form and substance  acceptable for  recording,  signed by the holder of
         record in favor of  "LaSalle  National  Bank,  as  trustee  for  Morgan
         Stanley Capital I Inc., Commercial Mortgage Pass-Through  Certificates,
         Series 1998-CF1;"

              (v) originals of all intervening  Assignments of Mortgage, if any,
         with evidence of recording thereon or, if such original  Assignments of
         Mortgage have been delivered to the appropriate  recorder's  office for
         recordation,  certified  true  copies of such  Assignments  of Mortgage
         certified  by the  applicable  Seller,  or in the  case of an  original
         blanket  intervening  Assignment  retained by the applicable  Seller, a
         copy  thereof  certified by the  applicable  Seller or, if any original
         intervening  Assignment  has not  been  returned  from  the  applicable
         recording  office or has been lost,  a true and correct  copy  thereof,
         together with (A) in the case of a delay caused by the public recording
         office, an Officer's  Certificate of the applicable Seller stating that
         such original  intervening  Assignment has been sent to the appropriate
         public  recording  official  for  recordation  or (B) in the case of an
         original intervening Assignment that has been lost after recordation, a
         copy of such intervening Assignment certified by the appropriate county
         recording  office  where such  assignment  is recorded to be a true and
         complete copy of the original recorded intervening Assignment;

              (vi) if the  related  Assignment  of Leases is  separate  from the
         Mortgage,  the original of such  Assignment  of Leases with evidence of
         recording  thereon  or,  if such  Assignment  of  Leases  has not  been
         returned from the applicable  public  recording  office, a copy of such
         Assignment of Leases  certified by the  applicable  Seller to be a true
         and complete copy of the original  Assignment  of Leases  submitted for
         recording,  together  with (A) an original of each  assignment  of such
         Assignment of Leases with  evidence of recording  thereon and showing a
         complete  recorded  chain of assignment  from the named assignee to the
         holder of record,  and if any such  assignment  of such  Assignment  of
         Leases  has not been  returned  from the  applicable  public  recording
         office, a copy of such assignment certified by the applicable Seller to
         be a true and complete  copy of the original  assignment  submitted for
         recording, and (B) an original assignment of such Assignment of Leases,
         in recordable form, signed by the holder of record in favor of "LaSalle
         National Bank, as trustee for Morgan Stanley Capital I Inc., Commercial
         Mortgage Pass-Through Certificates,  Series 1998-CF1," which assignment
         may be effected in the related Assignment of Mortgage;

              (vii)  the  original  of  each  guaranty,   if  any,  constituting
         additional security for the repayment of such Mortgage Loan;

              (viii) the original  Title  Insurance  Policy or in the event such
         original Title Insurance Policy has not been issued, an original binder
         or actual title  commitment  or a copy  thereof  certified by the title
         company with the original Title  Insurance  Policy to follow within 180
         days of the Closing Date or a preliminary title report with an original
         Title Insurance Policy to follow within 180 days of the Closing Date;

              (ix) UCC  financing  statements  (together  with  all  assignments
         thereof to the Trustee)  executed and delivered in connection  with any
         Mortgage Loan;

              (x) copies of ground leases related to any Mortgage Loan where the
         Mortgagor  is the lessee  under such lease and there is a lien in favor
         of the mortgagee in such lease;

              (xi) copies of any lock-box agreements,  intercreditor  agreements
         and management agreements related to any Mortgage Loan; and

              (xii) the original of each Letters of Credit, if any, constituting
         additional  collateral  for  such  Mortgage  Loan,  together  with  the
         original supporting  documentation evidencing a beneficial transfer, in
         favor of "LaSalle  National Bank, as trustee for Morgan Stanley Capital
         I  Inc.,  Commercial  Pass-Through   Certificates,   Series  1998-CF1";
         provided, however, the Trustee shall hold such Letter of Credit only in
         a custodial  capacity and shall have no obligation to maintain,  extend
         the term of,  enforce,  or  otherwise  preserve  any rights  under such
         Letter of Credit;

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

     "Mortgage  Loan"  means a  Mortgage  Note  secured by a  Mortgage,  and all
amendments and modifications thereof,  identified on the Mortgage Loan Schedule,
as amended from time to time, and conveyed,  transferred,  sold,  assigned to or
deposited with the Trustee pursuant to Section 2.1 or Section 2.3.

     "Mortgage Loan Purchase  Agreement" means Mortgage Loan Purchase  Agreement
I, Mortgage Loan Purchase  Agreement II or Mortgage Loan Purchase Agreement III,
as the case may be.

     "Mortgage  Loan  Purchase  Agreement  I" means that certain  Mortgage  Loan
Purchase  Agreement  dated as of  August  3,  1998  between  ContiTrade  and the
Depositor with respect to the ContiTrade Loans.

     "Mortgage  Loan  Purchase  Agreement  II" means that certain  Mortgage Loan
Purchase  Agreement  between MSMC and the  Depositor  dated as of August 3, 1998
with respect to the MSMC Loans.

     "Mortgage  Loan Purchase  Agreement  III" means that certain  Mortgage Loan
Purchase Agreement between RMF and the Depositor dated as of August 3, 1998 with
respect to the RMF Loans.

     "Mortgage Loan Schedule" means collectively the schedule attached hereto as
Schedule  I, which  identifies  each  ContiTrade  Loan for Loan Group 1 and Loan
Group 2, the schedule attached hereto as Schedule II, which identifies each MSMC
Loan for Loan  Group 1 and Loan  Group 2, and the  schedule  attached  hereto as
Schedule III, which  identifies each RMF Loan for Loan Group 1 and Loan Group 2,
as such schedules may be amended from time to time pursuant to Section 2.3.

     "Mortgage  Rate" means,  for a given  Mortgage  Loan, the per annum rate at
which interest  accrues on such Mortgage Loan  (excluding any Excess Interest or
Default Interest).

     "Mortgaged  Property" means the real property,  together with  improvements
thereto,  securing the  indebtedness of the Mortgagor under the related Mortgage
Loan.

     "Mortgagee"  means,  with  respect  to  any  Mortgage  as of  any  date  of
determination, the holder of the related Note as of such date.

     "Mortgagor" means the obligor on a Note.

     "MSMC" has the meaning assigned in the Preliminary Statement hereto.

     "MSMC  Loans"  means,  collectively,  those  Mortgage  Loans  sold  to  the
Depositor  pursuant to Mortgage Loan Purchase Agreement II and shown on Schedule
II hereto.

     "Net Aggregate  Prepayment  Interest  Shortfall" means for any Distribution
Date, the excess, if any, of aggregate  Prepayment  Interest Shortfalls over the
sum of (i)  Compensating  Interest and (ii) the  aggregate  Prepayment  Interest
Excesses for such Collection Period.

     "Net  Default  Interest"  means,  with respect to any  Mortgage  Loan,  any
Default Interest actually collected thereon, net of any Advance Interest accrued
on Advances  made in respect of such Mortgage  Loan and  reimbursable  from such
Default Interest in accordance with Section 5.2.

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

     "1933 Act" means the Securities Act of 1933, as amended.

     "1934 Act" means the Securities Exchange Act of 1934, as amended.

     "NOI Adjustment  Worksheet"  means a report prepared by the Master Servicer
or the  Special  Servicer,  as the case  may be,  substantially  containing  the
content  described in Exhibit G-8 attached  hereto,  presenting the computations
made in  accordance  with  the  methodology  described  in such  Exhibit  G-8 to
"normalize" the full year net operating  income,  calculating the  underwritable
cash flow and debt service  coverage  numbers used in the other reports required
by this Agreement,  sent to the Trustee with each annual operating statement for
a Mortgaged Property pursuant to Section 8.14(d).

     "Nondisqualification  Opinion"  means a written  Opinion  of Counsel to the
effect that a  contemplated  action will neither cause any REMIC Pool to fail to
qualify as a REMIC at any time that any Certificates are outstanding nor cause a
"prohibited  transaction,"  "prohibited  contribution"  or any  other  tax to be
imposed on any REMIC Pool or the Trust.

     "Nonrecoverable  Advance"  means  the  portion  of any  Advance  (including
interest  accrued thereon at the Advance Rate) previously made or proposed to be
made by the Master  Servicer,  the Trustee or the Fiscal Agent that, in its sole
discretion,  exercised  in good  faith  and in  accordance  with  the  Servicing
Standard, that will not or, in the case of a current delinquency,  would not be,
ultimately   recoverable,   from  Insurance  Proceeds,   Condemnation  Proceeds,
Liquidation Proceeds,  Purchase Proceeds or from any collections with respect to
the  related  Mortgage  Loan  or REO  Property,  as  evidenced  by an  Officer's
Certificate  delivered pursuant to Section 4.4. Such Officer's Certificate shall
be delivered to the Trustee and the Fiscal Agent (upon which the Trustee and the
Fiscal Agent may  conclusively  rely) or to the Depositor (if the Trustee or the
Fiscal Agent is delivering such Officer's  Certificate)  and (in either case) to
the Special  Servicer in the time  periods as specified in Section 4.4 and shall
include the  information  and reports set forth in Section  4.4. In  determining
whether an Advance with respect to any Mortgage  Loan will be  recoverable,  the
Master Servicer, the Trustee or the Fiscal Agent, as applicable, shall take into
account  amounts that may be realized on the related  Mortgaged  Property in its
"as is" or then current  condition and occupancy.  Absent bad faith,  the Master
Servicer's  determination  as to the  recoverability  of any  Advance  shall  be
conclusive and binding on the Certificateholders, Special Servicer, Fiscal Agent
and the Trustee  and may be relied on by the  Trustee and the Fiscal  Agent with
respect  to the  obligation  of the  Trustee  or the  Fiscal  Agent to make such
Advance.

     "Non-Registered  Certificate"  means unless and until  registered under the
1933 Act,  any Class X,  Class F,  Class G,  Class H, Class J, Class K, Class L,
Class M, Class N, Class Q or Residual Certificate.

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

     "Notional Amount" means, as of any date of determination:  (i) with respect
to all of the Class X Certificates as a Class, the Class X Notional Amount as of
such date of  determination;  and (ii) with respect to any Class X  Certificate,
the product of the Percentage  Interest  evidenced by such  Certificate  and the
Class X Notional Amount as of such date of determination.

     "Officer's  Certificate"  means  (x)  in  the  case  of  the  Depositor,  a
certificate  signed  by one or more  of the  Chairman  of the  Board,  any  Vice
Chairman,  the  President,  or any Senior  Vice  President,  Vice  President  or
Assistant Vice  President,  and by one or more of the  Treasurer,  any Assistant
Treasurer,  the Secretary or any Assistant Secretary of the Depositor, or (y) in
the case of the Master  Servicer and the Special  Servicer,  any of the officers
referred to above or an employee  thereof  designated as a Servicing  Officer or
Special Servicing Officer pursuant to this Agreement, and (z) in the case of the
Trustee, a certificate signed by a Responsible Officer.

     "Operating Adviser" shall have the meaning specified in Section 8.32(a).

     "Operating  Adviser  Votes"  shall  mean the  votes  cast at a duly  called
meeting by the Holders of the Controlling Class to elect an Operating Adviser.

     "Operating  Statement  Analysis" means,  with respect to each Mortgage Loan
and REO Property,  a report  substantially  containing the content  described in
Exhibit G-7 attached hereto.

     "Opinion of Counsel"  means a written  opinion of counsel  addressed to the
Trustee, reasonably acceptable in form and substance to the Trustee, and who may
be in-house or outside counsel to the party required to deliver such opinion but
who, in the good faith  judgment of the  Trustee,  must be  Independent  outside
counsel  knowledgeable of the issues occurring in the practice of securitization
with respect to any such opinion of counsel  concerning the taxation,  or status
as a REMIC for tax purposes, of the Trust or any REMIC Pool.

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

     "P&I  Advance"  shall  mean,  (i)  with  respect  to any  Mortgage  Loan or
Specially  Serviced  Mortgage Loan as to which all or a portion of the Scheduled
Payment (other than a Balloon Payment) due during the related  Collection Period
was not received by the Master  Servicer as of the related  Determination  Date,
the portion of such  Scheduled  Payment not  received;  (ii) with respect to any
Balloon  Mortgage  Loan  (including  any REO  Property  as to which the  related
Mortgage Loan provided for a Balloon  Payment) as to which a Balloon Payment was
due during or prior to the  related  Collection  Period but was  delinquent,  in
whole or in part, as of the related  Determination  Date, an amount equal to the
excess,  if any, of the Assumed Scheduled Payment for such Balloon Mortgage Loan
for the related Collection Period, over any Late Collections received in respect
of such Balloon Payment during such Collection Period; and (iii) with respect to
each REO  Property,  an  amount  equal to the  excess,  if any,  of the  Assumed
Scheduled  Payment for the Mortgage Loan related to such REO Property during the
related Collection Period, over remittances of REO Income to the Master Servicer
by the Special Servicer,  reduced by any amounts required to be paid as taxes on
such REO Income  (including  taxes  imposed  pursuant to Section  860G(c) of the
Code); provided,  however, that the interest portion of any Scheduled Payment or
Assumed  Scheduled  Payment  shall be  advanced at a per annum rate equal to the
Mortgage  Rate  relating to such Mortgage Loan or Mortgage Loan relating to such
REO Property;  and  provided,  further,  that the  Scheduled  Payment or Assumed
Scheduled  Payment  for any  Mortgage  Loan  which  has been  modified  shall be
calculated based on its terms as modified and provided, further, that the amount
of any P&I Advance with respect to a Mortgage Loan as to which there has been an
Appraisal  Reduction  will be an amount  equal to the  product of (i) the amount
required  to be  advanced  without  giving  effect  to this  proviso  and (ii) a
fraction,  the  numerator  of  which is the  Stated  Principal  Balance  of such
Mortgage  Loan as of the  immediately  preceding  Determination  Date  less  any
Appraisal Reduction and the denominator of which is the Stated Principal Balance
of the Mortgage Loan as of such Determination Date.

     "P&I  Advance  Amount"  means,  with  respect to any  Mortgage  Loan or REO
Property,  the amount of the P&I Advance for each Mortgage Loan computed for any
Distribution Date.

     "Participant" means a broker,  dealer, bank, other financial institution or
other Person for whom the  Clearing  Agency  effects  book-entry  transfers  and
pledges of securities deposited with the Clearing Agency.

     "Pass-Through  Entity"  means  any of (A) a  regulated  investment  company
described in Section 851 of the Code, a real estate  investment  trust described
in Section 856 of the Code, a common trust fund or an organization  described in
Section 1381(a) of the Code, (B) any partnership,  trust or estate as such terms
are  defined  in the Code or (C) any person  holding a Class R-I,  Class R-II or
Class R-III Certificate as nominee for another person.

     "Pass-Through Rate" or "Pass-Through Rates" means initially with respect to
any Class of REMIC I Regular  Interests,  REMIC II  Regular  Interests  or REMIC
Regular  Certificates,   other  than  the  Class  X  Certificates  and  Class  Q
Certificates,  for any  Distribution  Date,  the rate,  if any, set forth in the
Preliminary  Statement hereto.  For any Distribution Date occurring  thereafter,
the  Pass-Through  Rates for (i) the REMIC I Regular  Interests  shall equal the
REMIC I Net Mortgage  Rate on the related  Mortgage  Loan for such  Distribution
Date, (ii) the REMIC II Regular Interests shall equal the Weighted Average REMIC
I Net Mortgage Rate for such Distribution  Date, (iii) with respect to the Class
A-1,  Class A-2, Class A-MF1,  Class A-MF2,  Class B, Class C, Class D, Class E,
Class F,  Class G,  Class H,  Class J,  Class K,  Class L,  Class M and  Class N
Certificates,  the lesser of (A) the fixed rate  corresponding to such Class set
forth in the Preliminary  Statement  hereto and (B) the Weighted Average REMIC I
Net Mortgage Rate for such Distribution Date, and (iv) the Class X Certificates,
the per annum rate equal to the  quotient  of the Accrued  Certificate  Interest
thereon for such Distribution  Date divided by the Class X Notional Amount.  The
Class Q Certificates do not have a Pass-Through Rate.

     "Paying Agent" means the paying agent appointed pursuant to Section 3.10.

     "Penalty Charges" means Late Fees and Default Interest.

     "Percentage  Interest"  means with  respect  to each Class of  Certificates
other than the Class Q Certificates and Residual  Certificates,  the fraction of
such Class evidenced by such Certificate,  expressed as a percentage (carried to
four decimal places and rounded,  if  necessary),  the numerator of which is the
Certificate  Balance or Notional  Amount,  as  applicable,  represented  by such
Certificate  determined  as of the  Closing  Date (as stated on the face of such
Certificate) and the denominator of which is the aggregate  Certificate  Balance
or Notional  Amount,  as applicable,  of all of the  Certificates  of such Class
determined as of the Closing Date. With respect to the Class Q Certificates  and
the Residual Certificates,  the percentage interest in distributions (if any) to
be made  with  respect  to the  relevant  Class,  as  stated on the face of such
Certificate.

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

     "Person" means 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.

     "Phase I  Environmental  Report" means a report  prepared at the expense of
the Person  desiring to contribute such property,  by an Independent  Person who
regularly  conducts  environmental  site  assessments  in  accordance  with then
current standards imposed by institutional  commercial  mortgage lenders and who
has had not less than five years experience in such matters which indicates such
property is in compliance with applicable  Environmental Laws and that there are
no  circumstances  present at such property  relating to the use,  management or
disposal of any hazardous substances,  hazardous materials,  hazardous wastes or
petroleum  based  materials  for  which  investigation,   testing,   monitoring,
containment,  clean up or remediation could be required under any Federal, state
or local law or regulation.

     "Placement Agent" means Morgan Stanley & Co. Incorporated.

     "Plan" has the meaning set forth in Section 3.3(d).

     "Plan Asset  Regulations"  means the  Department of Labor  regulations  set
forth in 29 C.F.R. ss. 2510.3-101.

     "Prepayment  Interest  Excess"  means  for any  Distribution  Date  and the
related Collection Period,  during which a full or partial Principal  Prepayment
is made after the Due Date for such Mortgage Loan through and including the last
day of the  Collection  Period,  the  amount of  interest  that  accrues  on the
Mortgage  Loan from such Due Date to the date such  payment was made (net of the
Servicing Fee and the Trustee Fee), to the extent collected.

     "Prepayment  Interest  Shortfall"  means,  with respect to any Distribution
Date, a shortfall in the  collection of a full month's  interest on any Mortgage
Loan by  reason  of a full or  partial  Principal  Prepayment  (including  early
payment of a Balloon  Payment other than in connection  with the  foreclosure or
liquidation of a Mortgage  Loan) made during any Collection  Period prior to the
Due Date for such Mortgage  Loan in such  Collection  Period.  The amount of any
Prepayment Interest Shortfall shall equal the excess of (A) the aggregate amount
of interest which would have accrued on the Scheduled  Principal Balance of such
Mortgage  Loan  for  the 30  days  ending  on such  Due  Date if such  Principal
Prepayment or Balloon Payment had not been made over (B) the aggregate  interest
that did so accrue  through the date such payment was made (net of the Servicing
Fee and the Trustee Fee).

     "Prepayment  Premium"  means with  respect to any  Distribution  Date,  the
aggregate of all prepayment  premiums,  Yield Maintenance Payments or percentage
premiums,  if any,  received during the related  Collection Period in connection
with Principal Prepayments.

     "Primary   Servicer"   means,   with  respect  to  any  Mortgage  Loan  the
Sub-Servicer  listed on Schedule V attached  hereto during such time as they are
parties to a  Sub-Servicing  Agreement,  and their  successors and assigns,  and
otherwise, the Master Servicer.

     "Primary  Servicing Fee" means for each calendar month, as to each Mortgage
Loan (including  Mortgage Loans relating to REO Properties),  an amount equal to
the  portion  of the  Primary  Servicing  Fee  Rate  applicable  to  such  month
(determined in the same manner as the applicable Mortgage Rate is determined for
such Mortgage Loan for such month) multiplied by the Scheduled Principal Balance
of such Mortgage Loan immediately before the Due Date occurring in such month.

     "Primary Servicing Fee Rate" means, with respect to each Mortgage Loan, the
rate per annum specified as such on the Mortgage Loan Schedule.

     "Principal Balance Certificates" means, collectively,  the Class A-1, Class
A-2,  Class  A-MF1,  Class  A-MF2,  Class B, Class C, Class D, Class E, Class F,
Class G, Class H, Class J, Class K, Class L, Class M and Class N Certificates.

     "Principal Distribution Amount" means, on any Distribution Date, the sum of
the  following  amounts:  (i) the principal  portion of all  Scheduled  Payments
(other than the principal portion of Balloon Payments) and any Assumed Scheduled
Payments due or deemed due, as the case may be, in respect of the Mortgage Loans
and any REO Mortgage Loans for their  respective Due Dates occurring  during the
related Collection Period;  (ii) all payments (including  Principal  Prepayments
and the  principal  portion  of  Balloon  Payments)  and any  other  collections
(including  Liquidation  Proceeds,  Condemnation  Proceeds,  Insurance Proceeds,
Purchase  Proceeds  and REO Income)  received  on or in respect of the  Mortgage
Loans during the related  Collection Period and that were identified and applied
by the Master Servicer as recoveries of principal  thereof,  in each case net of
any portion of such payment or other  collection  that  represents a recovery of
the principal  portion of any Scheduled  Payment (other than a Balloon  Payment)
due, or of the principal portion of any Assumed Scheduled Payment deemed due, in
respect  of the  related  Mortgage  Loan on a Due  Date  during  or prior to the
related Collection Period and not previously recovered.

     "Principal  Prepayment"  means any  voluntary  or  involuntary  payment  or
collection  of  principal  on a Mortgage  Loan which is received or recovered in
advance of its scheduled Due Date and applied to reduce the principal balance of
the  Mortgage  Loan in advance of its  scheduled  Due Date,  including,  without
limitation,  all proceeds,  to the extent allocable to principal,  received from
the payment of cash in  connection  with a  substitution  shortfall  pursuant to
Section 2.3.

     "Private Placement Memorandum" has the meaning set forth in the preliminary
statement hereto.

     "Privately Offered  Certificates"  means, unless and until registered under
the  Securities  Act,  the Class X, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class N, Class Q and Residual Certificates.

     "Proposed  Disposition"  means  a  proposed  disposition  of any  Defaulted
Mortgage  Loan or the  Mortgaged  Property  related  thereto to be  performed as
provided in Section 9.15 or 9.17 of this Agreement.

     "Proposed  Plan" shall have the  meaning set forth in Section  8.20(a)(iii)
hereof.

     "Prospectus" has the meaning set forth in the preliminary statement hereto.

     "Prospectus  Supplement"  has the  meaning  set  forth  in the  preliminary
statement hereto.

     "Prospective Investor" means any prospective purchaser of a Certificate or,
in the case of a  Book-Entry  Certificate,  of a beneficial  ownership  interest
therein.

     "PTCE" has the meaning set forth in Section 3.3(d).

     "Purchase  Price" means,  with respect to the repurchase of a Mortgage Loan
or REO Property  pursuant to Article II of this Agreement,  a price equal to the
sum of (A) 100% of the unpaid principal balance of such Mortgage Loan (or deemed
principal balance, in the case of an REO Property),  plus (B) accrued but unpaid
interest thereon calculated at the Mortgage Rate to, but not including,  the Due
Date in the Collection Period in which such purchase occurs, plus (C) the amount
of any expenses  related to such Mortgage Loan or REO Property  (including,  but
not  limited  to,  any  Servicing  Advances,  Advance  Interest  related to such
Mortgage  Loan and any  Special  Servicer  Fees and  Liquidation  Fees) that are
reimbursable to the Master Servicer, the Special Servicer or the Trustee.

     "Purchase  Proceeds" means any cash amounts received by the Master Servicer
in connection  with: (i) the repurchase of a Mortgage Loan by a Seller  pursuant
to Section 2.3 or (ii) the purchase of the Mortgage  Loans and REO Properties by
the Depositor,  the Master Servicer,  the Special Servicer or the Holders of the
Class R-I Certificates pursuant to Section 10.1(b).

     "QIB"  means a  "qualified  institutional  buyer,"  as defined in Rule 144A
under the 1933 Act.

     "Qualified  Insurer"  means,  (i) with  respect to any  Mortgage  Loan,  an
insurance  company  duly  qualified as such under the laws of the state in which
the related Mortgaged Property is located,  duly authorized and licensed in such
state to transact the applicable  insurance  business and to write the insurance
provided,  and that has a claim paying  ability rating no lower than two ratings
categories  (without regard to pluses or minuses or numerical  qualifiers) lower
than the highest rating of any outstanding  Class of  Certificates  from time to
time,  but in no event  lower than "A-" by S&P,  and "A2" by Moody's if rated by
Moody's or if not rated by Moody's,  then  otherwise  approved by Moody's,  (ii)
with respect to the Servicer Errors and Omissions  Insurance  Policy or Servicer
Fidelity Bond an insurance  company that has a claim paying  ability a rating of
no lower than two  ratings  categories  (without  regard to pluses or minuses or
numerical  qualifiers) lower than the highest rating of any outstanding Class of
Certificates from time to time, but in no event lower than "A-" by S&P, and "A2"
by  Moody's  if rated by  Moody's  or if not rated by  Moody's,  then  otherwise
approved by Moody's or (iii) in either case, a company not satisfying clause (i)
or (ii) but with respect to which Rating Agency Confirmation is obtained.

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

     "Qualifying   Leasehold"  means  a  leasehold  interest  in  real  property
extending or renewable  automatically  for a period of at least 30 years, and in
any event at least 10 years  beyond the  Maturity  Date of the related  Mortgage
Loan.

     "Qualifying Substitute Mortgage Loan" means, in the case of a Mortgage Loan
substituted  for a Deleted  Mortgage Loan, a Mortgage Loan which, on the date of
substitution,  (i) has a principal  balance,  after  deduction of the  principal
portion of the Scheduled Payment due in the month of substitution, not in excess
of the principal balance of the Deleted Mortgage Loan; provided,  however, that,
to the extent that the principal  balance of such Mortgage Loan is less than the
principal  balance of the  Deleted  Mortgage  Loan,  then such  differential  in
principal  amount,  together with  interest  thereon at the Mortgage Rate on the
related  Mortgage Loan from the date as to which  interest was last paid through
the last day of the month in which such  substitution  occurs,  shall be paid by
the party  effecting such  substitution  to the Master Servicer for deposit into
the  Certificate  Account,  and  shall  be  treated  as a  Principal  Prepayment
hereunder;  (ii) is  accruing  interest  at a rate of interest at least equal to
that of the Deleted Mortgage Loan; (iii) has a remaining term to stated maturity
not  greater  than,  and not more than two years less than,  that of the Deleted
Mortgage Loan; (iv) has an original  loan-to-value ratio not higher than that of
the  Deleted  Mortgage  Loan and a  current  loan-to-value  ratio  (equal to the
principal  balance on the date of substitution  divided by its current Appraised
Value) not higher than the current  loan-to-value  ratio of the Deleted Mortgage
Loan; (v) will comply with all of the representations and warranties relating to
Mortgage  Loans set forth  herein,  as of the date of  substitution;  (vi) has a
Phase I Environmental  Report relating to the related Mortgaged  Property in its
Mortgage Files and such Phase I Environmental Report does not, in the good faith
reasonable  judgment  of the Special  Servicer,  consistent  with the  Servicing
Standard,  raise material  issues that have not been adequately  addressed;  and
(vii) as to which the Trustee has received an Opinion of Counsel, at the related
Seller's expense, that such Mortgage Loan is a "qualified  replacement mortgage"
within the meaning of Section 860G(a)(4) of the Code;  provided that no Mortgage
Loan may have a  Maturity  Date after the date  three  years  prior to the Final
Rated Distribution Date, and provided, further, that no such Mortgage Loan shall
be substituted for a Deleted Mortgage Loan unless Rating Agency  Confirmation is
obtained.  In the event that either one mortgage  loan is  substituted  for more
than one Deleted Mortgage Loan or more than one mortgage loan is substituted for
one or more Deleted Mortgage Loans,  then (A) the principal  balance referred to
in clause (i) above  shall be  determined  on the basis of  aggregate  principal
balances and (B) the rates  referred to in clauses (ii) above and the  remaining
term to stated maturity referred to in clause (iii) above shall be determined on
a weighted  average  basis.  Whenever a Qualifying  Substitute  Mortgage Loan is
substituted for a Deleted  Mortgage Loan pursuant to this  Agreement,  the party
effecting such  substitution  shall certify that such Mortgage Loan meets all of
the  requirements  of this definition and shall send such  certification  to the
Trustee,  which  shall  deliver  a copy of  such  certification  to the  Special
Servicer  promptly,  and in any event within five  Business  Days  following the
Trustee's receipt of such certification.

     "Rated  Final  Distribution  Date"  means,  as to each  Class of  Principal
Balance  Certificates,  Class Q  Certificates  and  Residual  Certificates,  the
Distribution Date occurring in July, 2032.

     "Rating Agencies" means S&P and Moody's.

     "Rating   Agency   Confirmation"   means,   with  respect  to  any  matter,
confirmation in writing by each Rating Agency that a proposed action, failure to
act, or other  event  specified  herein will not in and of itself  result in the
withdrawal,  downgrade,  or  qualification of the rating assigned by such Rating
Agency to any Class of Certificates then rated by such Rating Agency.

     "Realized  Interest  Loss" means (i) in the case of a Liquidation  Realized
Loss,  the portion of any  Liquidation  Realized  Loss that exceeds the Realized
Principal Loss on the related  Mortgage  Loan,  (ii) in the case of a Bankruptcy
Loss, the portion of such Realized Loss  attributable to accrued interest on the
related  Mortgage  Loan,  (iii) in the case of an Expense  Loss, an Expense Loss
resulting in any period from the payment of the Special Servicing Fee or (iv) in
the case of a Modification Loss, a Modification Loss described in clause (ii) of
the definition thereof.

     "Realized Loss" means a Liquidation  Realized Loss, a Modification  Loss, a
Bankruptcy  Loss or an Expense  Loss.  Realized  Losses on a  Mortgage  Loan are
allocated  first to the  principal  balance  of,  and then to  interest  on such
Mortgage Loan.

     "Realized  Principal Loss" means (i) in the case of a Liquidation  Realized
Loss,  the amount of such  Realized  Loss, to the extent that it does not exceed
the principal balance of the Mortgage Loan (or deemed principal balance,  in the
case of REO Property),  (ii) in the case of a  Modification  Loss, the amount of
such Modification Loss described in clause (i) of the definition thereof,  (iii)
in the case of a Bankruptcy Loss, the portion of such Realized Loss attributable
to the reduction in the principal balance of the related Mortgage Loan, and (iv)
in the case of an Expense  Loss,  the portion  thereof not treated as a Realized
Interest Loss.

     "Record  Date"  means,  for  each  Distribution  Date  and  each  Class  of
Certificates,  the  close of  business  on the last  Business  Day of the  month
immediately preceding the month in which such Distribution Date occurs.

     "Recoveries" means, as of any Distribution Date, any amounts recovered with
respect to a Mortgage Loan or REO Property following the period in which a Final
Recovery Determination occurs plus other amounts defined as "Recoveries" herein.

     "Registered Certificates" means, collectively,  the Class A-1, Class A-MF1,
Class A-MF2, Class A-2, Class B, Class C, Class D and Class E Certificates.

     "Regulation S" means Regulation S under the 1933 Act.

     "Regulation S Certificate" means a written  certification  substantially in
the form set forth in Exhibit F hereto  certifying that a beneficial owner of an
interest in a Regulation S Temporary Global Certificate is not a U.S. Person (as
defined in Regulation S).

     "Regulation S Global  Certificates" means the Regulation S Permanent Global
Certificates together with the Regulation S Temporary Global Certificates.

     "Regulation  S Permanent  Global  Certificate"  means any single  permanent
global  Certificate,  in  definitive,  fully  registered  form without  interest
coupons received in exchange for a Regulation S Temporary Global Certificate.

     "Regulation  S Temporary  Global  Certificate"  means,  with respect to any
Class of Certificates  offered and sold outside of the United States in reliance
on Regulation S, a single temporary  global  Certificate,  in definitive,  fully
registered form without interest coupons.

     "Rehabilitated  Mortgage Loan" means any Specially  Serviced  Mortgage Loan
with respect to which (i) three  consecutive  Scheduled  Payments have been made
(in the case of any such Mortgage Loan that was modified,  based on the modified
terms),  (ii) no other  Servicing  Transfer Event has occurred and is continuing
(or  with  respect  to  determining  whether  a  Required  Appraisal  Loan  is a
Rehabilitated  Mortgage  Loan  for  applying  Appraisal  Reductions,   no  other
Appraisal  Event has  occurred and is  continuing)  and (iii) the Trust has been
reimbursed  for all costs  incurred as a result of the occurrence of a Servicing
Transfer Event or such amounts have been forgiven.

     "Release  Date"  means  the  date  40  days  after  the  later  of (i)  the
commencement of the offering of the Certificates and (ii) the Closing Date.

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

     "REMIC I" means the  segregated  pool of assets  consisting of the Mortgage
Loans,  such  amounts  as  shall  from  time to time be held in the  Certificate
Account  and  the  Distribution  Account,  the  Insurance  Policies  and any REO
Properties, for which a REMIC election has been made pursuant to Section 12.1(a)
hereof.

     "REMIC I Interests" means, collectively,  the REMIC I Regular Interests and
the Class R-I Certificates.

     "REMIC I Net Mortgage Rate" means,  as to any REMIC I Regular  Interest,  a
per  annum  rate  equal  to  the  related   Mortgage   Rate  minus  the  related
Administrative  Cost Rate,  adjusted as described below for Actual/360  Mortgage
Loans; provided that, for purposes of calculating the Pass-Through Rate for each
Class of REMIC Regular  Certificates from time to time, the REMIC I Net Mortgage
Rate for any REMIC I Regular  Interest will be calculated  without regard to any
modification,  waiver or  amendment  of the terms of the related  Mortgage  Loan
subsequent to the Closing Date.  The "REMIC I Net Mortgage Rate" with respect to
the related Mortgage Loans that provide for interest based on a 360-day year and
the actual  number of days  elapsed  ("Actual/360  Mortgage  Loans") for (a) any
Interest  Accrual  Period  commencing  in any January,  February,  April,  June,
September  and  November,  and  any  December  occurring  in a year  immediately
preceding  any year which is not a leap year,  is the REMIC I Net Mortgage  Rate
thereof,  and (b) any Interest  Accrual Period  commencing in March,  May, July,
August and October and any December  occurring in a year  immediately  preceding
any year which is a leap year, is equal to the REMIC I Net 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;  provided,
however,  that with respect to each Interest  Reserve Loan,  (i) the REMIC I Net
Mortgage Rate for the Collection  Period  preceding the Due Dates in (a) January
and  February  in each year that is not a leap year or (b) in  February  only in
each year that is a leap year will be determined net of the Withheld Amounts and
(ii) the REMIC I Net Mortgage Rate for the Collection  Period  preceding the Due
Dates in March will be determined  after taking into account the addition of the
Withheld Amounts.

     "REMIC  I  Regular  Interests"  means,  collectively,   the  uncertificated
interests  designated as "regular interests" in REMIC I, which shall consist of,
with respect to each Mortgage  Loan, an interest  having an initial  Certificate
Balance equal to the Cut-Off Date Scheduled  Principal  Balance of such Mortgage
Loan, and which has a  Pass-Through  Rate equal to the REMIC I Net Mortgage Rate
of such Mortgage Loan.

     "REMIC II" means the  segregated  pool of assets  consisting of the REMIC I
Regular  Interests for which a REMIC  election has been made pursuant to Section
12.1(a) hereof.

     "REMIC II Interests"  means,  collectively,  the REMIC II Regular Interests
and the Class R-II Certificates.

     "REMIC  II  Regular  Interest  A-1"  means  the   uncertificated   interest
designated  as a  "regular  interest"  in REMIC II,  which  shall  consist of an
interest having a Certificate Balance equal to the aggregate Certificate Balance
of the Class A-1  Certificates,  and which has a Pass-Through  Rate equal to the
Weighted Average REMIC I Net Mortgage Rate.

     "REMIC  II  Regular  Interest  A-2"  means  the   uncertificated   interest
designated  as a  "regular  interest"  in REMIC II,  which  shall  consist of an
interest having a Certificate Balance equal to the aggregate Certificate Balance
of the Class A-2  Certificates,  and which has a Pass-Through  Rate equal to the
Weighted Average REMIC I Net Mortgage Rate.

     "REMIC  II  Regular  Interest  A-MF1"  means  the  uncertificated  interest
designated  as a  "regular  interest"  in REMIC II,  which  shall  consist of an
interest having a Certificate Balance equal to the aggregate Certificate Balance
of the Class A-MF1 Certificates,  and which has a Pass-Through Rate equal to the
Weighted Average REMIC I Net Mortgage Rate.

     "REMIC  II  Regular  Interest  A-MF2"  means  the  uncertificated  interest
designated  as a  "regular  interest"  in REMIC II,  which  shall  consist of an
interest having a Certificate Balance equal to the aggregate Certificate Balance
of the Class A-MF2 Certificates,  and which has a Pass-Through Rate equal to the
Weighted Average REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest B" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class B
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest C" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class C
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest D" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class D
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest E" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class E
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest F" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class F
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest G" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class G
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest H" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class H
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest J" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class J
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest K" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class K
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest L" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class L
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest M" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class M
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II Regular Interest N" means the uncertificated  interest designated
as a "regular interest" in REMIC II, which shall consist of an interest having a
Certificate  Balance equal to the aggregate  Certificate  Balance of the Class N
Certificates,  and which has a Pass-Through  Rate equal to the Weighted  Average
REMIC I Net Mortgage Rate.

     "REMIC II  Regular  Interests"  means,  collectively,  the REMIC II Regular
Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular  Interest  A-MF1,
REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B, REMIC II Regular
Interest C, REMIC II Regular  Interest D, REMIC II Regular  Interest E, REMIC II
Regular  Interest F, REMIC II Regular  Interest G, REMIC II Regular  Interest H,
REMIC II Regular  Interest  J, REMIC II Regular  Interest K and REMIC II Regular
Interest L, REMIC II Regular Interest M and REMIC II Regular Interest N.

     "REMIC III  Certificates"  has the meaning set forth in the final paragraph
of the Preliminary Statement hereto.

     "REMIC Pool" means each of the three segregated pools of assets  designated
as a REMIC pursuant to Section 12.1(a) hereof.

     "REMIC  Provisions"  means the  provisions  of the  federal  income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions, and regulations and rulings promulgated thereunder, as the foregoing
may be in effect from time to time and taking account,  as  appropriate,  of any
proposed  legislation which, as proposed,  would have an effective date prior to
enactment thereof and any proposed regulations.

     "REMIC Regular  Certificates"  means,  collectively,  the Class A, Class X,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M and Class N Certificates.

     "Rent Loss  Policy" or "Rent Loss  Insurance"  means a policy of  insurance
generally insuring against loss of income or rent resulting from hazards or acts
of God.

     "Rents from Real  Property"  means 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" shall have the meaning set forth in Section 8.19(a) hereof.

     "REO  Disposition"  means the receipt by the Master Servicer or the Special
Servicer of Liquidation  Proceeds and other  payments and recoveries  (including
proceeds of a final sale) from the sale or other disposition of REO Property.

     "REO Extension" shall have the meaning set forth in Section 8.19(a) hereof.

     "REO Income"  means,  with  respect to any REO Property for any  Collection
Period,  all income  received in connection  with such REO Property  during such
period less any operating  expenses,  utilities,  real estate taxes,  management
fees,  insurance  premiums,  expenses for  maintenance and repairs and any other
capital expenses directly related to such REO Property paid during such period.

     "REO Mortgage Loan" means a Mortgage Loan as to which the related Mortgaged
Property is an REO Property.

     "REO  Property"  means a Mortgaged  Property  acquired by the Trust through
foreclosure,  deed-in-lieu  of  foreclosure,  abandonment  or  reclamation  from
bankruptcy in connection with a Defaulted  Mortgage Loan or otherwise treated as
foreclosure property under the REMIC Provisions.

     "REO Sale  Deadline"  shall have the meaning  set forth in Section  8.19(a)
hereof.

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

     "REO Tax" shall have the meaning set forth in Section 8.20(a)(i) hereof.

     "Report Date" means the second Business Day before the related Distribution
Date.

     "Request  for  Release"  means a request for  release of certain  documents
relating to the Mortgage Loans, a form of which is attached hereto as Exhibit C.

     "Required  Appraisal Loan" means any Mortgage Loan as to which an Appraisal
Event has occurred.  A Mortgage Loan will cease to be a Required  Appraisal Loan
at such time as it is a Rehabilitated Mortgage Loan.

     "Required  Insurance Policy" means with respect to any Mortgaged  Property,
any insurance  policy that is required to be maintained  from time to time under
this  Agreement in respect of such Mortgaged  Property,  including each Standard
Hazard Insurance Policy and, if applicable, flood insurance policy.

     "Reserve Funds" means,  with respect to any Mortgage Loan, any cash amounts
or instruments  convertible  into cash delivered by the related  Mortgagor to be
held in  escrow  by or on  behalf of the  Mortgagee  representing  reserves  for
repairs,   replacements,   capital   improvements,   environmental  testing  and
remediation  and/or  similar  type items with  respect to the related  Mortgaged
Property.

     "Residual  Certificates"  means,  with  respect  to REMIC I, the  Class R-I
Certificates,  with  respect to REMIC II, the Class R-II  Certificates  and with
respect to REMIC III, the Class R-III Certificates.

     "Responsible Officer" means, when used with respect to the initial Trustee,
any officer  assigned to the  Asset-Backed  Securities Trust Services Group with
specific  responsibilities  for the matters  contemplated  by this Agreement and
when used with respect to any successor Trustee,  any Vice President,  Assistant
Vice  President,  corporate  trust  officer  or any  assistant  corporate  trust
officer.

     "Reverse  Sequential  Order"  means  sequentially  to the Class N, Class M,
Class L, Class K, Class J, Class H, Class G, Class F, Class E, Class D, Class C,
Class B and Class A Certificates.

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

     "RMF" has the meaning assigned in the Preliminary Statement hereto.

     "RMF Loans" means, collectively, those Mortgage Loans sold to the Depositor
pursuant to  Mortgage  Loan  Purchase  Agreement  III and shown on Schedule  III
hereto.

     "RMF Retained Fee" means for each calendar  month, as to each Mortgage Loan
(including  Mortgage Loans relating to REO  Properties),  the portion of the RMF
Retained Fee Rate payable to RMF and applicable to such month (determined in the
same manner as the applicable Mortgage Rate is determined for such Mortgage Loan
for such month)  multiplied by the Scheduled  Principal Balance of each Mortgage
Loan immediately before the Due Date in such month.

     "RMF  Retained  Fee  Rate"  means,  with  respect  to  each  Mortgage  Loan
(including  any Mortgage Loan relating to an REO  Property),  the rate per annum
specified as such on the Mortgage Loan Schedule.

     "Rule  144A-IAI  Global  Certificate"  means,  with respect to any Class of
Certificates   offered  and  sold  in  reliance  on  Rule  144A  or  to  certain
institutional  "accredited investors" within the meaning of Rule 501(a)(1), (2),
(3) or  (7) of  Regulation  D of  the  1933  Act,  a  single,  permanent  global
Certificate, in definitive, fully registered form without interest coupons.

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

     "Scheduled  Payment"  means each  scheduled  payment of  principal  of, and
interest  on,  a  Mortgage  Loan  required  to be paid  on its  Due  Date by the
Mortgagor in accordance  with the terms of the related  Mortgage Note (excluding
all amounts of principal  and  interest  which were due on or before the Cut-Off
Date, whenever received, and taking account of any modifications thereof and the
effects of any Debt Service Reduction Amounts and Deficient Valuation Amounts).

     "Scheduled  Principal  Balance" means, with respect to any Mortgage Loan or
REO Mortgage Loan, for purposes of performing  calculations  with respect to any
Distribution Date, the Stated Principal Balance thereof.

     "Seller" means MSMC, ContiTrade or RMF, as the case may be.

     "Senior Certificates" means the Class A and Class X Certificates.

     "Servicer  Errors  and  Omissions  Insurance  Policy"  means an errors  and
omissions  insurance  policy  maintained  by the Master  Servicer,  the  Special
Servicer or the  Trustee,  as the case may be, in  accordance  with Section 8.2,
Section 9.2 and Section 7.17, respectively.

     "Servicer  Fidelity Bond" means a bond or insurance policy under which such
insurer  agrees to indemnify the Master  Servicer,  the Special  Servicer or the
Trustee,  as the case may be,  (subject to standard  exclusions)  for all losses
(less any deductible) sustained as a result of any theft, embezzlement, fraud or
other dishonest act on the part of the Master Servicer's,  Special Servicer's or
the  Trustee's  as the case may be,  directors,  officers  or  employees  and is
maintained  in  accordance  with  Section  8.2,  Section 9.2 and  Section  7.17,
respectively.

     "Servicer's Mortgage File" means copies of mortgage documents listed in the
definition of Mortgage File relating to a Mortgage Loan in the possession of the
Master  Servicer or  originals of any of such  documents  released to the Master
Servicer from time to time pursuant to the terms of this Agreement.

     "Servicer's Website" means www.amresco.com.

     "Servicing  Advance"  means any cost or expense of the Master  Servicer  or
Special  Servicer,  the  Trustee  or the  Fiscal  Agent,  as the  case  may  be,
designated as a Servicing Advance pursuant to this Agreement and any other costs
and expenses  incurred by the Master Servicer,  the Trustee or the Fiscal Agent,
as the case may be, to protect and preserve the security for such Mortgage Loan.

     "Servicing  Fee" means for each  calendar  month,  as to each Mortgage Loan
(including  Mortgage Loans relating to REO  Properties),  an amount equal to the
portion of the Servicing Fee Rate  applicable to such month  (determined  in the
same manner as the applicable Mortgage Rate is determined for such Mortgage Loan
for such month)  multiplied by the Scheduled  Principal Balance of such Mortgage
Loan immediately before the Due Date occurring in such month.

     "Servicing Fee Rate" means,  with respect to each Mortgage Loan  (including
any Mortgage Loan relating to an REO Property),  the rate per annum specified as
such on the Mortgage Loan Schedule  (including any rate for the Master Servicing
Fee, Primary Servicing Fee, RMF Retained Fee and Healthcare Adviser Fee).

     "Servicing  File"  means,   collectively  as  to  any  Mortgage  Loan,  any
documents,  other than  documents  required to be part of the  related  Mortgage
File, in the possession of the Master Servicer or Special  Servicer and relating
to the  origination  and  servicing of such  Mortgage  Loan,  including  without
limitation a closing  binder for such  Mortgage Loan and, in each case if and to
the extent available, any appraisal,  environmental report,  engineering report,
operating statements, rent rolls and copies of major leases.

     "Servicing  Officer"  means any officer or employee of the Master  Servicer
involved  in, or  responsible  for,  the  administration  and  servicing  of the
Mortgage Loans whose name and specimen  signature  appear on a list of servicing
officers or employees  furnished to the Trustee,  the Operating  Adviser and the
Healthcare Adviser by the Master Servicer and signed by an officer of the Master
Servicer, as such list may from time to time be amended.

     "Servicing  Standard"  means,  with respect to the Master  Servicer and the
Special Servicer the higher of the following standards of care:

              (a) in the same  manner  in which and with the same  care,  skill,
         prudence and  diligence  with which the Master  Servicer or the Special
         Servicer, as the case may be, services and administers similar mortgage
         loans for other  third-party  portfolios,  giving due  consideration to
         customary  and usual  standards  of practice  of prudent  institutional
         commercial  mortgage lenders  servicing their own mortgage loans and to
         the maximization of the net present value of the mortgage loans; or

              (b) the care, skill, prudence and diligence the Master Servicer or
         the Special Servicer,  as the case may be, uses for loans which it owns
         and which are substantially the same as the Mortgage Loans,  giving due
         consideration  to the  maximization  of the net  present  value  of the
         mortgage loans;

but  without  regard to: any  relationship  that the Master  Servicer or Special
Servicer, as the case may be, or any Affiliate thereof may have with the related
Mortgagor,  the Depositor,  any seller or other servicer of the Mortgage  Loans;
the ownership of any Certificate by the Master Servicer or Special Servicer,  as
the  case  may  be,  or any  Affiliate  thereof;  the  ownership  of any  Junior
Indebtedness  by the Master  Servicer or Special  Servicer or any Affiliate with
respect to the Mortgaged  Property  securing any Mortgage Loan; the servicing of
the Mortgage Loans that are not Specially  Serviced Mortgage Loans by the Master
Servicer;  the  Master  Servicer's  obligation  to make  Advances,  the  Special
Servicer's  obligation  to make  (or to  direct  the  Master  Servicer  to make)
Servicing Advances,  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  payable
to it, hereunder or with respect to any particular  transaction,  the ownership,
servicing  or  management  for others of any other  mortgage  loans or mortgaged
property;  and any obligation of the Master Servicer or the Special Servicer, as
the case may be (as a Seller or an Affiliate of a Seller of the Mortgage Loans),
to pay any  indemnity  with  respect to, or  repurchase,  any  Mortgage  Loan as
specified herein.

     "Servicing  Transfer  Event" means the  occurrence  of any of the following
events: (i) any Mortgage Loan as to which a Balloon Payment is past due, and the
Master  Servicer has determined,  in its good faith  reasonable  judgment,  that
payment is unlikely to be made on or before the 60th day succeeding the date the
Balloon  Payment was due, or any other  payment is more than 60 days past due or
has not been made on or before the second Due Date  following  the due date such
payment was due;  (ii) any Mortgage Loan as to which,  to the Master  Servicer's
knowledge,  the  Borrower  has  consented  to the  appointment  of a receiver or
conservator  in any  insolvency or similar  proceeding  of, or relating to, such
Borrower or to all or  substantially  all of its  property,  or the Borrower has
become the subject of a decree or order issued under a bankruptcy, insolvency or
similar  law and such  decree  or order  shall  have  remained  undischarged  or
unstayed for a period of 60 days; (iii) any Mortgage Loan as to which the Master
Servicer shall have received notice of the  foreclosure or proposed  foreclosure
of any other lien on the Mortgaged Property;  (iv) any Mortgage Loan as to which
the Master  Servicer  has  knowledge  of a default  (other than a failure by the
related  Borrower to pay  principal  or  interest)  which in the judgment of the
Master  Servicer   materially  and  adversely   affects  the  interests  of  the
Certificateholders  and  which  has  occurred  and  remains  unremedied  for the
applicable  grace period specified in such Mortgage Loan (or, if no grace period
is specified, 60 days); (v) any Mortgage Loan as to which the Borrower admits in
writing its  inability to pay its debts  generally  as they become due,  files a
petition  to take  advantage  of any  applicable  insolvency  or  reorganization
statute,  makes an assignment  for the benefit of its  creditors or  voluntarily
suspends payment of its obligations; (vi)(A) in the case of a Healthcare Loan in
which the related  Healthcare  Property is a nursing facility (1) the license or
certificate  of need to operate the related  Mortgaged  Property as a Healthcare
Property,   (2)  the  certification  of  the  related  Healthcare   Property  to
participate  as a nursing  home  provider in  Medicare  or  Medicaid  (and their
successor programs), or (3) the right to admit residents and/or receive payments
under Medicare or Medicaid (and their successor  programs) has been  terminated,
revoked, surrendered or suspended; (B) in the case of a Healthcare Loan in which
the related  Healthcare  Property is an assisted living  facility,  the right to
admit  residents  or the license to operate as an assisted  living  facility has
been  terminated,  revoked,  surrendered  or  suspended;  (C) in the case of any
Healthcare Loan, the related  Healthcare  Property has been cited for a material
deficiency for which its license or certificate  can be revoked and which is not
cured  within the earlier of the time  permitted  by the  applicable  regulatory
authority or 180 days; or (D) in the case of any Healthcare  Loan, more than 10%
of the licensed beds of the related Healthcare  Property becomes unavailable for
use either  (1)  through a taking by  condemnation  or  eminent  domain,  or (2)
through a  casualty  loss;  provided,  however,  that the  Master  Servicer  has
determined that as a result of (1) or (2) above the related  Mortgagor's ability
to pay the debt service on such  Healthcare Loan has been impaired and (vii) any
Mortgage Loan as to which, in the good faith  reasonable  judgment of the Master
Servicer,  a default has occurred or in the  judgment of the Master  Servicer is
imminent or is likely to occur within 60 days.

     "Special Servicer" means Lennar Partners,  Inc., a Florida corporation,  or
any successor Special Servicer as herein provided.

     "Special  Servicer  Compensation"  means,  with  respect to any  applicable
period, the Special Servicing Fees, Workout Fees and the Liquidation Fees.

     "Special  Servicer Monthly  Reports" mean the reports  substantially in the
form of Exhibit P attached hereto.

     "Special  Servicer  Remittance  Date" means the Business Day preceding each
Determination Date.

     "Special Servicing Fee" means, for each calendar month, as to each Mortgage
Loan which is a Specially Serviced Mortgage Loan, the fraction or portion of the
Special  Servicing Fee Rate applicable to such month  (determined using the same
interest  accrual  methodology that is applied with respect to the Mortgage Rate
for such  Mortgage Loan for such month)  multiplied  by the Scheduled  Principal
Balance of such Specially Serviced Mortgage Loan immediately before the Due Date
occurring in such month.

     "Special Servicing Fee Rate" means 0.25% per annum.

     "Special  Servicing  Officer"  means any officer or employee of the Special
Servicer  involved in, or responsible for, the  administration  and servicing of
the Specially  Serviced Mortgage Loans whose name and specimen  signature appear
on a list of servicing  officers or  employees  furnished to the Trustee and the
Master  Servicer  by the  Special  Servicer  signed by an officer of the Special
Servicer, as such list may from time to time be amended.

     "Specially  Serviced Asset Report" means the report prepared by the Special
Servicer  substantially  with the  information  set forth in  Exhibit O attached
hereto.

     "Specially  Serviced Mortgage Loan" means, as of any date of determination,
any  Mortgage  Loan with  respect to which the Master  Servicer has notified the
Special  Servicer and the Trustee that a Servicing  Transfer  Event has occurred
(which  notice shall be  effective  upon  receipt) and the Special  Servicer has
received all  information,  documents and records relating to such Mortgage Loan
as  reasonably  requested  by the  Special  Servicer  to enable it to assume its
duties with respect to such Mortgage  Loan. A Specially  Serviced  Mortgage Loan
shall cease to be a Specially  Serviced Mortgage Loan from and after the date on
which the Special  Servicer  notifies the Master  Servicer  and the Trustee,  in
accordance  with  Section   8.1(b),   that  such  Mortgage  Loan  has  become  a
Rehabilitated  Mortgage  Loan with  respect to such  Servicing  Transfer  Event,
unless and until the Master  Servicer  notifies  the  Special  Servicer  and the
Trustee, in accordance with Section 8.1(b) that another Servicing Transfer Event
with respect to such Mortgage Loan exists or occurs.

     "Standard  Hazard  Insurance  Policy"  means a fire and  casualty  extended
coverage  insurance  policy in such amount and with such coverage as required by
this Agreement.

     "Start-Up Day" shall have the meaning set forth in Section 12.1(b).

     "Stated  Principal  Balance" means, as of any date of  determination,  with
respect to any Mortgage  Loan  (including  without  limitation  any REO Mortgage
Loan), an amount equal to (a) the unpaid principal balance of such Mortgage Loan
as of the Cut-off  Date (or,  in the case of a  Qualifying  Substitute  Mortgage
Loan, as of the related date of substitution), after application of all payments
due on or before such date,  whether or not  received,  reduced on a  cumulative
basis on each  subsequent  Distribution  Date (to not less than zero) by (b) the
sum of (i) all  payments  (or P&I  Advances in lieu  thereof)  of, and all other
collections  allocated  as provided in Section 1.2 and 1.3 to,  principal  of or
with respect to such Mortgage Loan that are (or, if they had not been applied to
cover  any   Additional   Trust  Expense,   would  have  been)   distributed  to
Certificateholders  on such Distribution Date, and (ii) the principal portion of
any Realized  Loss  incurred in respect of such Mortgage Loan during the related
Collection  Period,   provided  that,   notwithstanding  the  foregoing,   if  a
Liquidation  Event occurs in respect of such  Mortgage  Loan (or any related REO
Property),  then the "Stated  Principal  Balance" of such Mortgage Loan shall be
zero  commencing  as of the  Distribution  Date in the  Collection  Period  next
following the Collection Period in which such Liquidation Event occurred.

     "Sub-Servicer" shall have the meaning set forth in Section 8.4.

     "Sub-Servicing  Agreement"  means the written  contract  between the Master
Servicer or the Special  Servicer and any subservicer  relating to servicing and
administration of Mortgage Loans as provided in Section 8.4.

     "Subordinate Certificates" means, collectively, the Class B, Class C, Class
D,  Class E,  Class F,  Class G, Class H, Class J, Class K, Class L, Class M and
Class N Certificates.

     "Tax  Matters  Person"  means the  person  designated  as the "tax  matters
person" of the REMIC Pool pursuant to Treasury  Regulations  Section 1.860F-4(d)
and Treasury Regulations Section 301.6231(a)(7)-1.

     "Termination  Price"  shall have the meaning  set forth in Section  10.1(b)
herein.

     "Title  Insurance  Policy" means a title insurance  policy  maintained with
respect to a Mortgage  Loan  issued on the date of  origination  of the  related
Mortgage Loan.

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

     "Transfer  Affidavit  and  Agreement"  has the meaning set forth in Section
3.3(e)(ii)(B).

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

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

     "Trust"  means the trust  created  pursuant to this  Agreement,  the assets
which consist of all the assets of REMIC I (including the Mortgage  Loans,  such
amounts  as shall  from  time to time be held in the  Certificate  Account,  the
Distribution Account, the Insurance Policies, any REO Properties and other items
referred to in Section 2.1(b) hereof),  REMIC II, REMIC III, all Excess Interest
and all amounts on deposit in the Excess Interest Distribution Account.

     "Trust Fund" means, collectively, all of the assets of the Trust.

     "Trustee" means LaSalle National Bank, a national banking  association,  in
its capacity as trustee of the Trust,  or its  successor in interest,  or if any
successor trustee or any co-trustee shall be appointed as herein provided,  then
Trustee shall also mean such successor  trustee  (subject to Section 7.7 hereof)
and such co-trustee (subject to Section 7.9 hereof), as the case may be.

     "Trustee  Fee" means for each  calendar  month,  as to each  Mortgage  Loan
(including  Mortgage Loans relating to REO  Properties),  an amount equal to the
portion of the Trustee Fee Rate applicable to such month  (determined  using the
same interest  accrual  methodology that is applied with respect to the Mortgage
Rate  for  such  Mortgage  Loan  for such  month)  multiplied  by the  Scheduled
Principal  Balance  of each  Mortgage  Loan  immediately  before  the  Due  Date
occurring in such month.

     "Trustee Fee Rate" means 0.003% per annum.

     "Trustee  Mortgage  File"  means  the  mortgage  documents  listed  in  the
definition of Mortgage File hereof pertaining to a particular  Mortgage Loan and
any additional  documents  required to be added to the Mortgage File pursuant to
this Agreement;  provided that whenever the term "Trustee Mortgage File" is used
to refer to  documents  actually  received by the Trustee or a Custodian  on its
behalf,  such terms shall not be deemed to include such documents required to be
included therein unless they are actually so received.

     "Trustee's Website" has the meaning set forth in Section 5.4(a).

     "Underwriter"  means each of Morgan Stanley & Co. Incorporated and Deutsche
Bank Securities Inc. or their respective successors in interest.

     "Uninsured  Cause"  means  any cause of damage  to  property  subject  to a
Mortgage  such  that the  complete  restoration  of such  property  is not fully
reimbursable  by the  hazard  insurance  policies  or flood  insurance  policies
required to be maintained pursuant to Section 8.5.

     "Unpaid Interest" means, on any Distribution Date with respect to any Class
of Interests or Certificates (other than the Residual Certificates and the Class
Q  Certificates),  the portion of  Distributable  Certificate  Interest for such
Class remaining unpaid as of the close of business on the preceding Distribution
Date, plus one month's interest thereon at the applicable Pass-Through Rate.

     "Unscheduled  Payments  of  Principal"  means  Principal  Prepayments,  the
principal portion of Liquidation  Proceeds,  Insurance Proceeds and condemnation
awards, and any other unscheduled recoveries of principal.

     "USAP" shall have the meaning set forth in Section 8.13.

     "U.S.  Person"  means  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" means the voting rights to which the Certificateholders are
entitled hereunder.  At all times during the term of this Agreement,  97% of the
Voting  Rights shall be allocated  among the Holders of the various  outstanding
Classes of Principal Balance  Certificates in proportion to the respective Class
Principal  Balances  of their  Certificates,  2% of the Voting  Rights  shall be
allocated to the Holders of the Interest  Only  Certificates,  and the remaining
Voting  Rights shall be allocated  equally  among the Holders of the  respective
Classes of the  Residual  Certificates.  Voting  Rights  allocated to a Class of
Certificateholders   shall  be  allocated  among  such   Certificateholders   in
proportion  to  the   Percentage   Interests   evidenced  by  their   respective
Certificates.

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

     "Weighted  Average  REMIC I Net Mortgage  Rate" means,  with respect to any
Distribution  Date,  the weighted  average of the REMIC I Net Mortgage Rates for
the  REMIC I  Regular  Interests,  weighted  on the  basis of  their  respective
Certificate  Balances as of the close of business on the preceding  Distribution
Date.

     "Withheld Amounts" shall have the meaning set forth in Section 8.38.

     "Workout Fee" means, with respect to each Rehabilitated  Mortgage Loan, the
fee designated as such and payable to the Special  Servicer  pursuant to Section
8.10(b).

     "Workout Fee Rate" means, with respect to each Rehabilitated  Mortgage Loan
as to which a Workout Fee is payable, 0.50% per annum.

     "Yield  Maintenance  Payment"  means with respect to any Mortgage Loan, the
yield maintenance payment set forth in the related Mortgage Loan.

     Section 1.2 Calculations  Respecting Mortgage Loans.  Calculations required
to be made by the Trustee or the Paying Agent  pursuant to this  Agreement  with
respect to any Mortgage Loan shall be made based upon current  information as to
the terms of the Mortgage Loans and reports of payments received from the Master
Servicer on such  Mortgage  Loans and payments to be made to the Trustee (or the
Paying  Agent) as supplied  to the  Trustee (or the Paying  Agent) by the Master
Servicer.  Neither  the  Trustee  nor the  Paying  Agent  shall be  required  to
recompute,  verify or recalculate the  information  supplied to it by the Master
Servicer  and may  conclusively  rely  upon  such  information  in  making  such
calculations.  If,  however,  a  Responsible  Officer of the  Trustee has actual
knowledge of an error in the  calculations,  the Trustee shall inform the Master
Servicer of such error.

     Section 1.3 Calculations  Respecting Accrued Interest.  Accrued interest on
any  Certificate  shall be  calculated  based upon a 360-day year  consisting of
twelve 30-day  months;  provided,  that  interest on the Notional  Amount of the
Class X  Certificates  shall  accrue  at an  annualized  rate on the  basis of a
360-day year  consisting of 30-day  months at which rate interest  would have to
accrue in order to produce the aggregate amount of interest which would actually
accrue  on  such  Notional  Amount  for  any  given  Interest   Accrual  Period.
Pass-Through  Rates shall be carried  out to eight  decimal  places,  rounded if
necessary.  All  dollar  amounts  calculated  hereunder  shall be rounded to the
nearest penny.

     Section 1.4      Interpretation.

     (a) Whenever the Agreement  refers to a  Distribution  Date and a "related"
Collection Period,  Interest Accrual Period, Record Date, Due Date, Report Date,
Monthly  Certificateholder  Report,  Special Servicer  Remittance  Date,  Master
Servicer  Remittance Date or Determination  Date, such reference shall be to the
Collection Period,  Interest Accrual Period, Record Date, Due Date, Report Date,
Special   Servicer   Remittance  Date,   Master  Servicer   Remittance  Date  or
Determination Date, as applicable, immediately preceding such Distribution Date.

     (b) As  used  herein  and in any  certificate  or  other  document  made or
delivered  pursuant hereto or thereto,  accounting  terms not defined in Section
1.1 shall have the respective  meanings given to them under  generally  accepted
accounting principles or regulatory accounting principles, as applicable.

     (c) The words  "hereof,"  "herein"  and  "hereunder,"  and words of similar
import,  when used in this  Agreement,  shall refer to this agreement as a whole
and  not to any  particular  provision  of this  Agreement,  and  references  to
Sections,  Schedules and Exhibits  contained in this Agreement are references to
Sections,  Schedules  and  Exhibits  in or to this  Agreement  unless  otherwise
specified.

     (d) Whenever a term is defined herein, the definition ascribed to such term
shall be equally  applicable  to both the singular and plural forms of such term
and to masculine, feminine and neuter genders of such term.

     (e) This Agreement is the result of arm's-length  negotiations  between the
parties and has been  reviewed by each party hereto and its counsel.  Each party
agrees that any ambiguity in this Agreement shall not be interpreted against the
party drafting the particular clause which is in question.

     Section 1.5 ARD Loans.  Notwithstanding  any provision of this Agreement to
the contrary,  all terms and  provisions of this  Agreement,  to the extent they
relate to the Mortgage Loans  identified on the Mortgage Loan Schedule as having
a Revised Rate (each,  an "ARD Loan") shall be construed in accordance  with the
following provisions:

     (a) For each ARD Loan,  the  additional  interest  (the "Excess  Interest")
accruing as a result of the  step-up in the  Mortgage  Rate upon  failure of the
related  Borrower to pay the  principal  on the  Anticipated  Repayment  Date as
specifically  provided for in the related  Mortgage Note shall not be taken into
account  for  purposes  of the  definitions  of  "Appraisal  Reduction  Amount,"
"Assumed  Scheduled  Payment,"  "Mortgage  Rate," "Monthly  Payment,"  "Purchase
Price" and "Realized Loss."

     (b) Excess Interest shall constitute an asset of the Trust.

     (c) Neither the Master  Servicer  nor the Special  Servicer  shall take any
enforcement  action with  respect to the payment of Excess  Interest  unless the
taking of such action is consistent  with the  Servicing  Standard and all other
amounts due under such Mortgage Loan have been paid,  and, in the good faith and
reasonable judgment of the Master Servicer and the Special Servicer, as the case
may be, the  liquidation  proceeds  expected to be recovered in connection  with
such  enforcement  action will cover the anticipated  costs of such  enforcement
action and, if applicable, any associated Advance Interest thereon.

     (d) Liquidation Fees shall not be earned on Excess Interest.

     (e) With respect to such ARD Mortgage Loan after its Anticipated  Repayment
Date, the Master Servicer or the Special Servicer,  as the case may be, shall be
permitted,  in its  discretion,  to waive in  accordance  with  Section 8.18 and
Section 9.5 hereof all or any accrued  Excess  Interest if, prior to the related
maturity  date,  the related  Mortgagor  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 Excess
Interest,  provided  that  the  Master  Servicer's  or  the  Special  Servicer's
determination  to  waive  the  right  to  such  accrued  Excess  Interest  is in
accordance  with the  Servicing  Standard  and with Section 8.18 and Section 9.5
hereof; and provided, further, that any such waiver shall be effective only upon
tender by the related  Borrower of all such other  payments  due on the Mortgage
Loan. The Master Servicer or the Special Servicer, as the case may be, will have
no liability to the Trust, the Certificateholders or any other person so long as
such determination is based on such criteria.


                                   ARTICLE II

                              DECLARATION OF TRUST;
                            ISSUANCES OF CERTIFICATES

     Section 2.1   Conveyance of Mortgage Loans.

     (a) The  Depositor,  concurrently  with the execution and delivery  hereof,
does hereby  assign to the  Trustee,  without  recourse,  for the benefit of the
Certificateholders  all the right,  title and interest of the Depositor,  in, to
and under (i) the Mortgage Loans identified on the Mortgage Loan Schedule,  (ii)
the  Depositor's  rights under each Mortgage Loan  Purchase  Agreement  that are
permitted  to be assigned  pursuant to Sections 14 or 15 thereof as  applicable,
(iii) the Initial  Deposit and (iv) all other assets  included or to be included
in REMIC I for the benefit of REMIC II and REMIC III. Such  assignment  includes
all  interest and  principal  received or  receivable  on or with respect to the
Mortgage  Loans and due after the Cut-Off  Date.  The  transfer of the  Mortgage
Loans and the related rights and property accomplished hereby is absolute and is
intended by the parties to  constitute a sale.  In  connection  with the initial
sale  of the  Certificates  by the  Depositor,  the  purchase  price  to be paid
includes a portion  attributable to interest  accruing on the Certificates  from
the Cut-Off Date.

     (b) In  connection  with the  Depositor's  assignment  pursuant  to Section
2.1(a) above,  the Depositor  shall direct,  and hereby  represents and warrants
that it has  directed,  each Seller  pursuant to the  applicable  Mortgage  Loan
Purchase  Agreement to deliver to and deposit  with, or cause to be delivered to
and deposited  with, the Trustee or a Custodian  appointed  thereby on or before
the Closing Date, the Mortgage Note for each Mortgage Loan so assigned, endorsed
to the Trustee as specified in clause (i) of the  definition of "Mortgage  File"
and shall  direct  the  Seller or cause the  Trustee  to  deliver a copy of such
document to the Master  Servicer.  The  Depositor  hereby  represents  that each
Seller is required, pursuant to the applicable Mortgage Loan Purchase Agreement,
to deliver to the Trustee the remaining documents constituting the Mortgage File
for each Mortgage Loan within 30 days  following the Closing Date, and Depositor
shall direct the Seller or cause the Trustee to deliver copies of such documents
to the Master Servicer. None of the Trustee, any Custodian,  the Master Servicer
or the  Special  Servicer  shall be liable for any  failure by any Seller or the
Depositor to comply with the document delivery requirements of the Mortgage Loan
Purchase Agreements and this Section 2.1(b).

     (c) The Trustee,  with respect to the ContiTrade  Loans and the MSMC Loans,
and RMF, with respect to the RMF Loans,  shall, at the expense of the applicable
Seller of the related Mortgage Loan, as to each Mortgage Loan,  promptly (and in
any event within 45 days  following the receipt  thereof)  cause to be submitted
for recording or filing,  as the case may be, in the  appropriate  public office
for real property  records or UCC financing  statements,  as  appropriate,  each
assignment  to the  Trustee  referred to in clauses  (iv),  (vi) and (ix) of the
definition of "Mortgage File". Each such assignment shall reflect that it should
be returned by the public recording office to the Trustee following recording or
filing;  provided  that in those  instances  where the public  recording  office
retains the original  assignment  of Mortgage or  assignment  of  Assignment  of
Leases the Trustee or RMF, as applicable,  shall obtain therefrom at the expense
of the  related  Seller a certified  copy of the  recorded  original.  RMF shall
forward such certified  copy to the Trustee.  The Trustee or RMF, as applicable,
shall forward copies thereof to the Master Servicer and the Special Servicer. If
any such document or instrument  is lost or returned  unrecorded or unfiled,  as
the case may be, because of a defect therein, the Trustee or RMF, as applicable,
shall  direct each Seller  pursuant to the  applicable  Mortgage  Loan  Purchase
Agreement  promptly to prepare or cause to be prepared a substitute  therefor or
cure such  defect,  as the case may be, and  thereafter  the  Trustee or RMF, as
applicable,  shall upon receipt  thereof  cause the same to be duly  recorded or
filed, as appropriate.

     (d) All relevant  servicing  documents and records in the possession of the
Depositor  or the  Sellers  that relate to the  Mortgage  Loans and that are not
required  to be a part of a  Mortgage  File in  accordance  with the  definition
thereof shall be delivered to the Master  Servicer on or before the Closing Date
and  shall be held by or on  behalf  of the  Master  Servicer  on  behalf of the
Trustee in trust for the benefit of the Certificateholders.  The Depositor shall
deliver or cause the related Seller to deliver to the Special Servicer a copy of
each  Mortgage  File to the extent  that (i) such copy has not  previously  been
delivered  to the Special  Servicer and (ii) the Special  Servicer  requests (in
writing) such copy within 180 days  following  the Closing  Date.  The Depositor
shall  deliver  or cause the  related  Seller  to  deliver  such  copy  within a
reasonable period following such request by the Special Servicer.

     (e) In  connection  with the  Depositor's  assignment  pursuant  to Section
2.1(a)  above,  the  Depositor  shall  deliver  to the  Trustee on or before the
Closing  Date a copy of a fully  executed  counterpart  of  each  Mortgage  Loan
Purchase  Agreement,  as in full force and  effect on the  Closing  Date,  which
Mortgage  Loan  Purchase   Agreements  shall  contain  the  representations  and
warranties made by the Sellers with respect to each related  Mortgage Loan as of
the Closing Date as are set forth on Exhibits R-1, R-2 and R-3 hereto.

     (f) Concurrently  herewith, the Depositor has acquired the ContiTrade Loans
from  ContiTrade,  the MSMC  Loans  from  MSMC and the RMF Loans  from RMF.  The
Depositor will deliver the original Mortgage Notes (or lost note affidavits with
copies of the related Mortgage Notes, as described in the definition of Mortgage
File) relating to the ContiTrade Loans to the Trustee (with copies to the Master
Servicer),  with the Trustee, on behalf of the  Certificateholders,  inserted in
the  endorsement in blank executed by ContiTrade,  to effect the transfer to the
Trustee of such  Mortgage  Notes and all related  deeds of trust,  mortgages and
other loan  documents.  The Depositor  will deliver the original  Mortgage Notes
relating to the MSMC Loans to the Trustee (with copies to the Master  Servicer),
with  the  Trustee,  on  behalf  of  the  Certificateholders,  inserted  in  the
endorsement  in blank executed by MSMC, to effect the transfer to the Trustee of
such  Mortgage  Notes and all related  deeds of trust,  mortgages and other loan
documents.  The Depositor  will deliver the original  Mortgage Notes relating to
the RMF Loans to the  Trustee  (with  copies to the Master  Servicer),  with the
Trustee,  on behalf of the  Certificateholders,  inserted in the  endorsement in
blank  executed by RMF, to effect the  transfer to the Trustee of such  Mortgage
Notes and all related  deeds of trust,  mortgages and other loan  documents.  To
avoid the unnecessary expense and administrative  inconvenience  associated with
the execution and recording of multiple assignment documents,  ContiTrade,  MSMC
and RMF, as applicable, are required under the Mortgage Loan Purchase Agreements
to deliver Assignments of Mortgages and assignments of UCC financing  statements
naming  the  Trustee,  on  behalf  of  the   Certificateholders,   as  assignee.
Notwithstanding  the fact that the assignments shall name the Trustee, on behalf
of the  Certificateholders,  as the assignee, the parties hereto acknowledge and
agree that for all  purposes the  ContiTrade  Loans shall be deemed to have been
transferred from ContiTrade to the Depositor,  the MSMC Loans shall be deemed to
have been transferred from MSMC to the Depositor,  the RMF Loans shall be deemed
to have been  transferred from RMF to the Depositor and all Mortgage Loans shall
be deemed to have been  transferred  from the Depositor to the Trustee on behalf
of the Certificateholders.

     Section 2.2 Acceptance by Trustee.  The Trustee will hold (i) the documents
constituting  a part of the  Mortgage  Files  delivered  to it, (ii) the REMIC I
Regular  Interests  and (iii) the REMIC II Regular  Interests,  in each case, in
trust for the use and benefit of all present and future Certificateholders.

     Upon  execution  and  delivery of this  Agreement in respect of the Initial
Certification,  and  within 75 days after the  execution  and  delivery  of this
Agreement in respect of the Final  Certification,  the Trustee shall examine the
Mortgage Files in its possession, and shall deliver to the Depositor, the Master
Servicer,  the Special Servicer and the Sellers,  a certification  (the "Initial
Certification" and the "Final  Certification,"  respectively,  in the respective
forms set forth as Exhibit  B-1 and  Exhibit  B-2 hereto) (i) in the case of the
Initial  Certification,  as to each  Mortgage  Loan listed in the Mortgage  Loan
Schedule,  except as may be specified in the schedule of  exceptions to Mortgage
File delivery attached thereto,  to the effect that: (A) all documents specified
in clause (i) of the definition of "Mortgage  File" are in its  possession,  (B)
such documents have been reviewed by it and have not been materially  mutilated,
damaged,  defaced,  torn or otherwise  physically  altered,  and such  documents
relate to such  Mortgage  Loan,  and (C) each Mortgage Note has been endorsed as
provided in clause (i) of the  definition of Mortgage File, and (ii) in the case
of the Final Certification, as to each Mortgage Loan listed in the Mortgage Loan
Schedule,  except as may be specified in the schedule of  exceptions to Mortgage
File delivery attached thereto,  to the effect that: (A) all documents  required
to be included in the Mortgage  File (Sellers will supply a list of any document
described in clauses (iii), (v), (vi),  (vii),  (ix), (x), (xi) and (xii) of the
definition of "Mortgage File"), and to the extent known by a Responsible Officer
of the Trustee to be required  pursuant to this Agreement are in its possession,
(B) such  documents  have  been  reviewed  by it and  have  not been  materially
mutilated,  damaged,  defaced,  torn or otherwise  physically altered,  and such
documents relate to such Mortgage Loan, (C) based on its examination and only as
to the foregoing documents, the street address of the Mortgaged Property and the
name of the Borrower set forth in the Mortgage  Loan  Schedule  respecting  such
Mortgage Loan accurately reflects the information  contained in the documents in
the  Mortgage  File,  and (D) each  Mortgage  Note has  been  endorsed  and each
Assignment  of Mortgage has been  delivered as provided in clause (i) and clause
(iv),  respectively,  of the  definition  of Mortgage  File.  The Trustee  shall
deliver to the Master Servicer,  the Special Servicer and each Seller (as to its
respective Mortgage Loans only), a copy of such Final Certification.  Within 360
days after the Cut-Off Date, the Trustee shall provide a confirmation of receipt
of recorded Assignments of Mortgage to the Master Servicer, the Special Servicer
and  each  Seller,  and if any  recorded  Assignment  of  Mortgage  has not been
received by the Trustee by such time,  the Trustee shall provide  information in
such  confirmation  on  the  status  of  missing  assignments.   In  giving  the
certifications  required above, the Trustee shall be under no obligation or duty
to inspect,  review or examine any such  documents,  instruments,  securities or
other papers to  determine  whether  they or the  signatures  thereon are valid,
legal,  genuine,  enforceable,  in  recordable  form or  appropriate  for  their
represented  purposes,  or that they are other  than what they  purport to be on
their face,  or to  determine  whether  any  Mortgage  File  should  include any
assumption agreement, modification agreement, consolidation agreement, extension
agreement, Assignment of Lease, ground lease, UCC financing statement, guaranty,
written assurance or substitution agreement.

     If,  in  the  course  of  such  review,  the  Trustee  finds  any  document
constituting  a part  of a  Trustee  Mortgage  File  which  does  not  meet  the
requirements of clauses (A) through (D) in the preceding paragraph,  the Trustee
shall promptly notify the applicable  Seller,  the Master Servicer,  the Special
Servicer,  and the  Depositor in writing and the Trustee  shall,  and the Master
Servicer and the Special  Servicer  may,  request such Seller to correct or cure
such  defect in the manner  and  within  the period or periods  set forth in the
applicable  Mortgage Loan Purchase Agreement and absent such correction or cure,
and, in the case of a defect  which  results  from a failure to meet one or more
requirements of clauses (A) through (C) in the preceding paragraph,  such defect
materially and adversely  affects the value of the related  Mortgage Loan or the
interest of the Trustee in the related Mortgage Loan (in the good faith judgment
of the Master Servicer or the Trustee),  or in any event in the case of a defect
under (D), the Trustee shall,  and the Master Servicer and the Special  Servicer
may,  request the applicable  Seller,  at such Seller's  election,  to, and such
Seller shall be required  promptly upon such request,  either (i) substitute for
the related Mortgage Loan, without recourse,  a Qualifying  Substitute  Mortgage
Loan or Loans,  which  substitution  shall be  accomplished  in the  manner  and
subject  to the  conditions  set forth in Section  2.3;  or (ii)  purchase  such
Mortgage Loan from the Trust at the Purchase Price  therefor in accordance  with
the related  Mortgage Loan Purchase  Agreement.  The Purchase Price for any such
Mortgage  Loan shall be paid to the Master  Servicer and deposited by the Master
Servicer  in the  Certificate  Account.  Upon  receipt by the Trustee of written
notification  of deposit of the Purchase  Price or other amount  required of the
applicable  Seller,  signed by a Servicing Officer of the Master Servicer (which
notification  shall include a statement as to the accuracy of the calculation of
the Purchase  Price or other  required  deposit),  the Trustee shall release the
related Trustee  Mortgage File to the applicable  Seller and the Trustee and the
Depositor  shall execute and deliver such  instruments of transfer or assignment
in the forms presented to it, in each case without  recourse,  representation or
warranty as shall be necessary to vest in such Seller,  or its  designee,  title
(to the extent that such title was  transferred to the Depositor or the Trustee)
to any Mortgage Loan released pursuant hereto.

     The Trustee or its authorized agents shall retain possession and custody of
each  Trustee  Mortgage  File in  accordance  with and  subject to the terms and
conditions set forth herein.

     Section 2.3  Sellers' Repurchase of Mortgage Loans for Document Defects and
Breaches of Representations and Warranties.

     (a)  If  any  party  hereto   discovers  that  any  document  or  documents
constituting  a part of a  Mortgage  File has not  been  properly  executed,  is
missing,  contains  information  that does not conform in any  respect  with the
corresponding  information set forth in the Mortgage Loan Schedule,  or does not
appear to be regular on its face (each,  a "Document  Defect"),  or discovers or
receives notice of a breach of any  representation  or warranty  relating to the
Mortgage  Loans set forth in the related  Mortgage  Loan  Purchase  Agreement (a
"Breach"),  such party shall give  prompt  written  notice to the other  parties
hereto and to each  Rating  Agency.  Promptly  upon  becoming  aware of any such
Document Defect or Breach, and in either case provided that such Document Defect
or Breach  materially and adversely  affects the interests of the Holders of the
Certificates,  the  Trustee  shall,  and the  Master  Servicer  and the  Special
Servicer  may,  request that the related  Seller,  not later than the end of the
90-day period  immediately  following the earlier of the discovery by the Seller
or  receipt by the Seller of notice of such  Document  Defect or Breach,  as the
case may be;  provided that if such Document  Defect or Breach,  as the case may
be,  cannot be corrected or cured in all  material  respects  within such 90-day
period,  but it is reasonably likely that such Document Defect or Breach, as the
case may be,  could be  corrected  or cured  within  135 days of the  earlier of
discovery  by the  Seller and  receipt by the Seller of notice of such  Document
Defect or Breach, as the case may be, and the Seller is diligently attempting to
effect  such  correction  or cure,  then,  other  than in the case of a Document
Defect or Breach  which  would  cause the  Mortgage  Loan not to be a  Qualified
Mortgage,  the  applicable  cure  period  shall,  with the consent of the Master
Servicer or the Special  Servicer or its assignee  (which  consent  shall not be
unreasonably  withheld),  be extended for an additional 45 days; provided,  that
the  Master  Servicer  or  the  Special  Servicer  may  decide,  in  their  sole
discretion,  to extend the cure period for a second  additional 45 day period to
cure  such  Document  Defect  or  Breach,  as the case may be,  in all  material
respects or repurchase  the affected  Mortgage Loan at the  applicable  Purchase
Price in accordance with the related Mortgage Loan Purchase Agreement; provided,
however,  that the related  Seller  will be  permitted  to deliver a  Qualifying
Substitute  Mortgage  Loan within such  initial 90 day period and subject to the
prior  written  consent of the  Operating  Adviser,  which  consent shall not be
unreasonably withheld; and provided, further, that the Seller may substitute for
such Mortgage Loan only until two years after the start-up day for the REMICs.

     As to any Qualifying  Substitute  Mortgage Loan or Loans, the Trustee shall
require  the  related  Seller to  deliver  to the  Trustee  for such  Qualifying
Substitute Mortgage Loan or Loans, the Mortgage Note, the Mortgage,  the related
assignment  of the  Mortgage,  and such other  documents  and  agreements as are
required by Section 2.1,  with the Mortgage Note endorsed as required by Section
2.1. No substitution  may be made in any calendar month after the  Determination
Date for such month. Monthly payments due with respect to Qualifying  Substitute
Mortgage Loans in the month of  substitution  shall not be part of the Trust and
will be retained by Master  Servicer and remitted by the Master  Servicer to the
related  Seller  on the next  succeeding  Distribution  Date.  For the  month of
substitution,  distributions  to  Certificateholders  will include the Scheduled
Payment due on the related  Deleted  Mortgage Loan for such month and thereafter
the related  Seller shall be entitled to retain all amounts  received in respect
of such Deleted Mortgage Loan.

     The Trustee  shall amend or cause to be amended the Mortgage  Loan Schedule
to reflect the removal of such Deleted Mortgage Loan and the substitution of the
Qualifying Substitute Mortgage Loan or Loans and upon such amendment the Trustee
shall  deliver or cause to be delivered  such amended  Mortgage Loan Schedule to
the Master  Servicer  and the  Special  Servicer.  Upon such  substitution,  the
Qualifying  Substitute  Mortgage  Loan or Loans shall be subject to the terms of
this  Agreement  in all  respects.  Upon  receipt of the Trustee  Mortgage  File
pertaining  to any  Qualifying  Substitute  Mortgage  Loans,  the Trustee  shall
release the Trustee  Mortgage File relating to such Deleted Mortgage Loan to the
related Seller, and the Trustee (and the Depositor,  if necessary) shall execute
and deliver such  instruments of transfer or assignment in the form presented to
it, in each case  without  recourse,  representation  or  warranty,  as shall be
necessary  to vest title (to the extent that such title was  transferred  to the
Trustee or the  Depositor) in the related  Seller or its designee to any Deleted
Mortgage Loan substituted for pursuant to this Section 2.3.

     In any month in which the related Seller substitutes one or more Qualifying
Substitute  Mortgage Loans for one or more Deleted  Mortgage  Loans,  the Master
Servicer will  determine  the amount (if any) by which the  aggregate  principal
balance  of all  such  Qualified  Substitute  Mortgage  Loans  as of the date of
substitution  is less than the aggregate  principal  balance of all such Deleted
Mortgage Loans (in each case after application of scheduled principal portion of
the monthly payments received in the month of substitution). The Depositor shall
cause the  related  Seller to  deposit  the  amount  of such  shortage  into the
Certificate  Account in the month of  substitution,  without  any  reimbursement
thereof.  In addition,  the Depositor  shall cause the related Seller to deposit
into the  Certificate  Account,  together with such shortage,  if any, an amount
equal to interest on the  Deleted  Mortgage  Loans at a rate equal to the sum of
the  applicable  Mortgage  Rate from the Due Date as to which  interest was last
paid up to the Due Date next  succeeding  such  substitution  together  with the
amount of unreimbursed  Servicing  Advances,  amounts required to be paid to the
Special  Servicer  but  remaining  unpaid  or  unreimbursed,   and  interest  on
unreimbursed Advances with respect to such Deleted Mortgage Loans at the Advance
Rate. The Depositor shall cause the related Seller,  in the case of the Mortgage
Loans, to give notice in writing (accompanied by an Officer's  Certificate as to
the calculation of such shortage) to the Trustee and the Master Servicer of such
event which notice shall be  accompanied  by an Officers'  Certificate as to the
calculation of such shortfall.

     If the affected  Mortgage Loan is to be  repurchased,  the Master  Servicer
shall  designate  the  Certificate  Account as the account to which funds in the
amount of the Purchase  Price are to be wired.  Any such  purchase of a Mortgage
Loan shall be on a whole loan,  servicing  released basis.  Notwithstanding  the
foregoing,  the delivery of a commitment  to issue a Title  Insurance  Policy in
lieu  of  the  delivery  of the  actual  Title  Insurance  Policy  shall  not be
considered a Document  Defect with  respect to any Mortgage  File if such actual
Title Insurance  Policy is delivered to the Trustee or a Custodian on its behalf
not later than the 90th day following the Closing Date.

     (b) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan contemplated by this Section 2.3, the Trustee,  the Master Servicer and the
Special Servicer shall each tender to the related Seller,  upon delivery to each
of them of a receipt executed by such Seller,  all portions of the Mortgage File
and other  documents  pertaining to such Mortgage Loan possessed by it, and each
document  that  constitutes  a part of the  Mortgage  File shall be  endorsed or
assigned to the extent  necessary or  appropriate  to the related  Seller or its
designee in the same manner,  and pursuant to  appropriate  forms of assignment,
substantially  similar to the manner and forms pursuant to which  documents were
previously  assigned  to  the  Trustee,  but  in any  event,  without  recourse,
representation  or warranty;  provided  that such tender by the Trustee shall be
conditioned  upon its receipt from the Master Servicer of a Request for Release.
The Master Servicer shall, and is hereby authorized and empowered by the Trustee
to,   prepare,   execute  and  deliver  in  its  own  name,  on  behalf  of  the
Certificateholders  and  the  Trustee  or  any of  them,  the  endorsements  and
assignments  contemplated by this Section 2.3, and the Trustee shall execute and
deliver any powers of attorney necessary to permit the Master Servicer to do so.
The Master Servicer shall  indemnify the Trustee for all costs,  liabilities and
expenses (including  attorneys' fees) incurred by the Trustee in connection with
any negligent or intentional misuse of any such powers of attorney by the Master
Servicer.

     (c) The  Mortgage  Loan  Purchase  Agreements  provide  the  sole  remedies
available  to  the   Certificateholders,   or  the  Trustee  on  behalf  of  the
Certificateholders,  respecting  any  Document  Defect or  Breach.  The  parties
hereunder  understand  that (i)  ContiTrade,  as Seller under the Mortgage  Loan
Purchase  Agreement  I, will be  providing  the  remedies  with  respect  to the
ContiTrade  Loans,  (ii) MSMC (or to the extent set forth in the  Mortgage  Loan
Purchase  Agreement II, General American Life Insurance Company ("GAL")) will be
providing  the remedies  with respect to the MSMC Loans under the Mortgage  Loan
Purchase  Agreement II and (iii) RMF will be providing the remedies with respect
to the RMF Loans under the Mortgage Loan Purchase Agreement III. Notwithstanding
any provision  herein to the contrary,  to the extent that,  with respect to any
Mortgage  Loan,  any rights or  remedies  in favor of MSMC  under the  agreement
between MSMC and GAL that is described in the Mortgage Loan  Purchase  Agreement
II were  assigned by MSMC to the  Depositor  under the  Mortgage  Loan  Purchase
Agreement II,  references in Section 2.3(a) and Section 2.3(b) to "Seller" shall
be deemed,  as to such Mortgage  Loan, to be references to GAL (except that such
references  to  "Seller"  shall  refer to MSMC to the  extent  (and only to such
extent)  that any  amounts  that MSMC would  otherwise  be required to pay under
Section  2.3(a)  exceed  any  amounts  required  to be  paid by GAL  under  such
agreement between MSMC and GAL).

     Section 2.4 Representations and Warranties. The Depositor hereby represents
and warrants to the Master Servicer,  the Special Servicer,  and the Trustee (in
its capacity as Trustee of the Trust) as of the Closing Date that:

     (a) The Depositor is a corporation duly organized,  validly existing and in
good standing  under the laws  governing its creation and existence and has full
corporate  power and authority to own its property,  to carry on its business as
presently  conducted,  to enter  into and  perform  its  obligations  under this
Agreement, and to create the trust pursuant hereto;

     (b) The execution and delivery by the Depositor of this Agreement have been
duly authorized by all necessary  corporate action on the part of the Depositor;
neither the execution and delivery of this  Agreement,  nor the  consummation of
the transactions herein contemplated, nor compliance with the provisions hereof,
will conflict with or result in a breach of, or constitute a default under,  (i)
any of the  provisions  of any law,  governmental  rule,  regulation,  judgment,
decree or order binding on the Depositor or its properties; (ii) the certificate
of incorporation or bylaws of the Depositor; or (iii) the terms of any indenture
or other  agreement or  instrument to which the Depositor is a party or by which
it is bound;  neither the  Depositor  nor any of its  Affiliates  is a party to,
bound by, or in breach of or  violation of any  indenture or other  agreement or
instrument, or subject to or in violation of any statute, order or regulation of
any court,  regulatory body,  administrative  agency or governmental body having
jurisdiction  over it, which  materially  and  adversely  affects or to the best
knowledge of the Depositor may in the future materially and adversely affect (i)
the ability of the Depositor to perform its obligations  under this Agreement or
(ii) the business, operations,  financial condition, properties or assets of the
Depositor;

     (c) The  execution,  delivery  and  performance  by the  Depositor  of this
Agreement and the  consummation of the transactions  contemplated  hereby do not
require the consent or  approval  of, the giving of notice to, the  registration
with,  or the taking of any other  action in respect  of, any state,  federal or
other governmental authority or agency, except such as has been obtained, given,
effected or taken prior to the date hereof;

     (d) This  Agreement  has been duly  executed and delivered by the Depositor
and,  assuming  due  authorization,  execution  and  delivery  by  the  Trustee,
constitutes a valid, legal and binding  obligation of the Depositor  enforceable
against it in accordance with its terms;

     (e) There are no actions,  suits or proceedings  pending or, to the best of
the  Depositor's  knowledge,  threatened  or likely to be  asserted  against  or
affecting  the  Depositor,  before  or  by  any  court,  administrative  agency,
arbitrator  or  governmental  body (A) with  respect to any of the  transactions
contemplated  by this Agreement or (B) with respect to any other matter which in
the judgment of the Depositor will be determined  adversely to the Depositor and
will, if determined adversely to the Depositor,  materially and adversely affect
it or its business, assets, operations or condition,  financial or otherwise, or
adversely  affect its ability to perform its  obligations  under this Agreement;
and

     (f) Immediately prior to the consummation of the transactions  contemplated
in this  Agreement,  the  Depositor  had good title to and was the sole owner of
each  Mortgage  Loan free and clear of any and all  adverse  claims,  charges or
security  interests  (including  liens arising under the federal tax laws or the
Employee Retirement Income Security Act of 1974, as amended).

     Section 2.5  Conveyance of Interests.  Concurrently  with the execution and
delivery of this  Agreement,  the Depositor does hereby  transfer,  assign,  set
over,  deposit with and otherwise convey to the Trustee,  without  recourse,  in
trust,  all the right,  title and  interest of the  Depositor  in and to (i) the
REMIC I Regular  Interests in exchange  for the REMIC II Interests  and (ii) the
REMIC II Regular Interests in exchange for the REMIC III Certificates.


                                   ARTICLE III

                                THE CERTIFICATES

     Section 3.1  The Certificates.

     (a) The  Certificates  shall be in  substantially  the  forms  set forth in
Exhibits A-1 through A-21 hereto, with such appropriate  insertions,  omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Agreement or as may in the  reasonable  judgment of the Trustee or the Depositor
be necessary,  appropriate  or convenient to comply,  or facilitate  compliance,
with  applicable  laws,  and may have such  letters,  numbers or other  marks of
identification  and  such  legends  or  endorsements  placed  thereon  as may be
required to comply with the rules of any securities exchange on which any of the
Certificates may be listed, or as may,  consistently  herewith, be determined by
the officers  executing  such  Certificates,  as  evidenced  by their  execution
thereof.

     The Definitive Certificates shall be printed, typewritten,  lithographed or
engraved or produced by any  combination  of these methods or may be produced in
any other manner permitted by the rules of any securities  exchange on which any
of the Certificates may be listed,  all as determined by the officers  executing
such Certificates, as evidenced by their execution thereof.

     (b) The Class A Certificates  will be issuable in  denominations  of $5,000
initial  Certificate  Balance  and in any whole  dollar  denomination  in excess
thereof.  The Class X,  Class B,  Class C,  Class D,  Class E, Class F, Class G,
Class H, Class J, Class K,  Class L,  Class M and Class N  Certificates  will be
issuable in  denominations  of $50,000  initial  Certificate  Balance or initial
Notional  Amount (as  applicable) or in any whole dollar  denomination in excess
thereof. The Class Q, Class R-I, Class R-II and Class R-III Certificates will be
issued in minimum  Percentage  Interests of 10% and integral multiples of 10% in
excess thereof.

     (c) Each  Certificate  shall, on original issue,  be  authenticated  by the
Trustee  or the  Authenticating  Agent  upon  the  order  of the  Depositor.  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  substantially  in the form  provided for herein,  executed by an
authorized officer of the Trustee or the Authenticating Agent, if any, by manual
signature,  and such  certification  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.  At any time and from time to time after the execution
and delivery of this  Agreement,  the Depositor may deliver  Certificates to the
Trustee for  authentication  and the Trustee or the  Authenticating  Agent shall
authenticate and deliver such Certificates as in this Agreement provided and not
otherwise.  In the event that additional Certificates need to be prepared at any
time subsequent to the Closing Date, the Depositor shall prepare, or cause to be
prepared, and deliver, or cause to be delivered, at the Depositor's expense, any
such  additional  Certificates.  With  respect to the Class A, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M and  Class N  Certificates,  on the  Closing  Date  the  Trustee  or the
Authenticating  Agent  upon  the  order  of  the  Depositor  shall  authenticate
Book-Entry  Certificates  that are issued to a Clearing Agency or its nominee as
provided in Section 3.7 against payment of the purchase price thereof.

     Section 3.2  Registration.  The Trustee  initially shall be the Certificate
Registrar  in  respect  of the  Certificates  who shall  maintain  books for the
registration and for the transfer of Certificates (the "Certificate  Register").
The Certificate  Registrar may resign or be discharged or removed by the Trustee
or the  Certificateholders,  and a new successor may be appointed, in accordance
with the  procedures and  requirements  set forth in Sections 7.6 and 7.7 hereof
with  respect to the  resignation,  discharge  or removal of the Trustee and the
appointment of a successor Trustee. The Certificate  Registrar may appoint, by a
written instrument  delivered to the Holders and the Trustee,  any trust company
to act as co-registrar  under such  conditions as the Certificate  Registrar may
prescribe;  provided that the Certificate Registrar shall not be relieved of any
of its duties or responsibilities hereunder by reason of such appointment.

     Section 3.3   Transfer and Exchange of Certificates.

     (a) A  Certificate  may be  transferred  by the  Holder  thereof  only upon
presentation and surrender of such Certificate at the offices of the Certificate
Registrar  (which shall be located,  as of the Closing  Date,  at the  Corporate
Trust Office),  duly endorsed or accompanied by a written instrument of transfer
duly executed by such Holder or such Holder's duly  authorized  attorney in such
form as shall be satisfactory to the Certificate Registrar. Upon the transfer of
any  Certificate in accordance with the preceding  sentence,  and subject to the
restrictions set forth in the other subsections of this Section 3.3, the Trustee
shall execute,  and the Trustee or any  Authenticating  Agent shall authenticate
and deliver to the  transferee,  one or more new  Certificates of the same Class
and  evidencing,  in the  aggregate,  the  same  aggregate  initial  Certificate
Balance,  initial Notional Amount or Percentage Interest, as the case may be, as
the  Certificate  being  transferred.  No  service  charge  shall  be  made to a
Certificateholder  for any  registration  of transfer of  Certificates,  but the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or governmental  charge that may be imposed in connection with any  registration
or transfer of Certificates. The Trustee may decline to accept any request for a
registration  of transfer of any  Certificate  during the period  beginning five
calendar days prior to any Distribution Date.

     (b) A Certificate  may be exchanged by the Holder thereof for any number of
new Certificates of the same Class, in authorized denominations, representing in
the aggregate the same initial Certificate  Balance,  initial Notional Amount or
Percentage Interest,  as the case may be, as the Certificate  surrendered,  upon
surrender of the  Certificate to be exchanged at the offices of the  Certificate
Registrar duly endorsed or accompanied by a written  instrument of exchange duly
executed by such Holder or such Holder's duly  authorized  attorney in such form
as is satisfactory to the Certificate Registrar. Certificates delivered upon any
such exchange will  evidence the same  obligations,  and will be entitled to the
same rights and privileges, as the Certificates  surrendered.  No service charge
shall be made to a Certificateholder  for any exchange of Certificates,  but the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or  governmental  charge that may be imposed in connection  with any exchange of
Certificates.  Whenever any  Certificates  are so surrendered for exchange,  the
Trustee  shall  execute  and  the  Trustee  or the  Authenticating  Agent  shall
authenticate,  date and deliver  the  Certificates  which the  Certificateholder
making the exchange is entitled to receive.

     (c) No transfer,  sale, pledge or other  disposition of any  Non-Registered
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements  of the 1933 Act and any applicable  state  securities  laws, or is
otherwise made in accordance with the 1933 Act and such state  securities  laws.
If a transfer of any Non-Registered Certificate held as a Definitive Certificate
is to be made without  registration under the 1933 Act (other than in connection
with  the  initial   issuance  of  the   Certificates  or  a  transfer  of  such
Non-Registered Certificate by the Depositor or one of its Affiliates),  then the
Certificate  Registrar shall refuse to register such transfer unless it receives
(and upon receipt,  may conclusively  rely upon) either:  (i) a certificate from
the Certificateholder desiring to effect such transfer substantially in the form
attached as Exhibit D-1 hereto and a certificate  from such  Certificateholder's
prospective Transferee substantially in the form attached either as Exhibit D-2A
hereto or as Exhibit D-2B hereto; or (ii) an Opinion of Counsel  satisfactory to
the Trustee to the effect that such transfer shall be made without  registration
under the 1933 Act, together with the written  certification(s)  as to the facts
surrounding  such  transfer from the  Certificateholder  desiring to effect such
transfer and/or such  Certificateholder's  prospective  Transferee on which such
Opinion of Counsel is based (such  Opinion of Counsel shall not be an expense of
the Trust or of the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee or the Certificate Registrar in their respective capacities as such). If
a transfer of any interest in a  Non-Registered  Certificate  that constitutes a
Book-Entry  Certificate  is to be made without  registration  under the 1933 Act
(other than in connection  with the initial  issuance of the  Certificates  or a
transfer of any interest in such Non-Registered  Certificate by the Depositor or
any of its  Affiliates),  then the  Certificate  Owner  desiring  to effect such
transfer  shall be  required  to  obtain  either  (i) a  certificate  from  such
Certificate Owner's prospective Transferee substantially in the form attached as
Exhibit D-3A hereto or as Exhibit D-3B hereto,  or (ii) an Opinion of Counsel to
the effect that such  transfer may be made without  registration  under the 1933
Act. None of the Depositor,  the Trustee, the Master Servicer or the Certificate
Registrar  is  obligated  to  register  or qualify  any Class of  Non-Registered
Certificates  under  the 1933  Act or any  other  securities  law or to take any
action not otherwise required under this Agreement to permit the transfer of any
qualification.  Any  Certificateholder or Certificate Owner desiring to effect a
transfer of  Non-Registered  Certificates or interests  therein shall,  and does
hereby agree to,  indemnify the Depositor,  the  Underwriter,  the Trustee,  the
Fiscal Agent,  the Master  Servicer,  the Special  Servicer and the  Certificate
Registrar  against any  liability  that may result if the transfer is not exempt
from such  registration or  qualification or is not made in accordance with such
federal and state laws.

     (d) No transfer of a Subordinate  or Residual  Certificate  or any interest
therein  shall  be made (A) to any  employee  benefit  plan or other  retirement
arrangement, including individual retirement accounts and annuities, Keogh plans
and  collective  investment  funds and  separate  accounts  in which such plans,
accounts or arrangements are invested, including, without limitation,  insurance
company general  accounts,  that is subject to ERISA or Section 4975 of the Code
(each, a "Plan"), or (B) to any Person who is directly or indirectly  purchasing
such  Certificate  or interest  therein on behalf of, as named  fiduciary of, as
trustee  of,  or with  "plan  assets"  of a Plan,  unless:  (i) in the case of a
Subordinate Certificate that constitutes a Book-Entry Certificate,  the purchase
and holding of such Certificate or interest therein  qualifies for the exemptive
relief available under Sections I and III of U.S. Department of Labor Prohibited
Transaction Class Exemption ("PTCE") 95-60; or (ii) in the case of a Subordinate
or  Residual  Certificate  held as a  Definitive  Certificate,  the  prospective
Transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the Trustee that
such  transfer  will  not  constitute  or  result  in  a  non-exempt  prohibited
transaction  under  Section 406 of ERISA or Section  4975 of the Code or subject
the Depositor, the Trustee, the Fiscal Agent, the Master Servicer or the Special
Servicer to any  obligation in addition to those  undertaken in this  Agreement.
Each Person who acquires any  Subordinate  or Residual  Certificate  or interest
therein (unless it shall have acquired such Certificate or interest therein from
the Depositor or an Affiliate  thereof or unless it shall have  delivered to the
Certificate Registrar the certification of facts and Opinion of Counsel referred
to in clause (ii) of the preceding sentence) shall be required to deliver to the
Certificate  Registrar  (or,  in  the  case  of  an  interest  in a  Subordinate
Certificate that constitutes a Book-Entry Certificate,  to the Certificate Owner
that is transferring  such interest) a certification  to the effect that: (i) it
is neither a Plan nor any Person who is directly or indirectly  purchasing  such
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with "plan  assets" of a Plan;  or (ii) that the  purchase and holding of
such  Certificate or interest therein by such person qualifies for the exemptive
relief available under Sections I and III of PTCE.

          (e) (i) Each Person who has or who acquires any Ownership  Interest in
a Residual  Certificate shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions and to
have  irrevocably  authorized  the Trustee under clause (ii)(E) below to deliver
payments to a Person other than such Person.

          (ii) The rights of such Person  acquiring any Ownership  Interest in a
Residual Certificate are expressly subject to the following provisions:

               (A) Each Person holding or acquiring any Ownership  Interest in a
          Residual  Certificate  shall  be  a  Permitted  Transferee  and  shall
          promptly  notify the Trustee of any change or impending  change in its
          status as a Permitted Transferee.

               (B) In  connection  with any proposed  Transfer of any  Ownership
          Interest in a Residual Certificate, the Trustee shall require delivery
          to it, and no Transfer of any Residual Certificate shall be registered
          until the Trustee receives,  an affidavit and agreement  substantially
          in the form attached hereto as Exhibit E-1A (a "Transfer Affidavit and
          Agreement")  from  the  proposed  Transferee,  in form  and  substance
          satisfactory to the Trustee,  representing and warranting, among other
          things, that such Transferee is a Permitted Transferee, that it is not
          acquiring its Ownership  Interest in the Residual  Certificate that is
          the subject of the  proposed  Transfer as a nominee,  trustee or agent
          for any person that is not a Permitted Transferee, that for so long as
          it retains its Ownership Interest in a Residual  Certificate,  it will
          endeavor to remain a Permitted  Transferee,  and that it has  reviewed
          the provisions of this Section 3.3(e) and agrees to be bound by them.

               (C)  Notwithstanding  the  delivery of a Transfer  Affidavit  and
          Agreement  by a proposed  Transferee  under  clause (B) above,  if the
          Trustee has actual  knowledge  that the proposed  Transferee  is not a
          Permitted  Transferee,  no  Transfer  of an  Ownership  Interest  in a
          Residual Certificate to such proposed Transferee shall be effected.

               (D) Each Person  holding or acquiring an Ownership  Interest in a
          Residual  Certificate shall agree (1) to require a Transfer  Affidavit
          and  Agreement  from any  prospective  Transferee  to whom such Person
          attempts  to  transfer  its   Ownership   Interest  in  such  Residual
          Certificate  and (2) not to transfer  its  Ownership  Interest in such
          Residual  Certificate  unless it provides to the Trustee a certificate
          substantially  in the form  attached  hereto as Exhibit  E-1B  stating
          that,  among  other  things,  it has no  actual  knowledge  that  such
          prospective Transferee is not a Permitted Transferee.

               (E) If any  purported  Transferee  shall  become  a  Holder  of a
          Residual  Certificate  in violation of the  provisions of this Section
          3.3(e)  or if any  Holder of a  Residual  Certificate  shall  lose its
          status as a Permitted  Transferee,  then the last preceding  Holder of
          such  Class Q Residual  Certificate  that was in  compliance  with the
          provisions  of this Section  3.3(e)  shall be restored,  to the extent
          permitted  by law,  to all rights and  obligations  as Holder  thereof
          retroactive  to the  date of  registration  of such  Transfer  of such
          Residual  Certificate.  None of the Trustee, the Master Servicer,  the
          Special  Servicer  or the  Certificate  Registrar  shall be under  any
          liability to any Person for any registration of Transfer of a Residual
          Certificate  that is in fact not  permitted by this Section  3.3(e) or
          for making any payments due on such  Certificate to the Holder thereof
          or for taking any other  action with  respect to such Holder under the
          provisions of this Agreement.

          (iii) The Trustee shall make available to the Internal Revenue Service
and those Persons specified by the REMIC Provisions,  all information  necessary
to compute any tax imposed as a result of the Transfer of an Ownership  Interest
in a Residual  Certificate  to any Person  who is a  Disqualified  Organization,
including   the   information   described  in  Treasury   regulations   sections
1.860D-1(b)(5)  and  1.860E-2(a)(5)  with respect to the "excess  inclusions" of
such Residual  Certificate.  The Person holding such Ownership Interest shall be
responsible  for the  reasonable  compensation  of the Master  Servicer  and the
Trustee for providing such information.

     (f) Neither the Master Servicer nor the Trustee shall have any liability to
the  Trust  arising  from a  transfer  of any  Certificate  in  reliance  upon a
certification,  ruling or Opinion  of Counsel  described  in this  Section  3.3;
provided,  however,  that the  Trustee  shall not  register  the  transfer  of a
Residual  Certificate if it has actual  knowledge  that the proposed  transferee
does not meet the qualifications of a permitted Holder of a Residual Certificate
as set  forth  in  Section  3.3(e).  Neither  the  Trustee  nor the  Certificate
Registrar shall have any obligation or duty to monitor,  determine or inquire as
to compliance  with any  restriction on transfer or exchange of  Certificates or
any interest  therein  imposed  under this Article III or under  applicable  law
other than to require delivery of the  certifications  and/or opinions described
in this Article III; provided,  however, that the Trustee shall not register the
transfer of a Residual  Certificate if it has actual knowledge that the proposed
transferee does not meet the  qualifications of a permitted Holder of a Residual
Certificate  as set forth in Section  3.3(e).  The Trustee  and the  Certificate
Registrar shall have no liability for transfers  (including  without  limitation
transfers made through the book-entry facilities of the Depository or between or
among  Participants  or  Certificate  Owners) made in  violation  of  applicable
restrictions, provided that the Trustee and Certificate Registrar have satisfied
their  respective  duties  expressly  set forth in Sections  3.3(c),  3.3(d) and
3.3(e).

     (g) All  Certificates  surrendered  for  transfer  and  exchange  shall  be
physically cancelled by the Certificate Registrar, and the Certificate Registrar
shall  hold  such  cancelled   Certificates  in  accordance  with  its  standard
procedures.

     (h) The Certificate  Registrar shall provide notice to the Master Servicer,
the Special  Servicer and the Depositor of each  transfer of a Certificate  and,
upon  written  request,  provide  each such Person  with an updated  copy of the
Certificate  Register  within a reasonable  period of time following  receipt of
such request.

     (i)  Unless  and  until  it  is  exchanged  in  whole  for  the  individual
Certificates  represented thereby, a Global Certificate  representing all of the
Certificates  of a  Class  may not be  transferred,  except  as a  whole  by the
Depository to a nominee of the  Depository or by a nominee of the  Depository to
the Depository or another  nominee of the Depository or by the Depository or any
such  nominee to a  successor  Clearing  Agency or a nominee  of such  successor
Clearing  Agency,  and  no  such  transfer  to  any  such  other  Person  may be
registered; provided that this subsection (i) shall not prohibit any transfer of
a Certificate of a Class that is issued in exchange for a Global  Certificate of
the same Class  pursuant to Section 3.9 below.  Nothing in this  subsection  (i)
shall prohibit or render ineffective any transfer of a beneficial  interest in a
Global  Certificate  effected in  accordance  with the other  provisions of this
Section 3.3.

     Section 3.4 Mutilated,  Destroyed, Lost or Stolen Certificates.  If (A) any
mutilated  Certificate is surrendered  to the Trustee,  or the Trustee  receives
evidence  to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any
Certificate  and  (B)  except  in  the  case  of  a  mutilated   Certificate  so
surrendered, there is delivered to the Trustee such security or indemnity as may
be required  by it to save it  harmless,  then,  in the absence of notice to the
Trustee that such  Certificate has been acquired by a bona fide  purchaser,  the
Trustee shall execute,  authenticate and deliver,  in exchange for or in lieu of
any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate of
like tenor and interest in the Trust. In connection with the issuance of any new
Certificate under this Section 3.4, the Trustee may require the payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
relation thereto and any other expenses  (including the fees and expenses of the
Trustee)  connected  therewith.  Any replacement  Certificate issued pursuant to
this  Section  3.4  shall  constitute  complete  and  indefeasible  evidence  of
ownership in the Trust, as if originally issued, whether or not the lost, stolen
or destroyed Certificate shall be found at any time.

     Section 3.5 Persons Deemed Owners.  Prior to  presentation of a Certificate
for registration of transfer,  the Master Servicer,  the Special  Servicer,  the
Trustee,  the Fiscal Agent,  the  Operating  Adviser and any agent of the Master
Servicer,  the Special Servicer,  the Trustee, the Fiscal Agent or the Operating
Adviser may treat the Person in whose name any  Certificate is registered as the
owner of such Certificate for the purpose of receiving distributions as provided
in this Agreement and for all other purposes whatsoever,  and neither the Master
Servicer,  the Special  Servicer,  the Trustee,  the Fiscal Agent, the Operating
Adviser nor any agent of the Master Servicer, the Special Servicer, the Trustee,
the Fiscal Agent or the Operating Adviser shall be affected by any notice to the
contrary.

     Section 3.6 Access to List of Certificateholders'  Names and Addresses.  If
three  or  more   Certificateholders,   a  Certificateholder   holding  all  the
Certificates  of any Class of  Certificates,  the Master  Servicer,  the Special
Servicer,  the Operating  Adviser,  the Healthcare  Adviser or the Depositor (A)
request  in  writing  from the  Certificate  Registrar  a list of the  names and
addresses  of   Certificateholders   and  (B)  in  the  case  of  a  request  by
Certificateholders,  state that such  Certificateholders  desire to  communicate
with other  Certificateholders with respect to their rights under this Agreement
or under the  Certificates,  then the Certificate  Registrar  shall,  within ten
Business Days after the receipt of such request, afford such Certificateholders,
the Master  Servicer,  the Special  Servicer,  the  Depositor,  or the Operating
Adviser, as applicable, access during normal business hours to a current list of
the Certificateholders.  The expense of providing any such information requested
by such Person shall be borne by the party requesting such information and shall
not  be   borne   by  the   Certificate   Registrar   or  the   Trustee.   Every
Certificateholder,  by  receiving  and  holding a  Certificate,  agrees that the
Certificate Registrar and the Trustee shall not be held accountable by reason of
the disclosure of any such information as to the list of the  Certificateholders
hereunder, regardless of the source from which such information was derived.

     Section 3.7    Book-Entry Certificates.

     (a) Notwithstanding  the foregoing,  the Class A-1, Class A-2, Class A-MF1,
Class  A-MF2,  Class X,  Class B,  Class C,  Class D, Class E, Class F, Class G,
Class H,  Class J,  Class K,  Class L,  Class M and Class N  Certificates,  upon
original issuance,  each shall be issued in the form of one or more Certificates
representing  the Book-Entry  Certificates,  to be delivered to the Trustee,  as
custodian  for The  Depository  Trust  Company (the  "Depository"),  the initial
Clearing  Agency,  by, or on behalf of, the Depositor.  The  Certificates  shall
initially be registered on the  Certificate  Register in the name of Cede & Co.,
the  nominee  of  the  Depository,  as  the  initial  Clearing  Agency,  and  no
Certificate  Owner  will  receive a  definitive  certificate  representing  such
Certificate Owner's interest in the Certificates,  except as provided in Section
3.9.  Unless  and  until  Definitive   Certificates  have  been  issued  to  the
Certificate Owners pursuant to Section 3.9:

              (i)  the  provisions  of this  Section 3.7  shall be in full force
         and effect with respect to each such Class;

              (ii) the Depositor,  the Master  Servicer,  the Paying Agent,  the
         Certificate Registrar and the Trustee may deal with the Clearing Agency
         for  all  purposes  (including  the  making  of  distributions  on  the
         Certificates)  as the  authorized  representative  of  the  Certificate
         Owners;

              (iii)  to the  extent  that the  provisions  of this  Section  3.7
         conflict with any other provisions of this Agreement, the provisions of
         this Section 3.7 shall control with respect to each such Class; and

              (iv) the rights of the Certificate Owners of each such Class shall
         be  exercised  only  through  the  Clearing  Agency and the  applicable
         Participants  and  shall be  limited  to those  established  by law and
         agreements  between such  Certificate  Owners and the  Clearing  Agency
         and/or the Participants.  Pursuant to the Depository Agreement,  unless
         and until  Certificates are issued pursuant to Section 3.9, the initial
         Clearing Agency will make book-entry  transfers among the  Participants
         and receive and transmit distributions of principal and interest on the
         related Certificates to such Participants.

     (b) For purposes of any provision of this Agreement requiring or permitting
actions with the consent of, or at the direction of, Holders of the Certificates
evidencing a specified  percentage of the aggregate  unpaid  principal amount of
Certificates,  such direction or consent may be given by the Clearing  Agency at
the direction of Certificate Owners owning Certificates evidencing the requisite
percentage of principal  amount of  Certificates.  The Clearing  Agency may take
conflicting  actions  with respect to the  Certificates  to the extent that such
actions are taken on behalf of the Certificate Owners.

     (c) The  Certificates of each Class (other than the Residual  Certificates)
initially sold in reliance on Rule 144A or to Institutional Accredited Investors
shall be represented  by the Rule 144A-IAI  Global  Certificate  for such Class,
which shall be deposited  with the Trustee as custodian for the  Depository  and
registered  in the  name  of  Cede & Co.  as  nominee  of  the  Depository.  The
Certificates  evidenced by any Rule 144A-IAI Global Certificate shall be subject
to certain restrictions on transfer as set forth in Section 3.3 hereof and shall
bear legend(s) regarding such restrictions described herein.

     (d) The  Certificates of each Class (other than the Residual  Certificates)
initially  sold in offshore  transactions  in reliance on  Regulation S shall be
represented by the  Regulation S Temporary  Global  Certificate  for such Class,
which shall be deposited  with the Trustee as custodian for the  Depository  and
registered in the name of Cede & Co. as nominee of the  Depository.  Not earlier
than the Release Date, beneficial interests in any Regulation S Temporary Global
Certificate  shall be exchangeable for beneficial  interests in the Regulation S
Permanent  Global  Certificate  for  such  Class.  Beneficial  interests  in any
Regulation S Temporary Global  Certificate may be held only through Euroclear or
CEDEL; provided,  however, that such interests may be exchanged for interests in
the Rule  144A-IAI  Global  Certificate  for such Class in  accordance  with the
certification  requirements  described  in  Section  3.7(f).  The  Regulation  S
Permanent Global  Certificates  shall be deposited with the Trustee as custodian
for the  Depository  and  registered in the name of Cede & Co. as nominee of the
Depository.

     On or prior to the Release  Date and on or prior to any  Distribution  Date
occurring  prior to the Release Date, each  Certificate  Owner of a Regulation S
Temporary  Global  Certificate  that holds a beneficial  interest therein on the
Release Date or on any such Distribution  Date, as the case may be, must deliver
to Euroclear or CEDEL (as  applicable)  a  Regulation S  Certificate;  provided,
however,  that any  Certificate  Owner that  holds a  beneficial  interest  in a
Regulation  S Temporary  Global  Certificate  on the Release Date or on any such
Distribution  Date that has  previously  delivered a Regulation S Certificate to
Euroclear or CEDEL with respect to its interest therein does not need to deliver
any  subsequent  Regulation S  Certificate  (unless the  certificate  previously
delivered is no longer true as of such  subsequent  date,  and such  Certificate
Owner  must  promptly  notify  Euroclear  or  CEDEL,  as  applicable,  thereof).
Euroclear or CEDEL, as applicable,  shall be required to promptly deliver to the
Trustee  a  certificate  substantially  in the form of  Exhibit  I hereto to the
effect that it has received the  requisite  Regulation S  Certificates  for each
such Class,  and no Certificate  Owner (or transferee from any such  Certificate
Owner)  shall be entitled to receive an interest in the  Regulation  S Permanent
Global  Certificate  for such Class or any payment or principal or interest with
respect to its interest in such Regulation S Temporary Global  Certificate prior
to the Trustee receiving such certification from Euroclear or CEDEL with respect
to the portion of the Regulation S Temporary  Global  Certificate  owned by such
Certificate Owner (and, with respect to an interest in the applicable Regulation
S Permanent Global  Certificate,  prior to the Release Date).  After the Release
Date,  distributions due with respect to any beneficial interest in a Regulation
S  Temporary  Global  Certificate  shall  not be  made  to the  Holders  of such
beneficial  interests  unless exchange for a beneficial  interest in the related
Regulation S Permanent Global Certificate is improperly  withheld or refused. No
interest in a Regulation S Global  Certificates may be held by or transferred to
a U.S. Person (as defined in Regulation S) except for exchanges for a beneficial
interest in the Rule 144A-IAI Global  Certificate for such Class as described in
Section 3.7(f).

     (e) Except in the limited  circumstances  described  below in Section  3.9,
owners of beneficial  interests in Global  Certificates shall not be entitled to
receive physical delivery of Definitive  Certificates.  The Certificates are not
issuable in bearer  form.  Upon the  issuance of each  Global  Certificate,  the
Depository or its custodian shall credit, on its internal system, the respective
principal  amount of the  individual  beneficial  interests  represented by such
Global  Certificate  to the  accounts  of Persons  who have  accounts  with such
Depository.  Such accounts  initially shall be designated by or on behalf of the
Placement  Agents.  Ownership of  beneficial  interests in a Global  Certificate
shall be limited to  Participants  or Persons  who hold  interests  directly  or
indirectly through Participants. Ownership of beneficial interests in the Global
Certificates  shall be shown on, and the  transfer  of that  ownership  shall be
effected only through, records maintained by the Depository or its nominee (with
respect to  interests of  Participants)  and the records of  Participants  (with
respect to interests of Persons other than Participants).

     So long as the Depository,  or its nominee,  is the registered  holder of a
Global Certificate, the Depository or such nominee, as the case may be, shall be
considered  the sole owner and holder of the  Certificates  represented  by such
Global  Certificate for all purposes under this Agreement and the  Certificates,
including,  without limitation,  obtaining consents and waivers thereunder,  and
the Trustee  shall not be affected by any notice to the  contrary.  Except under
the circumstance  described in Section 3.9, owners of beneficial  interests in a
Global  Certificate  will not be  entitled  to have any  portions of such Global
Certificate  registered  in their  names,  will not  receive or be  entitled  to
receive physical  delivery of Definitive  Certificates in certificated  form and
shall not be considered the owners or Holders of the Global  Certificate (or any
Certificates  represented thereby) under this Agreement or the Certificates.  In
addition,  no Certificate Owner of an interest in a Global  Certificate shall be
able to  transfer  that  interest  except in  accordance  with the  Depository's
applicable  procedures  (in  addition  to those  under this  Agreement  and,  if
applicable, those of Euroclear and CEDEL).

     (f) Any holder of an interest in a  Regulation S Global  Certificate  shall
have the right, upon prior written notice to the Trustee, Euroclear or CEDEL, as
applicable,  and  the  Depository,  in the  form  of an  Exchange  Certification
(substantially in the form of Exhibit H attached  hereto),  to exchange all or a
portion of such interest (in  authorized  denominations  as set forth in Section
3.1(b)) for an equivalent  interest in the Rule 144A-IAI Global  Certificate for
such Class in connection with a transfer of its interest therein to a transferee
that is eligible to hold an interest in such Rule 144A-IAI Global Certificate as
described herein;  provided,  however,  that no Exchange  Certification shall be
required if any such exchange  occurs after the Release  Date.  Any holder of an
interest in the Rule  144A-IAI  Global  Certificate  shall have the right,  upon
prior written notice to the Trustee,  the Depository and Euroclear or CEDEL,  as
applicable,  in the form of an  Exchange  Certification,  to  exchange  all or a
portion of such interest (in  authorized  denominations  as set forth in Section
3.1(b)) for an equivalent  interest in the Regulation S Global  Certificate  for
such Class in connection with a transfer of its interest therein to a transferee
that is eligible to hold an interest in such Regulation S Global  Certificate as
described herein;  provided,  however, that if such exchange occurs prior to the
Release  Date,  the  transferee  shall  acquire an  interest in a  Regulation  S
Temporary  Global   Certificate  only  and  shall  be  subject  to  all  of  the
restrictions associated therewith described in Section 3.7(d). Following receipt
of any Exchange  Certification  or request for transfer,  as applicable,  by the
Trustee:  (i) the Trustee shall  endorse the schedule to any Global  Certificate
representing  the  Certificate  or  Certificates  being  exchanged to reduce the
stated principal amount of such Global  Certificate by the  denominations of the
Certificate or Certificates  for which such exchange is to be made, and (ii) the
Trustee shall endorse the schedule to any Global  Certificate  representing  the
Certificate  or  Certificates  for which such exchange is to be made to increase
the stated principal amount of such Global  Certificate by the  denominations of
the  Certificate  or  Certificates  being  exchanged  therefor.  The form of the
Exchange Certification shall be available from the Trustee.

     Section  3.8  Notices  to  Clearing   Agency.   Whenever  notice  or  other
communication to the Certificateholders is required under this Agreement, unless
and  until  Definitive  Certificates  shall  have  been  issued  to the  related
Certificateholders  pursuant to Section  3.9,  the  Trustee  shall give all such
notices  and  communications  specified  herein  to be given to  Holders  of the
Book-Entry Certificates to the Clearing Agency which shall give such notices and
communications  to the related  Participants  in accordance  with its applicable
rules, regulations and procedures.

     Section 3.9  Definitive Certificates.

     (a)  Definitive  Certificates  will be issued to the  owners of  beneficial
interests  in a Global  Certificate  or  their  nominees  if (i) the  Depository
notifies  the  Depositor  and the  Trustee in  writing  that the  Depository  is
unwilling or unable to continue as depositary for such Global  Certificate and a
qualifying successor depositary is not appointed by the Depositor within 90 days
thereof,  (ii) the Trustee has instituted or caused to be instituted or has been
directed to institute  any judicial  proceeding in a court to enforce the rights
of the Certificateholders under this Agreement and under such Global Certificate
and the  Trustee  has been  advised  by  counsel  that in  connection  with such
proceeding it is necessary or advisable for the Trustee to obtain  possession of
such Global  Certificate,  or (iii) after the occurrence of an Event of Default,
Certificate Owners representing a majority in aggregate outstanding  Certificate
Balance  of  such  Global   Certificate   advise  the  Depository   through  the
Participants  in writing  (and the  Depository  so advises  the  Depositor,  the
Trustee and the Master Servicer in writing) that the continuation in global form
of the Certificates  being evidenced by such Global  Certificate is no longer in
their best  interests;  provided,  that under no  circumstances  will Definitive
Certificates  be issued to  Certificate  Owners of the  Regulation  S  Temporary
Global Certificate. Upon notice of the occurrence of any of the events described
in the preceding  sentence,  the Trustee shall notify the Depository and request
the  Depository  to  notify  all  Certificate  Owners,  through  the  applicable
Participants,  of the  occurrence  of the  event  and  of  the  availability  of
Definitive  Certificates to such  Certificate  Owners  requesting the same. Upon
surrender  to the Trustee of the Global  Certificates  by the  Clearing  Agency,
accompanied  by   registration   instructions   from  the  Clearing  Agency  for
registration, the Trustee shall execute, authenticate and deliver the Definitive
Certificates.  Neither the  Depositor  nor the  Trustee  shall be liable for any
delay in delivery of such  instructions and may conclusively  rely on, and shall
be protected in relying on, such  instructions.  Upon the issuance of Definitive
Certificates,  all  references  herein  to  obligations  imposed  upon  or to be
performed  by the  Clearing  Agency  shall  be  deemed  to be  imposed  upon and
performed  by the  Trustee,  to the  extent  applicable  with  respect  to  such
Definitive  Certificates,  and  the  Trustee  shall  recognize  the  Holders  of
Definitive Certificates as Certificateholders hereunder.

     (b) Distributions of principal and interest on the Definitive  Certificates
shall be made by the Trustee  directly to Holders of Definitive  Certificates in
accordance with the procedures set forth in this Agreement.

     Section 3.10  Appointment of Paying Agent.  The Trustee  initially shall be
the Paying Agent for the purpose of making  distributions to  Certificateholders
hereunder.  The Trustee may appoint  another  Person as Paying Agent as provided
herein.  The Trustee shall cause such other Person  appointed as Paying Agent to
execute  and  deliver to the Trustee an  instrument  in which such Paying  Agent
shall agree with the Trustee  that such Paying  Agent will hold all sums held by
it for the payment to Certificateholders in an Eligible Account in trust for the
benefit of the Certificateholders entitled thereto until such sums shall be paid
to the Certificateholders.  All funds remitted by the Trustee to any such Paying
Agent   for   the   purpose   of   making   distributions   shall   be  paid  to
Certificateholders  on each  Distribution Date and any amounts not so paid shall
be returned on such Distribution Date to the Trustee. If the Paying Agent is not
the  Trustee,  the Trustee  shall remit to the Paying  Agent on the Business Day
prior to each  Distribution  Date,  by wire  transfer in  immediately  available
funds, the funds to be distributed on such  Distribution Date (to the extent the
Trustee has  received  such funds from the Master  Servicer  pursuant to Section
5.2).  Any Paying  Agent  shall be either a bank or trust  company or  otherwise
authorized  under law to exercise  corporate  trust powers and shall be rated at
least "BBB" by S&P and "Baa2" by Moody's. The Trustee shall remain obligated and
liable to the  Certificateholders  for the duties  performed by the Paying Agent
under this Agreement as if the Trustee alone was acting as Paying Agent.


                                   ARTICLE IV

                                    ADVANCES

     P&I Advances and Servicing  Advances  shall be made by the Master  Servicer
and, if the Master Servicer does not make such Advances,  by the Trustee, and if
the Trustee  does not make such  Advances,  by the Fiscal  Agent,  except to the
extent that the Master Servicer, the Trustee or the Fiscal Agent, as applicable,
determines in accordance with Section 4.4 below,  that any such Advance would be
a Nonrecoverable Advance.

     Section 4.1   P&I Advances by Master Servicer.

     (a) On or prior to the Report Date,  the Master  Servicer  shall notify the
Trustee  and the Fiscal  Agent if the P&I Advance  Amount for such  Distribution
Date is greater than zero,  and the Master  Servicer shall make a P&I Advance of
such amount no later than the Master Servicer  Remittance Date. It is understood
that  the  obligation  of the  Master  Servicer  to make  such P&I  Advances  is
mandatory  and shall apply  through any court  appointed  stay period or similar
payment  delay  resulting  from  any  insolvency  of the  Mortgagor  or  related
bankruptcy,  notwithstanding  any  other  provision  (other  than the  following
sentence) of this Agreement.  Notwithstanding the foregoing, the Master Servicer
shall  not be  required  to  make  such  P&I  Advance,  if the  Master  Servicer
determines,  in  accordance  with  Section 4.4 below,  that any such P&I Advance
would be a Nonrecoverable  Advance.  Such determination  shall be conclusive and
binding on the Trustee, the Fiscal Agent and the Certificateholders. The Special
Servicer shall not be required to make P&I Advances under this Agreement.

     (b) If the Master  Servicer  determines  that there is a P&I Advance Amount
for a  Distribution  Date,  the Master  Servicer  shall on the  Master  Servicer
Remittance Date either (A) deposit in the Certificate Account an amount equal to
the P&I Advance  Amount or (B) utilize  funds in the  Certificate  Account being
held for future distributions or withdrawals to make such Advance provided that,
if Late Collections of the delinquent  principal and interest payments for which
P&I Advances are to be made for the related Distribution Date, are on deposit in
the  Collection  Account and  available  to make such P&I  Advances,  the Master
Servicer shall utilize such Late Collections to make such P&I Advances  pursuant
to clause (B) above. Any funds being held in the Certificate  Account for future
distribution  or withdrawal and so used shall be replaced by the Master Servicer
from its own funds by deposit in the Certificate Account on or before any future
Master  Servicer  Remittance  Date to the extent  that funds in the  Certificate
Account on such Master  Servicer  Remittance Date shall be less than payments to
the Trustee or other Persons required to be made on such date.

     Section 4.2  Servicing  Advances.  The Master  Servicer  and, if the Master
Service does not,  the  Trustee,  and, if the Trustee does not, the Fiscal Agent
shall make Servicing  Advances to the extent provided in this Agreement,  except
to the extent  that the Master  Servicer,  the Trustee or the Fiscal  Agent,  as
applicable,  determines  in  accordance  with  Section 4.4 below,  that any such
Advance  would  be  a  Nonrecoverable   Advance.  Such  determination  shall  be
conclusive   and   binding   on  the   Trustee,   the   Fiscal   Agent  and  the
Certificateholders.

     Section 4.3   Advances by Trustee.

     (a) To the extent that the Master  Servicer  fails to make a P&I Advance by
the Master  Servicer  Remittance  Date (other than a P&I Advance that the Master
Servicer  determines is a Nonrecoverable  Advance),  the Trustee shall make such
P&I Advance unless the Trustee determines that such P&I Advance,  if made, would
be a  Nonrecoverable  Advance.  To the  extent  that  the  Trustee  is  required
hereunder  to make P&I  Advances,  it shall  deposit  the amount  thereof in the
Distribution Account on such Distribution Date. If the Trustee is not the Paying
Agent,  such  amounts  shall be  transferred  to the Paying Agent as required in
Section 3.10.

     (b) To the  extent  that the  Trustee  fails to make a P&I  Advance  by the
Distribution  Date (other than a P&I Advance  that the Trustee  determines  is a
Nonrecoverable Advance), the Fiscal Agent shall make such P&I Advance unless the
Fiscal  Agent   determines  that  such  P&I  Advance,   if  made,   would  be  a
Nonrecoverable  Advance.  To the  extent  that  the  Fiscal  Agent  is  required
hereunder  to make P&I  Advances,  it shall  deposit  the amount  thereof in the
Distribution Account on such Distribution Date. If the Trustee is not the Paying
Agent,  such  amounts  shall be  transferred  to the Paying Agent as required in
Section 3.10.

     (c) To the  extent  that the  Master  Servicer  fails  to make a  Servicing
Advance by the date such Servicing  Advance is required to be made (other than a
Servicing  Advance  that the  Master  Servicer  determines  is a  Nonrecoverable
Advance),  and a Responsible Officer of the Trustee receives notice thereof, the
Trustee shall make such Servicing Advance promptly,  but in any event, not later
than five Business Days after notice thereof, unless the Trustee determines that
such Servicing Advance, if made, would be a Nonrecoverable Advance.

     (d) To the extent that the Trustee fails to make a Servicing Advance by the
date such Servicing  Advance is required to be made by the Trustee (other than a
Servicing Advance that the Trustee determines is a Nonrecoverable  Advance), and
a Responsible  Officer of the Fiscal Agent receives notice  thereof,  the Fiscal
Agent shall make such Servicing  Advance  promptly,  but in any event, not later
than five Business Days after notice thereof, unless the Fiscal Agent determines
that such Servicing Advance, if made, would be a Nonrecoverable Advance.

     Section  4.4  Evidence  of   Nonrecoverability.   If  the  Master  Servicer
determines at any time, in its sole  discretion,  exercised in good faith,  that
any Advance  previously made or proposed  Advance,  if made,  would constitute a
Nonrecoverable  Advance,  such determination  shall be evidenced by an Officer's
Certificate  delivered to the Trustee, the Fiscal Agent and the Special Servicer
by the Business Day prior to the Distribution Date. Such Officer's  Certificates
shall  set  forth  the  reasons  for such  determination  of  nonrecoverability,
together  with,  to the extent  such  information,  report or document is in the
Master Servicer's possession,  any related financial information such as related
income  and  expense  statements,   rent  rolls,   occupancy  status,   property
inspections and any appraisals performed in accordance with MAI standards within
the last 12 months on the Mortgaged  Property,  and, if such reports are used by
the Master Servicer to determine that any P&I Advance or Servicing  Advance,  as
applicable,   would  be  a  Nonrecoverable   Advance,  any  engineers'  reports,
environmental surveys, internal valuations or other information relevant thereto
which support such determination.  If the Trustee or the Fiscal Agent determines
at any time that any  portion  of an Advance  previously  made or a portion of a
proposed  Advance  that the  Trustee or the  Fiscal  Agent is  required  to make
pursuant to this Agreement,  if made, would constitute a Nonrecoverable Advance,
such  determination  shall  be  evidenced  by  an  Officer's  Certificate  of  a
Responsible  Officer  of  the  Trustee  or the  Fiscal  Agent  delivered  to the
Depositor, the Master Servicer and the Special Servicer similar to the Officer's
Certificate of the Master Servicer described in the prior sentence.  Neither the
Trustee  nor the Fiscal  Agent  shall be  required  to make an Advance  that the
Master  Servicer  has  previously  determined  to be a  Nonrecoverable  Advance.
Notwithstanding  any  other  provision  of this  Agreement,  none of the  Master
Servicer,  the Trustee or the Fiscal Agent shall be obligated  to, nor shall it,
make any Advance or make any payment that is designated in this  Agreement to be
an Advance,  if it  determines  in its good faith  judgment that such Advance or
such payment (including interest accrued thereon at the Advance Rate) would be a
Nonrecoverable  Advance. The Master Servicer's  determination in accordance with
the above provisions shall be conclusive and binding on the Trustee,  the Fiscal
Agent, the Special Servicer and the Certificateholders.

     Section 4.5 Interest on Advances;  Calculation of Outstanding Advances with
Respect to a Mortgage  Loan.  Any  unreimbursed  Advance  funded from the Master
Servicer's,  the Trustee's or the Fiscal Agent's own funds shall accrue interest
on a daily basis,  at a per annum rate equal to the Advance Rate,  from the date
such Advance was made until the date on which such Advance has been  reimbursed.
For  purposes  of  determining  whether a P&I  Advance is  outstanding,  amounts
collected with respect to a particular Mortgage Loan or REO Property and treated
as  collections of principal or interest shall be applied first to reimburse the
earliest  P&I  Advance  and then each  succeeding  P&I Advance to the extent not
inconsistent  with  Section  4.6.  Except  with  respect to  Specially  Serviced
Mortgage Loans,  the Master Servicer shall attempt to collect (but shall have no
obligation to collect) Default  Interest in an amount  sufficient to pay Advance
Interest from the  Mortgagor.  The Master  Servicer  shall be entitled to retain
Default  Interest paid by any Mortgagor with respect to any Mortgage Loan (other
than a Specially  Serviced Mortgage Loan, as to which the Special Servicer shall
retain Default Interest) as additional servicing compensation to the extent such
Default Interest exceeds Advance Interest. The Special Servicer, with respect to
any Specially  Serviced  Mortgage Loan,  shall (i) pay from any related  Default
Interest  outstanding and unpaid Advance  Interest to the Master  Servicer,  the
Trustee  or the Fiscal  Agent,  as  applicable,  and (ii)  retain any  remaining
portion of such Default Interest as additional Special Servicer Compensation.

     Section 4.6   Reimbursement of Advances and Advance Interest.

     (a) Advances made with respect to each Mortgage Loan or Specially  Serviced
Mortgage  Loan  or REO  Property  (including  Advances  later  determined  to be
Nonrecoverable  Advances)  shall be  reimbursed  to the  extent  of the  amounts
identified  to be applied  therefor in Section 5.2. The aggregate of the amounts
available to repay Advances  pursuant to Section 5.2 collected in any Collection
Period with respect to Mortgage  Loans or Specially  Serviced  Mortgage Loans or
REO Property shall be an "Available Advance Reimbursement Amount."

     (b) To the extent that Advances have been made on Mortgage Loans, Specially
Serviced  Mortgage Loans or REO Property,  the Available  Advance  Reimbursement
Amount with respect to any Determination  Date shall be applied to reimburse the
Trustee or the Fiscal Agent for any Advances  outstanding  to the Trustee or the
Fiscal Agent with respect to any of such  Mortgage  Loans or Specially  Serviced
Mortgage Loans or REO Property, plus any Advance Interest owed to the Trustee or
the Fiscal Agent with respect to such Advances and then the Master  Servicer for
any  Advances  outstanding  to the Master  Servicer  with respect to any of such
Mortgage  Loans,  Specially  Serviced  Mortgage Loans or REO Property,  plus any
Advance  Interest owed to the Master Servicer with respect to such Advances.  To
the extent that any Advance Interest payable to the Master Servicer, the Trustee
or the Fiscal Agent with respect to a Mortgage Loan, Specially Serviced Mortgage
Loan or REO  Property  cannot be  recovered  from the related  Mortgagor  or the
Property,   the  amount  of  such  Advance   Interest  shall  be  treated  as  a
Non-Recoverable Advance and shall be payable to the Trustee, the Fiscal Agent or
the  Master  Servicer,  as the case  may be,  from  amounts  on  deposit  in the
Certificate  Account or the  Distribution  Account pursuant to Section 5.2(a) or
Section 5.3(b)(ii).  The Master Servicer's, the Fiscal Agent's and the Trustee's
right of reimbursement under this Agreement for Advances (with Advance Interest)
shall be prior to the rights of the  Certificateholders  to receive  any amounts
recovered with respect to such Mortgage Loans or REO Properties.

     (c) Amounts applied to reimburse  Advances shall first be applied to reduce
Advance  Interest  thereon  and then to reduce  the  outstanding  amount of such
Advances.

     (d) To the extent that the Special Servicer incurs out-of-pocket  expenses,
in  accordance  with  the  Servicing  Standard,  in  connection  with  servicing
Specially  Serviced  Mortgage  Loans,  the Master  Servicer shall  reimburse the
Special Servicer for such expenditures within 30 days after receiving an invoice
and a report from the Special Servicer,  subject to Section 4.4. With respect to
each  Collection  Period,  the Special  Servicer  shall deliver such invoice and
report to the Master  Servicer by the  following  Determination  Date.  All such
amounts reimbursed by the Master Servicer shall be a Servicing  Advance.  In the
event that the Master  Servicer  defaults  under its obligation to reimburse the
Special Servicer hereunder or the Master Servicer determines that such Servicing
Advance, if made, would be a Nonrecoverable  Advance, the Special Servicer shall
notify the Trustee in writing of such  nonpayment  and the amount payable to the
Special Servicer and shall be entitled to receive  reimbursement  from the Trust
as an Additional  Trust Expense.  The Master Servicer and the Trustee shall have
no obligation to verify the amount payable to the Special  Servicer  pursuant to
this Section 4.6(d) and  circumstances  surrounding the notice  delivered by the
Special Servicer pursuant to this Section 4.6(d).


                                    ARTICLE V

                           ADMINISTRATION OF THE TRUST

     Section 5.1   Collections.

     (a) On or prior to the Closing  Date,  the Master  Servicer  shall open and
shall thereafter maintain a separate account or accounts, which accounts must be
Eligible Accounts,  in the name of "AMRESCO  Services,  L.P., as Master Servicer
for LaSalle  National Bank, as Trustee for the Holders of Morgan Stanley Capital
I Inc.,  Commercial Mortgage  Pass-Through  Certificates,  Series 1998-CF1" (the
"Certificate Account").

     (b) On or prior to the date the Master  Servicer  shall first deposit funds
in a Certificate  Account,  the Master  Servicer shall give to the Trustee prior
written  notice of the name and address of the  depository  institution at which
the Certificate  Account is maintained and the account number of the Certificate
Account.  The Master  Servicer shall take such actions as are necessary to cause
the depository  institution holding the Certificate Account to hold such account
in the name of the Master Servicer as provided in Section 5.1(a), subject to the
Master  Servicer's  right to direct  payments and  investments and its rights of
withdrawal under this Agreement.

     (c) The Master Servicer shall deposit into the  Certificate  Account on the
Business Day following  receipt (or, in the case of  unscheduled  remittances of
principal or  interest,  on the Business  Day  following  identification  of the
proper  application  of such  amounts),  the  following  amounts  received by it
(including  amounts remitted to the Master Servicer by the Special Servicer from
an REO Account pursuant to Section 9.14),  other than in respect of interest and
principal on the Mortgage Loans due on or before the Cut-Off Date which shall be
remitted to the Depositor  (provided that the Master Servicer may retain amounts
otherwise  payable to the Master  Servicer as provided in Section  5.2(a) rather
than deposit them into the Certificate Account):

              (i)  Principal: all payments  on account of  principal,  including
         Principal Prepayments, the  principal  component of Scheduled Payments,
         and any Late Collections in respect thereof on the Mortgage Loans;

              (ii) Interest:  subject to subsection (d) hereof,  all payments on
         account of interest  (including  Excess Interest) (minus any portion of
         any such  payment  that is allocable to the period prior to the Cut-Off
         Date which shall be remitted to the Depositor);

              (iii) Liquidation Proceeds:  all Liquidation Proceeds with respect
         to the Mortgage Loans;

              (iv)  Insurance  Proceeds:   all  insurance  proceeds  other  than
         proceeds  to be applied to the  restoration  or repair of the  property
         subject to the related Mortgage or released to the related Mortgagor in
         accordance  with  the  Servicing  Standard,  which  proceeds  shall  be
         deposited  by the  Master  Servicer  into  an  Escrow  Account  and not
         deposited in the Certificate Account;

              (v) Condemnation  Proceeds:  all condemnation  proceeds other than
         proceeds  to be applied to the  restoration  or repair of the  property
         subject to the related Mortgage or released to the related Mortgagor in
         accordance  with  the  Servicing  Standard,  which  proceeds  shall  be
         deposited  by the  Master  Servicer  into  an  Escrow  Account  and not
         deposited in the Certificate Account;

              (vi)  REO  Income:  all  REO  Income  received  from  the  Special
         Servicer;

              (vii) Investment  Losses:  any amounts required to be deposited by
         the Master  Servicer  pursuant  to Section  5.1(d) in  connection  with
         losses realized on Eligible  Investments  with respect to funds held in
         the Certificate Account;

              (viii)  Advances:  all P&I  Advances  unless made  directly to the
         Distribution Account; and

              (ix) Other:  all other  amounts,  including  Prepayment  Premiums,
         required  to  deposited  in the  Certificate  Account  pursuant to this
         Agreement,   including   Purchase   Proceeds  of  any  Mortgage   Loans
         repurchased by a Seller or substitution shortfall amounts (as described
         in the  fourth  paragraph  of  Section  2.3(a))  paid  by a  Seller  in
         connection with the substitution of any Qualifying  Substitute Mortgage
         Loans.

     Remittances  from any REO Account to the Master Servicer for deposit in the
Certificate  Account  shall be made by the  Special  Servicer  no later than the
Special Servicer Remittance Date.

     (d) Funds in the  Certificate  Account  may be invested  and, if  invested,
shall be  invested  by,  and at the risk of,  the Master  Servicer  in  Eligible
Investments  selected by the Master Servicer which shall mature,  unless payable
on demand, not later than the Business Day immediately preceding the next Master
Servicer  Remittance Date, and any such Eligible Investment shall not be sold or
disposed of prior to its maturity  unless  payable on demand.  All such Eligible
Investments  shall be made in the name of  "AMRESCO  Services,  L.P.,  as Master
Servicer  for LaSalle  National  Bank,  as Trustee for the Holders of the Morgan
Stanley Capital I Inc.,  Commercial Mortgage Pass-Through  Certificates,  Series
1998-CF1." None of the Depositor,  the Mortgagors or the Trustee shall be liable
for any loss incurred on such Eligible Investments.

     An amount equal to all income and gain  realized  from any such  investment
shall be paid to the Master Servicer as additional  servicing  compensation  and
shall be subject to its  withdrawal at any time from time to time. The amount of
any losses incurred in respect of any such investments  shall be for the account
of the  Master  Servicer  which  shall  deposit  the amount of such loss (to the
extent not offset by income from other investments) deposited in the Certificate
Account out of its own funds  immediately  as realized.  If the Master  Servicer
deposits  in any  Certificate  Account any amount not  required to be  deposited
therein,  it may at any time withdraw such amount from the Certificate  Account,
any provision herein to the contrary notwithstanding.

     (e)  Except as  expressly  provided  otherwise  in this  Agreement,  if any
default occurs in the making of a payment due under any Eligible Investment,  or
if a default  occurs  in any  other  performance  required  under  any  Eligible
Investment,  the Trustee may take such action as may be  appropriate  to enforce
such payment or  performance,  including  the  institution  and  prosecution  of
appropriate  proceedings;  provided,  however, that if the Master Servicer shall
have  deposited  in the  Certificate  Account an amount equal to all amounts due
under any such  Eligible  Investment  (net of  anticipated  income  or  earnings
thereon  that would  have been  payable to the  Master  Servicer  as  additional
servicing compensation) the Master Servicer shall have the sole right to enforce
such  payment  or  performance,  and the  Trustee  shall  deliver  to the Master
Servicer the certificate or other instrument evidencing such investment together
with any necessary document of transfer.

     (f) Certain of the Mortgage  Loans may provide for payment by the Mortgagor
to the Master  Servicer of amounts to be used for payment of Escrow  Amounts for
the account of the Mortgagor.  The Master Servicer shall deal with these amounts
in accordance with the Servicing  Standard and the terms of the related Mortgage
Loans.

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

     Section 5.2   Application of Funds in the Certificate Account.

     (a) The Master Servicer shall, from time to time, make withdrawals from the
Certificate  Account  and remit  them by wire  transfer  on the  related  Master
Servicer Remittance Date in immediately available funds to the account specified
in this Section or otherwise (u) to such account as it shall determine from time
to time of amounts payable to the Master  Servicer from the Certificate  Account
pursuant to clauses (i), (iii),  (iv),  (vii),  (viii),  (ix), (x), (xiv),  (xv)
(xvi), (xvii),  (xviii), and (xx) below; (v) to the account specified in writing
by the  Trustee  from time to time of amounts  payable to the  Trustee  from the
Certificate Account pursuant to clauses (iii), (iv), (vi), (vii),  (viii), (ix),
(xii),  (xiv),  (xv),  (xvii) and (xix) below;  (w) to the account  specified in
writing by the Fiscal  Agent from time to time of amounts  payable to the Fiscal
Agent from the  Certificate  Account  pursuant to clauses  (iii),  (iv),  (vii),
(viii),  (ix) and (xiv)  below;  (x) to the account  specified in writing by the
Healthcare  Adviser  from  time to time of  amounts  payable  to the  Healthcare
Adviser from the Certificate  Account  pursuant to clause (v) below;  (y) to the
account  specified in writing by subservicers  and the party entitled to the RMF
Retained Fee from the Certificate  Account pursuant to clause (v) below; and (z)
to the  Special  Servicer  from time to time of amounts  payable to the  Special
Servicer from such Certificate Account pursuant to clauses (i), (ii), (iv), (v),
(vii),  (viii),  (ix), (x), (xii), (xiii), (xiv) and (xv) below of the following
amounts, from the amounts specified for the following purposes:

              (i) Servicing Fees: to pay to itself unpaid Master  Servicing Fees
         and to the Special Servicer unpaid Special Servicing Fees, in each case
         earned  thereby in respect of each Mortgage  Loan,  including,  without
         limitation,  each REO  Mortgage  Loan,  the Master  Servicer's  and the
         Special Servicer's respective rights to payment pursuant to this clause
         (i) being  limited to amounts  received or advanced on or in respect of
         such  Mortgage  Loan  that are  allocable  as a  recovery  of  interest
         thereon;

              (ii)  Workout  Fees and  Liquidation  Fees:  to pay to the Special
         Servicer earned and unpaid Workout Fees and  Liquidation  Fees to which
         it is  entitled  pursuant  to, and from the  sources  contemplated  by,
         Section 8.10(b);

              (iii) P&I Advances:  to reimburse  each of the Fiscal  Agent,  the
         Trustee and the Master  Servicer,  in that order,  for unreimbursed P&I
         Advances made by each such Person,  the Fiscal  Agent's,  Trustee's and
         Master Servicer's  respective rights to be reimbursed  pursuant to this
         clause (iii) being  limited to amounts  received  that  represent  Late
         Collections  of interest on and  principal of the  particular  Mortgage
         Loans, including,  without limitation, REO Mortgage Loans, with respect
         to which  such P&I  Advances  were  made (in each  case net of  related
         Workout Fees);

              (iv) Servicing Advances: (including amounts later determined to be
         Nonrecoverable  Advances): to apply, pursuant to Section 4.6, (x) prior
         to a Final Recovery  Determination  or determination in accordance with
         Section 4.4 that any Advance is a Nonrecoverable Advance, payments made
         by the Mortgagor of the amounts to which a Servicing Advance relates or
         from REO Income from the related REO Property or from Late  Collections
         or (y) after a Final Recovery  Determination or determination  that any
         Advance  is a  Nonrecoverable  Advance,  any  funds on  deposit  in the
         Certificate  Account  (regardless  of whether such amount was recovered
         from the applicable Mortgage Loan or REO Property), to reimburse itself
         or the  Special  Servicer  for  any  Servicing  Advances  (and  Advance
         Interest thereon) not previously reimbursed;

              (v) Healthcare  Adviser Fee, RMF Retained Fee,  Primary  Servicing
         Fee and Special Servicer Compensation: to pay to the Healthcare Adviser
         the  Healthcare  Adviser  Fee,  to pay  Primary  Servicers  the Primary
         Servicing  Fee, to pay RMF or its assigns the RMF  Retained  Fee and to
         pay the Special Servicer the Special Servicing Fee;

              (vi)  Trustee  Fee:  to  pay  to   the  Distribution  Account  for
         withdrawal by the Trustee the Trustee's Fee;

              (vii) Nonrecoverable  Advances: to reimburse the Fiscal Agent, the
         Trustee,  the Master Servicer and the Special Servicer,  in that order,
         out of general  collections on the Mortgage  Loans and REO  Properties,
         for Nonrecoverable Advances made by each such Person;

              (viii) Advance Interest: to pay the Fiscal Agent, the Trustee, the
         Master  Servicer and the Special  Servicer,  in that order,  any unpaid
         Advance  Interest  due and payable  thereto,  the Fiscal  Agent's,  the
         Trustee's,  the Master Servicer's and the Special Servicer's respective
         rights to payment  pursuant to this clause  (viii)  being first  offset
         against  any  Default  Interest  collected  in respect of the  Mortgage
         Loans,  including without limitation any REO Mortgage Loan, as to which
         the related Advance was made;

              (ix)  More  Advance  Interest:  at or  following  such  time as it
         reimburses  itself,  the  Special  Servicer,  the Trustee or the Fiscal
         Agent, as applicable,  for any unreimbursed  Advance pursuant to clause
         (iii),  (iv) or (vii) above or pursuant to Section  8.3, and insofar as
         payment has not already been made pursuant to clause  (viii) above,  to
         pay itself,  the Special Servicer,  the Trustee or the Fiscal Agent, as
         the case may be, out of general  collections  on the Mortgage Loans and
         REO  Properties,  any related Advance  Interest  accrued and payable on
         such Advance;

              (x)   Additional    Master   Servicing   and   Special   Servicing
         Compensation:  to pay to each of itself and the  Special  Servicer  all
         amounts  deposited  in the  Certificate  Account from time to time that
         constitute  Additional  Master  Servicing  Compensation  and Additional
         Special Servicing Compensation, respectively;

              (xi)  Certain   Environmental   Costs:   to  pay  out  of  general
         collections  on the Mortgage  Loans and REO  Properties,  any costs and
         expenses incurred by the Trust pursuant to Section 8.7(c);

              (xii)  Operation,  Management and Maintenance of REO Property:  to
         pay  expenses   related  to  the  proper   operation,   management  and
         maintenance of any REO Property  pursuant to Section 8.20, but only out
         of amounts  (whether in the form of REO Income,  Liquidation  Proceeds,
         Condemnation  Proceeds  or  Insurance  Proceeds)  relating  to such REO
         Property;

              (xiii) REO Extensions:  to pay, out of general  collections on the
         Mortgage  Loans  and REO  Properties,  the  cost of  obtaining  any REO
         Extension  contemplated  by  Section  8.19(a)  in  respect  of any  REO
         Property;

              (xiv) General  Reimbursements and Indemnities:  to pay itself, the
         Special  Servicer,  the  Trustee,  the  Fiscal  Agent,  or any of their
         respective  directors,  officers,  employees and agents  (including any
         subservicers),  as the case may be, out of general  collections  on the
         Mortgage Loans and REO Properties,  pro rata based on their  respective
         entitlements, any amounts payable to any such Person pursuant to any of
         Sections 4.6, 7.11, 8.26 and 8.27;

              (xv)  Legal  Advice:  to pay,  out of general  collections  on the
         Mortgage Loans and REO Properties,  for (A) the cost of the Opinions of
         Counsel  contemplated by Sections 8.7(b)(ii) and 8.19(a),  (B) the cost
         of any other Opinion of Counsel contemplated by this Agreement which is
         specifically  identified as an expense of the Trust and (C) the cost of
         the advice of counsel contemplated by Section 8.20(b)(v);

              (xvi) Deleted  Mortgage Loans: to any Seller or other  appropriate
         Person,  with respect to each Mortgage  Loan or REO  Property,  if any,
         previously  purchased  or  replaced  by such  Person  pursuant to or as
         contemplated  by this Agreement,  all amounts  received on such Deleted
         Mortgage Loan subsequent to the date of purchase;

              (xvii)  Taxes:  to pay any and all federal,  state and local taxes
         imposed  on  REMIC  I,  REMIC  II or  REMIC  III  or on the  assets  or
         transactions of any such REMIC Pool, together with all incidental costs
         and  expenses,  and any and all  reasonable  expenses  relating  to tax
         audits,  if and to the extent that either (A) none of the Trustee,  the
         Fiscal  Agent,  the Master  Servicer or the Special  Servicer is liable
         therefor  pursuant to Section 12.1(k),  or (B) any such Person that may
         be so liable  (including any Holder of a Class R-I, Class R-II or Class
         R-III Certificate) has failed to make the required payment;

              (xviii)  Correction of Errors:  to withdraw funds deposited in the
         Certificate Account in error;

              (xix) Expenses of Trust: to pay to the Person entitled thereto any
         amounts  specified  herein to be Additional Trust Expenses (at the time
         set forth herein or in the definition thereof), the payment of which is
         not more specifically provided for in this Agreement; provided that the
         Depositor shall not be entitled to receive reimbursement for performing
         its duties under this Agreement;

              (xx) Investment  Income: to pay to itself income and gain realized
         on the  investment  of  funds  deposited  in such  Certificate  Account
         relating to the Trust;

              (xxi)  Prepayment Interest Excesses:   to pay  the  amount  of the
         aggregate  Prepayment  Interest Excesses to the Master Servicer (to the
         extent not applied to Compensating Interest);

              (xxii)  Distribution  Amount:  to  make  payment  on  each  Master
         Servicer  Remittance Date to the Excess Interest  Distribution  Account
         pursuant to Section 5.3(c) and to the  Distribution  Account the amount
         specified in clause (a) of the  definition  of  Available  Distribution
         Amount for the related Distribution Date; and

              (xxiii)   Clear  and   Terminate:   to  clear  and  terminate  the
         Certificate Account pursuant to Section 10.1.

     The Master Servicer shall keep and maintain a separate  accounting for each
Mortgage Loan for the purpose of justifying any withdrawal  from the Certificate
Account,  except withdrawals  pursuant to clauses (xiv), (xv), (xvii),  (xviii),
(xix), and (xx) above.

     (b) Scheduled Payments due in a Collection Period succeeding the Collection
Period relating to such Master Servicer  Remittance Date,  Prepayments  received
after the related  Collection  Period, or other amounts not distributable on the
related Distribution Date, shall be held in the Certificate Account and shall be
distributed  on the  Master  Servicer  Remittance  Date or Dates  to which  such
succeeding Collection Period or Periods relate.

     Section 5.3   Distribution Account.

     (a) The  Trustee,  or the Paying  Agent,  on behalf of the  Trustee,  shall
establish,  on or prior to the  Closing  Date,  and  maintain in the name of the
Trustee,  an account (the "Distribution  Account"),  to be held in trust for the
benefit of the Holders of interests in the Trust until disbursed pursuant to the
terms of this Agreement,  titled:  "LaSalle National Bank, as trustee,  in trust
for the  benefit of the  Holders of Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates,  Series 1998-CF1, Distribution Account." The
Distribution  Account shall be an Eligible  Account.  Funds in the  Distribution
Account shall not be invested.  The Distribution  Account shall be held separate
and apart  from and shall not be  commingled  with any other  monies  including,
without  limitation,  other  monies  of the  Trustee  or the  Paying  Agent,  as
applicable, held under this Agreement.

     (b) The Trustee or the Paying Agent, as applicable,  shall deposit into the
Distribution  Account on the Business  Day  received all moneys  remitted by the
Master Servicer  pursuant to this Agreement,  including P&I Advances made by the
Master  Servicer.  On any Master Servicer  Remittance  Date, the Master Servicer
shall have no duty to remit to the  Distribution  Account any amounts other than
amounts  held in the  Certificate  Account  and  collected  during  the  related
Collection  Period as provided in clauses (vi) and (xxii) of Section 5.2 and the
P&I Advance Amount.  The Trustee or the Paying Agent, as applicable,  shall make
withdrawals from the Distribution Account only for the following purposes:

              (i)   to withdraw amounts  deposited in the  Distribution  Account
         in error and pay such amounts to the Persons entitled thereto;

              (ii)  to pay any  amounts  payable  to the  Master  Servicer,  the
         Special  Servicer and the Trustee  (including  the  Trustee's  Fee), or
         other expenses or other amounts  permitted to be paid hereunder and not
         previously paid to such Persons pursuant to Section 5.2;

              (iii) to make distributions to the Certificateholders  pursuant to
         Section 6.4; and

              (iv) to clear and terminate the  Distribution  Account pursuant to
         Section 10.3.

     (c) Prior to the Master Servicer Remittance Date relating to any Collection
Period in which Excess  Interest is received,  the Trustee  shall  establish and
maintain the Excess Interest  Distribution Account in the name of the Trustee in
trust for the  benefit of the  Holders of the Class Q  Certificates.  The Excess
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
its deposit in the Excess Interest  Distribution  Account an amount equal to the
Excess Interest received during the applicable Collection Period.  Following the
distribution of Excess Interest to  Certificateholders on the first Distribution
Date  after  which  there are no longer any  Mortgage  Loans  outstanding  which
pursuant to their terms could pay Excess  Interest,  the Trustee shall terminate
the Excess Interest Distribution Account.

     Section 5.4   Trustee Reports.

     (a) Based solely on (and to the extent of the information contained in) the
Master Servicer Preliminary Remittance Report and the Master Servicer Remittance
Report  provided to the Trustee by the Master  Servicer (no later than 4:00 p.m.
Eastern time on the third Business Day preceding each Distribution Date and 4:00
p.m. Eastern time on the Report Date, respectively),  on each Distribution Date,
the Trustee shall be required to provide or make available either electronically
or by first class mail (or such other medium as the Depositor  shall  reasonably
request, the incremental cost of which shall be paid in advance by the recipient
thereof), to each  Certificateholder,  the Rating Agencies, the Master Servicer,
the  Special  Servicer,  the  Healthcare  Adviser,  the  Placement  Agent,  each
Underwriter,  the Depositor and anyone the Depositor,  either Placement Agent or
any Underwriter  reasonably designates (i) a Monthly  Certificateholders  Report
(substantially  in  the  form  of  Exhibit  M)  and  (ii)  a  report  containing
information regarding the Mortgage Loans as of the end of the related Collection
Period,  which report shall contain  substantially the categories of information
regarding  the  Mortgage  Loans  set  forth  in  Appendix  I to  the  Prospectus
Supplement and shall be presented in tabular format substantially similar to the
format   utilized  in  such  Appendix  I.  The  Trustee  shall  be  entitled  to
conclusively rely on any such information  provided to it by the Master Servicer
or the  Special  Servicer  and  shall  have no  obligation  to  verify  any such
information  and the Trustee may  disclaim  responsibility  for any  information
distributed by the Trustee for which it is not the original source.

     In  addition,  the  Trustee  shall  make  available  electronically  or, if
requested by a Certificateholder or Certificate Owner in writing, by first class
mail at no cost to such  Certificateholder  or Certificate  Owner, each month to
any interested party hereto,  the reports  described in the preceding  paragraph
via the Trustee's Website,  initially located at www.lnbabs.com  (the "Trustee's
Website"),  electronic  bulletin  board  and  its  fax-on  demand  service.  The
Trustee's  electronic  bulletin board may be initially accessed by calling (714)
282-3990,  and its  fax-on-demand  service may be initially  accessed by calling
(312)  904-2200.  In  addition,  the  Trustee  shall  also  make  Mortgage  Loan
information  as presented in the "CSSA" loan setup file format,  the "CSSA" loan
periodic update file format,  the Special Servicer Monthly Report available each
month to any  Certificate  Owner,  the Rating  Agencies or any other  interested
party in an  electronic  format  or,  if  requested  by a  Certificateholder  or
Certificate  Owner in writing,  by first class mail.  The Trustee  shall make no
representations  or  warranties  as to the  accuracy  or  completeness  of  such
documents and will assume no responsibility  therefor. In addition,  the Trustee
may disclaim  responsibility  for any information  distributed by the Trustee of
which  information  the Trustee is not the original  source.  In connection with
providing  access to the Trustee's  Website or electronic  bulletin  board,  the
Trustee may require registration and the acceptance of a disclaimer. The Trustee
shall not be liable solely for the  dissemination  of  information in accordance
with this Agreement;  provided that this sentence shall not in any way limit the
liability the Trustee may otherwise have in performance of its duties hereunder.

     (b) Subject to Section 8.15, upon advance written  request,  if required by
federal  regulation,  of any  Certificateholder  that is a savings  association,
bank,  or insurance  company,  the Trustee  shall  provide (to the extent in its
possession)  to  each  such   Certificateholder   such  reports  and  access  to
non-privileged  information and  documentation  regarding the Mortgage Loans and
the  Certificates  as such  Certificateholder  may reasonably  deem necessary to
comply  with  applicable  regulations  of the  Office of Thrift  Supervision  or
successor or other  regulatory  authorities  with respect to  investment  in the
Certificates;  provided  that the Trustee  shall be entitled to be reimbursed by
such  Certificateholder  for the Trustee's actual expenses incurred in providing
such reports and access.

     (c) Within a reasonable period of time after the end of each calendar year,
the Trustee  shall send to each Person who at any time during the calendar  year
was a  Certificateholder  of record, a report  summarizing the items (in clauses
(i) and (ii) of the definition of Monthly Certificateholders Report) provided to
Certificateholders  pursuant  to this  Section  5.4 on an annual  basis and such
other  customary  information as the Trustee deems may be necessary or desirable
for such Holders to prepare their federal income tax returns.  Such  information
shall be deemed to have been  furnished to  Certificateholders  to the extent it
has been provided to Certificateholders pursuant to the applicable provisions of
the Code from time to time in force.

     (d) On each  Distribution  Date, the Trustee shall deliver to the Placement
Agent, the Underwriters,  the Rating Agencies,  the Depositor,  the Sellers, the
Operating  Adviser,  the Healthcare  Adviser,  the Master Servicer,  the Special
Servicer,  anyone the Depositor or the Placement Agent or Underwriter reasonably
designates,  and upon request to any  Certificateholder,  Certificate  Owner (as
identified  by such  Certificate  Owner) or  prospective  Certificate  Owner (as
identified  to the  Trustee by any  existing  Certificateholder  or  Certificate
Owner), a report  substantially in the form of Exhibit Q (which may be delivered
in an electronic medium as the Trustee may determine from time to time) with the
information contained therein updated to the date of such report.

     (e) The  Trustee  shall  afford the Rating  Agencies,  the  Depositor,  the
Sellers, the Master Servicer,  the Special Servicer, the Healthcare Adviser, the
Operating Adviser, any Certificateholder,  prospective  Certificate Owner or any
Person reasonably  designated by either Placement Agent, or any Underwriter upon
reasonable  notice and during normal  business hours,  reasonable  access to all
relevant,  non-attorney  privileged  records  and  documentation  regarding  the
applicable  Mortgage Loans, REO Property and all other relevant matters relating
to this Agreement, and access to Responsible Officers of the Trustee.

     Copies (or computer diskettes or other digital or electronic copies of such
information  if reasonably  available in lieu of paper copies) of any and all of
the foregoing  items of this Section 5.4 shall be made  available by the Trustee
upon reasonably prior written request; provided, however, that the Trustee shall
be  permitted  to  require  payment  by the  requesting  party  (other  than the
Depositor,  the  Sellers,  the Master  Servicer,  the Special  Servicer,  either
Placement  Agent or any Underwriter or any Rating Agency) of a sum sufficient to
cover the  reasonable  expenses  actually  incurred by the Trustee of  providing
access  or  copies  (including   electronic  or  digital  copies)  of  any  such
information requested in accordance with the preceding sentence.

     Section 5.5 Trustee Tax Reports.  The Trustee  shall  perform all reporting
and other tax compliance  duties that are the  responsibility of each REMIC Pool
under the Code, REMIC  Provisions,  or other  compliance  guidance issued by the
Internal Revenue Service or any state or local taxing authority. Consistent with
this Pooling and Servicing  Agreement,  the Trustee shall provide or cause to be
provided (i) to the Internal  Revenue Service or other Persons  (including,  but
not  limited  to,  the  transferor  of a Class R-I,  Class  R-II or Class  R-III
Certificate,  to a Disqualified  Organization or to an agent that has acquired a
Class R-I,  Class R-II or Class R-III  Certificate  on behalf of a  Disqualified
Organization)  such  information as is necessary for the  application of any tax
relating to the transfer of a Class R-I,  Class R-II or Class R-III  Certificate
to  any  Disqualified  Organization  and  (ii)  to the  Certificateholders  such
information  or reports as are  required  by the Code or REMIC  Provisions.  The
Master  Servicer  shall  on  a  timely  basis  provide  the  Trustee  with  such
information concerning the Mortgage Loans as is necessary for the preparation of
the tax or information returns or receipts of each REMIC Pool as the Trustee may
reasonably  request  from time to time.  The  Special  Servicer  is  required to
provide to the Master Servicer all information in its possession with respect to
the Specially Serviced Mortgage Loans in order for the Master Servicer to comply
with its  obligations  under this Section 5.5. The Trustee  shall be entitled to
conclusively rely on any such information  provided to it by the Master Servicer
or the  Special  Servicer  and  shall  have no  obligation  to  verify  any such
information.


                                   ARTICLE VI

                                  DISTRIBUTIONS

     Section 6.1 Distributions Generally. Subject to Section 10.2(a), respecting
the final  distribution  on the  Certificates,  on each  Distribution  Date, the
Trustee shall (1) first,  withdraw from the Distribution  Account and pay to the
Trustee or the Paying Agent, on behalf of the Trustee, any unpaid fees, expenses
and other amounts then required to be paid pursuant to this Agreement, and then,
at the written direction of the Master Servicer,  withdraw from the Distribution
Account and pay to the Master Servicer and Special Servicer any unpaid servicing
compensation  or other  amounts  currently  required to be paid pursuant to this
Agreement (to the extent not  previously  withdrawn by the Master  Servicer from
the Certificate  Account),  and (2) second, make distributions in the manner and
amounts set forth below.

     Each distribution to Holders of Certificates  shall be made by check mailed
to such  Holder's  address  as it  appears on the  Certificate  Register  of the
Certificate  Registrar  or,  upon  written  request to the Trustee or the Paying
Agent no later than five days after the related  Record  Date (or upon  standing
instructions  given to the Trustee or the Paying  Agent on the  Closing  Date or
within five days after any Record Date, which instructions may be revoked at any
time thereafter upon written notice to the Trustee or the Paying Agent five days
after the related Record Date) made by a  Certificateholder  by wire transfer in
immediately  available  funds to an  account  specified  in the  request of such
Certificateholder;  provided,  that (i) remittances to the Trustee shall be made
by wire transfer of immediately available funds to the Distribution Account; and
(ii) the final  distribution  in respect of any  Certificate  shall be made only
upon  presentation and surrender of such Certificate at such location  specified
by the Trustee in a notice delivered to  Certificateholders  pursuant to Section
10.2(a). If any payment required to be made on the Certificates is to be made on
a day that is not a Business  Day,  then such  payment  will be made on the next
succeeding  Business Day without  compensation for such delay. All distributions
or allocations  made with respect to Holders of  Certificates of a Class on each
Distribution Date shall be made or allocated among the outstanding  Interests in
such Class in proportion to their respective initial Certificate Balances.

     Section 6.2    REMIC I.

     (a) On each Distribution Date, the Trustee shall be deemed to distribute to
itself, as holder of the REMIC I Regular  Interests,  for the following purposes
and in the following order of priority:

              (i)  from  the  portion  of  the  Available   Distribution  Amount
         attributable  to  interest  collected  or deemed  collected  on or with
         respect  to  each  Mortgage   Loan  or  REO   Property,   Distributable
         Certificate Interest to each Corresponding REMIC I Regular Interest;

              (ii)  from  the  portion  of  the  Available  Distribution  Amount
         attributable  to  principal  collected  or deemed  collected on or with
         respect  to  each  Mortgage  Loan  or REO  Property,  principal  to the
         Corresponding  REMIC I Regular Interest,  until the Certificate Balance
         thereof is reduced to zero;

              (iii) any  remaining  funds,  to  reimburse  any  Realized  Losses
         previously allocated to the REMIC I Regular Interests, plus interest on
         such Realized Losses previously  allocated thereto,  compounded monthly
         at the applicable Pass-Through Rates; and

              (iv) thereafter, to the Class R-I Certificateholders.

     Section 6.3    REMIC II.

     (a) On each Distribution Date, the Trustee shall be deemed to distribute to
itself, as holder of the REMIC II Regular Interests,  for the following purposes
and in the following order of priority:

              (i)  concurrently,  (A) from the  Group 1  Available  Distribution
         Amount,  to the REMIC II  Regular  Interest  A-1 and  REMIC II  Regular
         Interest A-2, pro rata, the Distributable Certificate Interest for each
         such Class for such  Distribution  Date, (B) from the Group 2 Available
         Distribution  Amount,  to the  REMIC II  Regular  Interest  A-MF1,  the
         Distributable Certificate Interest for such Class for such Distribution
         Date, (C) from the Group 3 Available  Distribution Amount, to the REMIC
         II Regular  Interest  A-MF1 and REMIC II Regular  Interest  A-MF2,  the
         Distributable Certificate Interest for such Class for such Distribution
         Date and (D) from the Available Distribution Amount, the amount payable
         to the REMIC II Regular  Interest A-1,  REMIC II Regular  Interest A-2,
         REMIC II Regular Interest A-MF1, REMIC II Regular Interest A-MF2, REMIC
         II Regular  Interest  B, REMIC II Regular  Interest C, REMIC II Regular
         Interest D, REMIC II Regular  Interest E, REMIC II Regular  Interest F,
         REMIC II Regular  Interest  G, REMIC II  Regular  Interest  H, REMIC II
         Regular  Interest  J,  REMIC II  Regular  Interest  K, REMIC II Regular
         Interest L, REMIC II Regular  Interest M and REMIC II Regular  Interest
         N, pro rata, with respect to the Class X Component Amount for the Class
         of Principal  Balance  Certificates  having the same  alphabetical  and
         numeric  designation;  provided,  however,  that if either  the Group 1
         Available  Distribution  Amount,  the  Group 2  Available  Distribution
         Amount or the Group 3 Available  Distribution Amount is insufficient to
         pay in full the Distributable Certificate Interest to be distributed to
         any such related Classes as described above, the Available Distribution
         Amount  shall be allocated  among all such REMIC II Regular  Interests,
         pro rata,  in proportion to such  Distributable  Certificate  Interest,
         without regard to Loan Group;

              (ii) to the REMIC II Regular  Interest  A-MF1, in reduction of the
         Certificate Balance thereof,  until the Certificate Balance thereof has
         been reduced to zero, an amount up to the A-MF1 Principal  Distribution
         Amount for such Distribution Date from amounts received with respect to
         Loan Group 2; and to the REMIC II Regular  Interest A-MF2, in reduction
         of the  Certificate  Balance  thereof,  until the  Certificate  Balance
         thereof has been reduced to zero,  an amount up to the A-MF2  Principal
         Distribution  Amount for such  Distribution  Date from amounts received
         with respect to Loan Group 3;

              (iii) to the  REMIC II  Regular  Interest  A-1,  REMIC II  Regular
         Interest  A-2,  REMIC II  Regular  Interest  A-MF1 and REMIC II Regular
         Interest  A-MF2, in reduction of the  Certificate  Balances  thereof an
         amount up to the Principal  Distribution  Amount for such  Distribution
         Date remaining after the  distribution set forth in clause (ii), in the
         following order of priority:

                      first,  to  the  REMIC II Regular  Interest A-1, until the
                  Certificate  Balance thereof has been reduced to zero;

                      second,  to the REMIC II Regular  Interest A-2,  until the
                  Certificate  Balance  thereof has been reduced to zero; and

                      third, to the REMIC II Regular Interest A-MF1 and REMIC II
                  Regular  Interest  A-MF2,  pro  rata,  until  the  Certificate
                  Balance thereof has been reduced to zero;

              (iv) to REMIC II Regular  Interest A-1, REMIC II Regular  Interest
         A-2, REMIC II Regular Interest A-MF1,  REMIC II Regular Interest A-MF2,
         REMIC II Regular  Interest  B, REMIC II  Regular  Interest  C, REMIC II
         Regular  Interest  D,  REMIC II  Regular  Interest  E, REMIC II Regular
         Interest F, REMIC II Regular  Interest G, REMIC II Regular  Interest H,
         REMIC Regular Interest J, REMIC II Regular Interest K, REMIC II Regular
         Interest L, REMIC II Regular  Interest M and REMIC II Regular  Interest
         N,  pro  rata  on  the  basis  of  their  respective   entitlements  to
         reimbursement  described in this clause (iv), to reimburse any Realized
         Losses and  Expenses  Losses  previously  allocated to REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1 and REMIC II Regular  Interest  A-MF2 and to  reimburse  Realized
         Interest  Losses and Expense  Losses  previously  allocated to REMIC II
         Regular  Interest  B,  REMIC II  Regular  Interest  C, REMIC II Regular
         Interest D, REMIC II Regular  Interest E, REMIC II Regular  Interest F,
         REMIC II Regular  Interest  G, REMIC II  Regular  Interest  H, REMIC II
         Regular  Interest  J,  REMIC II  Regular  Interest  K, REMIC II Regular
         Interest L, REMIC II Regular  Interest M and REMIC II Regular  Interest
         N, pro rata as a result of the allocation of Realized  Interest  Losses
         and Expense Losses to the Class X  Certificates,  plus interest on such
         amounts   compounded   monthly  at   one-twelfth   of  the   applicable
         Pass-Through Rate;

              (v) to the  REMIC II  Regular  Interest  B, the  remainder  of the
         Distributable  Certificate  Interest for such  Distribution Date to the
         extent not distributed pursuant to clause (i) above;

              (vi) upon payment in full of the Certificate Balances of the REMIC
         II Regular  Interest  A-1,  REMIC II  Regular  Interest  A-2,  REMIC II
         Regular  Interest  A-MF1,  and REMIC II Regular  Interest A-MF2, to the
         REMIC II Regular Interest B, the Principal Distribution Amount for such
         Distribution  Date  (reduced  by  any  portion  thereof  deemed  to  be
         distributed  to the REMIC II  Regular  Interest  A-1,  REMIC II Regular
         Interest  A-2,  REMIC II  Regular  Interest  A-MF1 and REMIC II Regular
         Interest A-MF2),  until the Certificate Balance of the REMIC II Regular
         Interest B has been reduced to zero;

              (vii)  to the  REMIC  II  Regular  Interest  B, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (viii) to the REMIC II Regular  Interest C, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (ix) upon payment in full of the Certificate  Balance of the REMIC
         II  Regular  Interest  B, to the  REMIC  II  Regular  Interest  C,  the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2, and REMIC II Regular Interest
         B), until the  Certificate  Balance of the REMIC II Regular  Interest C
         has been reduced to zero;

              (x)  to  the  REMIC  II  Regular  Interest  C,  to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable   Pass-Through  Rate  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xi) to the REMIC II  Regular  Interest  D, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xii) upon payment in full of the Certificate Balance of the REMIC
         II  Regular  Interest  C, to the  REMIC  II  Regular  Interest  D,  the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1, REMIC II Regular Interest A-MF2, REMIC II Regular Interest B and
         REMIC II Regular  Interest  C),  until the  Certificate  Balance of the
         REMIC II Regular Interest D has been reduced to zero;

              (xiii)  to the  REMIC II  Regular  Interest  D, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xiv) to the REMIC II Regular  Interest  E, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xv) upon payment in full of the Certificate  Balance of the REMIC
         II  Regular  Interest  D, to the  REMIC  II  Regular  Interest  E,  the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular Interest C and REMIC II Regular Interest D), until the
         Certificate Balance of the REMIC II Regular Interest E has been reduced
         to zero;

              (xvi)  to the  REMIC  II  Regular  Interest  E, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xvii) to the REMIC II Regular  Interest F, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xviii)  upon  payment in full of the  Certificate  Balance of the
         REMIC II Regular  Interest  E, to the REMIC II Regular  Interest F, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest C, REMIC II Regular  Interest D and REMIC II
         Regular  Interest  E),  until the  Certificate  Balance of the REMIC II
         Regular Interest F has been reduced to zero;

              (xix)  to the  REMIC  II  Regular  Interest  F, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xx) to the REMIC II  Regular  Interest  G, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxi) upon payment in full of the Certificate Balance of the REMIC
         II  Regular  Interest  F, to the  REMIC  II  Regular  Interest  G,  the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E and  REMIC  II  Regular  Interest  F),  until  the
         Certificate Balance of the REMIC II Regular Interest G has been reduced
         to zero;

              (xxii)  to the  REMIC II  Regular  Interest  G, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxiii) to the REMIC II Regular  Interest H, the  remainder of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxiv)  upon  payment  in full of the  Certificate  Balance of the
         REMIC II Regular  Interest  G, to the REMIC II Regular  Interest H, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E, REMIC II Regular  Interest F and REMIC II Regular
         Interest  G),  until the  Certificate  Balance  of the REMIC II Regular
         Interest H has been reduced to zero;

              (xxv)  to the  REMIC  II  Regular  Interest  H, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxvi) to the REMIC II Regular  Interest J, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxvii)  upon  payment in full of the  Certificate  Balance of the
         REMIC II Regular  Interest  H, to the REMIC II Regular  Interest J, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E,  REMIC II  Regular  Interest  F, REMIC II Regular
         Interest  G and REMIC II Regular  Interest  H),  until the  Certificate
         Balance of the REMIC II Regular Interest J has been reduced to zero;

              (xxviii)  to the REMIC II Regular  Interest  J, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxix) to the REMIC II Regular  Interest K, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxx) upon payment in full of the Certificate Balance of the REMIC
         II Regular Interest J to the REMIC II Regular Interest K, the Principal
         Distribution  Amount for such Distribution Date (reduced by any portion
         thereof deemed to be distributed to the REMIC II Regular  Interest A-1,
         REMIC II Regular Interest A-2, REMIC II Regular  Interest A-MF1,  REMIC
         II  Regular  Interest  A-MF2,  REMIC II  Regular  Interest  B, REMIC II
         Regular  Interest  C,  REMIC II  Regular  Interest  D, REMIC II Regular
         Interest E, REMIC II Regular  Interest F, REMIC II Regular  Interest G,
         REMIC II Regular Interest H and REMIC II Regular Interest J), until the
         Certificate Balance of the REMIC II Regular Interest K has been reduced
         to zero;

              (xxxi)  to the  REMIC II  Regular  Interest  K, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxxii) to the REMIC II Regular  Interest L, the  remainder of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxxiii)  upon payment in full of the  Certificate  Balance of the
         REMIC II Regular  Interest K to the REMIC II  Regular  Interest  L, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E,  REMIC II  Regular  Interest  F, REMIC II Regular
         Interest G, REMIC II Regular  Interest  H, REMIC II Regular  Interest J
         and REMIC II Regular Interest K), until the Certificate  Balance of the
         REMIC II Regular Interest L has been reduced to zero;

              (xxxiv)  to the REMIC II  Regular  Interest  L, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxxv) to the REMIC II Regular  Interest M, the  remainder  of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxxvi)  upon  payment in full of the  Certificate  Balance of the
         REMIC II Regular  Interest L to the REMIC II  Regular  Interest  M, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E,  REMIC II  Regular  Interest  F, REMIC II Regular
         Interest G, REMIC II Regular  Interest H, REMIC II Regular  Interest J,
         REMIC II Regular Interest K and REMIC II Regular Interest L), until the
         Certificate Balance of the REMIC II Regular Interest M has been reduced
         to zero;

              (xxxvii)  to the REMIC II Regular  Interest  M, to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above;

              (xxxviii) to the REMIC II Regular Interest N, the remainder of the
         Distributable   Certificate   Interest  for  such   Interest  for  such
         Distribution Date to the extent not distributed  pursuant to clause (i)
         above;

              (xxxix)  upon  payment in full of the  Certificate  Balance of the
         REMIC II Regular  Interest M to the REMIC II  Regular  Interest  N, the
         Principal  Distribution  Amount for such  Distribution Date (reduced by
         any portion  thereof  deemed to be  distributed to the REMIC II Regular
         Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
         A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B,
         REMIC II Regular  Interest  C, REMIC II  Regular  Interest  D, REMIC II
         Regular  Interest  E,  REMIC II  Regular  Interest  F, REMIC II Regular
         Interest G, REMIC II Regular  Interest H, REMIC II Regular  Interest J,
         REMIC II Regular  Interest K, REMIC II Regular  Interest L and REMIC II
         Regular  Interest  M),  until the  Certificate  Balance of the REMIC II
         Regular Interest N has been reduced to zero;

              (xl)  to the  REMIC  II  Regular  Interest  N,  to  reimburse  any
         unreimbursed  Realized Losses and Expense Losses  previously  allocated
         thereto,   plus  interest  on  such  amounts   compounded   monthly  at
         one-twelfth  the  applicable  Pass-Through  Rate,  to  the  extent  not
         distributed pursuant to clause (iv) above; and

              (xli)  thereafter, to the Class R-II Certificateholders.

Notwithstanding  the foregoing,  on each Distribution Date occurring on or after
the earliest date, if any, upon which the  Certificate  Balances of all REMIC II
Regular  Interests  (other than the REMIC II Regular  Interest A-1, the REMIC II
Regular  Interest  A-2,  the REMIC II  Regular  Interest  A-MF1 and the REMIC II
Regular  Interest  A-MF2) have been reduced to zero or the  aggregate  Appraisal
Reduction  in effect is greater  than or equal to  Certificate  Balances  of all
REMIC II Regular  Interests (other than the REMIC II Regular Interest A-1, REMIC
II Regular  Interest A-2, the REMIC II Regular  Interest  A-MF1 and the REMIC II
Regular Interest A-MF2), the Principal  Distribution  Amount will be distributed
in the following  order of priority,  (i) to the Holders of the REMIC II Regular
Interest A-1, REMIC II Regular Interest A-2, REMIC II Regular Interest A-MF1 and
REMIC II Regular Interest A-MF2, pro rata, based on their respective Certificate
Balances,  in  reduction of their  respective  Certificate  Balances,  until the
Certificate  Balance of each such Class is  reduced  to zero;  and,  (ii) to the
Holders of the REMIC II Regular  Interest  A-1,  REMIC II Regular  Interest A-2,
REMIC II Regular  Interest A-MF1 and REMIC II Regular  Interest A-MF2, pro rata,
based on their respective  Certificate Balances,  for the unreimbursed amount of
Realized Losses and Expense Losses previously allocated to such REMIC II Regular
Interests.

     Section 6.4   REMIC III.

     (a) On each  Distribution  Date, the Trustee (or the Paying Agent on behalf
of the Trustee) shall withdraw from the Distribution  Account an amount equal to
the  Available  Distribution  Amount  and shall  distribute  such  amount in the
following amounts and order of priority:

               (i)  concurrently,  (A) from the Group 1  Available  Distribution
          Amount, to the Class A-1 and Class A-2 Certificates pro rata, the
         Distributable  Certificate Interest Amount for each such Class for such
         Distribution Date, (B) from the Group 2 Available  Distribution Amount,
         to the Class A-MF1 Certificates, the Distributable Certificate Interest
         Amount for such Class for such Distribution  Date, (C) from the Group 3
         Available  Distribution  Amount, to the Class A-MF2  Certificates,  the
         Distributable  Certificate  Interest  Amount  for such  Class  for such
         Distribution  Date  and (D)  from the  Available  Distribution  Amount,
         Distributable  Certificate  Interest for the Class X  Certificates  for
         such Distribution Date; provided,  however,  that if either the Group 1
         Available  Distribution  Amount,  the  Group 2  Available  Distribution
         Amount or the Group 3 Available  Distribution Amount is insufficient to
         pay in full the Distributable Certificate Interest to be distributed to
         any such related Classes as described above, the Available Distribution
         Amount shall be allocated among all such Classes pro rata in proportion
         to such  Distributable  Certificate  Interest,  without  regard to Loan
         Group;

               (ii)  to  the  Class  A-MF1  Certificates,  in  reduction  of the
          Certificate Balance thereof, until the Certificate Balance thereof has
          been reduced to zero, an amount up to the A-MF1 Principal Distribution
          Amount  for such  Distribution  Date from the  amounts  received  with
          respect  to Loan  Group 2; and to the  Class  A-MF2  Certificates,  in
          reduction of the Certificate  Balance  thereof,  until the Certificate
          Balance  thereof has been  reduced to zero,  an amount up to the A-MF2
          Principal  Distribution  Amount  for such  Distribution  Date from the
          amounts received with respect to Loan Group 3;

               (iii) to the Class A-1,  Class A-2,  Class  A-MF1 and Class A-MF2
          Certificates,  in reduction  of the  Certificate  Balances  thereof an
          amount up to the Principal  Distribution  Amount for such Distribution
          Date remaining after the distribution set forth in clause (ii), in the
          following order of priority:

                         first,  to  the  Class  A-1  Certificates,   until  the
                    Certificate Balance thereof has been reduced to zero;

                         second,  to  the  Class  A-2  Certificates,  until  the
                    Certificate Balance thereof has been reduced to zero; and

                         third, to the Class A-MF1  Certificates and Class A-MF2
                    Certificates,   pro  rata,  until  the  Certificate  Balance
                    thereof has been reduced to zero;

               (iv) to the  Holders  of the  Class A  Certificates  and  Class X
          Certificates,  pro rata on the basis of their respective  entitlements
          to  reimbursement  described  in this clause (iv),  to  reimburse  any
          Realized  Interest  Losses and  Expense  Losses  previously  allocated
          thereto,   plus  interest  on  such  amounts   compounded  monthly  at
          one-twelfth the applicable Pass-Through Rate;

               (v) to the Holders of the Class A-1  Certificates,  the Class A-2
          Certificates,  Class A-MF1 and Class A-MF2  Certificates,  pro rata on
          the basis of their respective  entitlements to reimbursement described
          in this clause (v), to  reimburse  any Realized  Principal  Losses and
          Expense  Losses  previously   allocated  thereto  and  not  reimbursed
          pursuant  to  clause  (iv)  above,   plus  interest  on  such  amounts
          compounded monthly at one-twelfth the applicable Pass-Through Rate;

               (vi) to the  Holders of the Class B  Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (vii)  upon  payment  in full of the  Certificate  Balance of the
          Class A Certificates, to the Holders of the Class B Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any  portion  thereof  distributed  to  the  Holders  of the  Class  A
          Certificates),   until  the   Certificate   Balance  of  the  Class  B
          Certificates has been reduced to zero;

               (viii) to the Holders of the Class B  Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (ix) to the  Holders of the Class C  Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (x) upon payment in full of the Certificate  Balance of the Class
          B  Certificates,  to the  Holders  of the  Class C  Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any  portion  thereof  distributed  to the  Holders of the Class A and
          Class B  Certificates),  until the Certificate  Balance of the Class C
          Certificates has been reduced to zero;

               (xi) to the Holders of the Class C Certificates, to reimburse any
          Realized Losses and Expense Losses previously allocated thereto,  plus
          interest  on  such  amounts  compounded  monthly  at  one-twelfth  the
          applicable Pass-Through Rate;

               (xii) to the Holders of the Class D  Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (xiii)  upon  payment in full of the  Certificate  Balance of the
          Class C Certificates, to the Holders of the Class D Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion thereof distributed to the Holders of the Class A, Class B
          and Class C Certificates),  until the Certificate Balance of the Class
          D Certificates has been reduced to zero;

               (xiv) to the Holders of the Class D  Certificates,  to  reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xv) to the  Holders of the Class E  Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (xvi)  upon  payment  in full of the  Certificate  Balance of the
          Class D Certificates, to the Holders of the Class E Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B, Class C and Class D Certificates), until the Certificate Balance of
          the Class E Certificates has been reduced to zero;

               (xvii) to the Holders of the Class E  Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xviii) to the Holders of the Class F Certificates, Distributable
          Certificate Interest for such Distribution Date;

               (xix)  upon  payment  in full of the  Certificate  Balance of the
          Class E Certificates, to the Holders of the Class F Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B, Class C, Class D and Class E  Certificates),  until the Certificate
          Balance of the Class F Certificates has been reduced to zero;

               (xx) to the Holders of the Class F Certificates, to reimburse any
          Realized Losses and Expense Losses previously allocated thereto,  plus
          interest  on  such  amounts  compounded  monthly  at  one-twelfth  the
          applicable Pass-Through Rate;

               (xxi) to the Holders of the Class G  Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (xxii)  upon  payment in full of the  Certificate  Balance of the
          Class F Certificates, to the Holders of the Class G Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class C,  Class D,  Class E and Class F  Certificates),  until the
          Certificate  Balance of the Class G  Certificates  has been reduced to
          zero;

               (xxiii) to the Holders of the Class G Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xxiv) to the Holders of the Class H Certificates,  Distributable
          Certificate Interest for such Distribution Date;

               (xxv)  upon  payment  in full of the  Certificate  Balance of the
          Class G Certificates, to the Holders of the Class H Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B, Class C, Class D, Class E, Class F and Class G Certificates), until
          the Certificate  Balance of the Class H Certificates  has been reduced
          to zero;

               (xxvi) to the Holders of the Class H  Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xxvii) to the Holders of the Class J Certificates, Distributable
          Certificate Interest for such Distribution date;

               (xxviii) upon payment in full of the  Certificate  Balance of the
          Class H Certificates, to the Holders of the Class J Certificates,  the
          Principal Distribution Amount for such Distribution Date (reduced by a
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class  C,  Class  D,  Class  E,  Class  F,  Class  G and  Class  H
          Certificates),   until  the   Certificate   Balance  of  the  Class  J
          Certificates has been reduced to zero;

               (xxix) to the Holders of the Class J  Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xxx) to the Holders of the Class K  Certificates,  Distributable
          Certificate Interest for such Distributable Date;

               (xxxi)  upon  payment in full of the  Certificate  Balance of the
          Class J Certificates, to the Holders of the Class K Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class C,  Class D,  Class E, Class F, Class G, Class H and Class J
          Certificates),   until  the   Certificate   Balance  of  the  Class  K
          Certificates has been reduced to zero;

               (xxxii) to the Holders of the Class K Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate;

               (xxxiii)   to  the   Holders   of  the   Class  L   Certificates,
          Distributable Certificate Interest for such Distributable Date;

               (xxxiv)  upon payment in full of the  Certificate  Balance of the
          Class K Certificates, to the Holders of the Class L Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class J and
          Class K  Certificates),  until the Certificate  Balance of the Class N
          Certificates has been reduced to zero;

               (xxxv) to the Holders of the Class L  Certificates,  to reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate; and

               (xxxvi) to the Holders of the Class M Certificates, Distributable
          Certificate Interest for such Distributable Date;

               (xxxvii) upon payment in full of the  Certificate  Balance of the
          Class L Certificates, to the Holders of the Class M Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class C,  Class D,  Class E,  Class F,  Class G, Class H, Class J,
          Class K and Class L  Certificates),  until the Certificate  Balance of
          the Class M Certificates has been reduced to zero;

               (xxxviii)  to  the  Holders  of  the  Class  M  Certificates,  to
          reimburse any Realized Losses and Expense Losses previously  allocated
          thereto,  plus interest on such compounded  monthly at one-twelfth the
          applicable Pass-Through Rate; and

               (xxxix) to the Holders of the Class N Certificates, Distributable
          Certificate Interest for such Distributable Date;

               (xl) upon payment in full of the Certificate Balance of the Class
          M  Certificates,  to the  Holders  of the  Class N  Certificates,  the
          Principal  Distribution  Amount for such Distribution Date (reduced by
          any portion  thereof  distributed to the Holders of the Class A, Class
          B,  Class C, Class D, Class E, Class F, Class G, Class H, Class J, and
          Class K,  Class L, and Class M  Certificates),  until the  Certificate
          Balance of the Class N Certificates has been reduced to zero;

               (xli) to the Holders of the Class N  Certificates,  to  reimburse
          any Realized Losses and Expense Losses previously  allocated  thereto,
          plus interest on such amounts  compounded  monthly at one-twelfth  the
          applicable Pass-Through Rate; and

               (xlii) to the  Holders of the Class  R-III  Certificates  at such
          time as the  Certificate  Balances  of all  Classes  of REMIC  Regular
          Certificates have been reduced to zero, and Realized Losses previously
          allocated  to each Holder have been  reimbursed  to the Holders of the
          REMIC Regular  Certificates,  any amounts  remaining on deposit in the
          Distribution Account.

     Notwithstanding  the foregoing,  on each  Distribution Date occurring on or
after the earliest  date,  if any,  upon which the  Certificate  Balances of all
Classes of Subordinate  Certificates  have been reduced to zero or the aggregate
Appraisal  Reduction in effect is greater than or equal to Certificate  Balances
of all Classes of Subordinate  Certificates,  the Principal  Distribution Amount
will be distributed in the following order of priority, (i) concurrently, to the
Holders of the Class A-1,  Class A-2, Class A-MF1  Certificates  and Class A-MF2
Certificates,  pro rata,  based on their  respective  Distributable  Certificate
Interest,  in  reduction of their  respective  Certificate  Balances,  until the
Certificate  Balance of each such Class is reduced to zero,  (ii) to the Holders
of  the  Class  A-1,  Class  A-2,  Class  A-MF1  Certificates  and  Class  A-MF2
Certificates,  pro rata,  based on their  respective  Certificate  Balances,  in
reduction  of their  respective  Certificate  Balances,  until  the  Certificate
Balance of each such Class is reduced to zero;  and, (iii) to the Holders of the
Class A-1, Class A-2, Class A-MF1 Certificates and Class A-MF2 Certificates, pro
rata,  based on their  respective  Certificate  Balances,  for the  unreimbursed
amount of  Realized  Losses and  Expense  Losses  previously  allocated  to such
Classes.

     (b)  On  any  applicable   Distribution  Date,  Excess  Interest  for  such
Distribution   Date  shall  be  distributed  to  the  Holders  of  the  Class  Q
Certificates  from  amounts  on  deposit  in the  Excess  Interest  Distribution
Account.

     Section 6.5    Allocation of Realized Losses, Expense Losses and Shortfalls
                    Due to Nonrecoverability.

     (a)   REMIC I.  On each Distribution Date, except as provided in subsection
(b) below,

              (i)  Realized  Principal  Losses on each  Mortgage  Loan  realized
         during the  related  Collection  Period  shall  reduce the  Certificate
         Balance of the Corresponding REMIC I Regular Interest;

              (ii)  Realized  Interest  Losses on each  Mortgage  Loan  shall be
         allocated to reduce first,  Distributable Certificate Interest for such
         Distribution  Date, and then Unpaid  Interest in each case owing on the
         Corresponding  REMIC I Regular  Interest;  and to the extent  that such
         Realized  Interest  Loss exceeds  such  amount,  shall be treated as an
         Expense Loss;

              (iii) Expense Losses (not otherwise applied above) realized during
         the related  Collection  Period  shall be  allocated  among the REMIC I
         Regular  Interests in proportion to their  Certificate  Balances  after
         making all other allocations for such Distribution Date.

     (b) In the event that the Master Servicer,  the Trustee or the Fiscal Agent
determines that an Advance previously made by it is a Nonrecoverable Advance and
the Master  Servicer  withdraws the amount of such Advance from the  Certificate
Account  pursuant to Section  5.2(a) hereof (which amount shall be treated as an
Available  Advance  Reimbursement  Amount  pursuant  to Section  4.6),  it shall
determine  the portion of the amount so withdrawn  that is  attributable  to (w)
interest on the related  Mortgage  Loan;  (x) principal on the related  Mortgage
Loan;  (y)  Servicing  Advances;  and (z) Advance  Interest.  The portion of the
amount so withdrawn from the Certificate Account that is allocable to:

              (i)  amounts  previously  advanced  as  interest  on  the  related
         Mortgage Loan shall reduce the Available  Distribution Amount for REMIC
         I and shall be allocated to reduce the amount of interest  paid on each
         REMIC I Regular  Interest on such  Distribution  Date in  proportion to
         Distributable Certificate Interest otherwise payable thereon, and shall
         result in Unpaid Interest on each such REMIC I Regular Interest;

              (ii)  amounts  previously  advanced  as  principal  on the related
         Mortgage Loan shall reduce the Available  Distribution Amount for REMIC
         I and shall be allocated to reduce the  principal  paid on each REMIC I
         Regular  Interest on which  principal  would  otherwise be paid on such
         Distribution Date, in proportion to such principal payments; and

              (iii) amounts previously advanced as Servicing  Advances,  as well
         as Advance  Interest owing to the Master  Servicer,  the Trustee or the
         Fiscal  Agent  with  respect  to  Advances  shall be treated as Expense
         Losses and allocated in accordance with Section 6.5(a)(iii) above.

     (c) At such time as a Final Recovery  Determination is made with respect to
any  Mortgage  Loan with  respect to which the Master  Servicer  previously  had
withdrawn amounts from the Certificate  Account  following a determination  that
Advances previously made were Nonrecoverable  Advances, or at such other time as
a Realized Loss shall occur with respect to any such Mortgage  Loan,  the Master
Servicer  shall compute the Realized Loss with respect to such Mortgage Loan and
the Trustee shall allocate such Realized Loss as follows:

              (i) to the extent that any Realized Principal Loss does not exceed
         the Certificate  Balance on the Corresponding REMIC I Regular Interest,
         such Realized Principal Loss shall be allocated to such REMIC I Regular
         Interest;  and to the extent that any Realized  Principal  Loss exceeds
         the Certificate  Balance of the Corresponding REMIC I Regular Interest,
         such  Realized   Principal   Loss  shall  be  allocated  to  the  other
         Corresponding   REMIC  I  Regular   Interests  with  respect  to  which
         distributions of principal were reduced pursuant to Section  6.5(b)(ii)
         above, in proportion to the amount of such reductions;

              (ii)  any  Realized  Interest  Loss  shall  be  allocated  to  the
         Corresponding REMIC I Interest to the extent of Unpaid Interest thereon
         and any  remaining  portion  of the  Realized  Interest  Loss  shall be
         allocated as a Realized  Interest Loss on each REMIC I Regular Interest
         with respect to which Unpaid  Interest was created  pursuant to Section
         6.5(b)(i)  above  in  proportion  to  the  amount  of  Unpaid  Interest
         resulting from the reduction in distributions of interest on such REMIC
         I Regular Interest pursuant to Section 6.5(b)(i) above;

              (iii) the portion of the amount  recovered  on the  Mortgage  Loan
         with  respect to which  amounts  were  withdrawn  from the  Certificate
         Account  that are treated as  recoveries  of  principal on the Mortgage
         Loan shall be applied  first,  to make  payments  of  principal  on the
         Corresponding  REMIC I Regular  Interest until the Certificate  Balance
         thereof is reduced to zero and thereafter to make payments of principal
         to the  Corresponding  REMIC I Regular  Interests with respect to which
         principal  distributions  were reduced  pursuant to Section  6.5(b)(ii)
         above, in proportion to the amount of such reductions;

              (iv) the portion of the amount recovered on the Mortgage Loan with
         respect to which amounts were  withdrawn from the  Certificate  Account
         that are treated as  recoveries  of interest on the Mortgage Loan shall
         be  applied  first,   to  make  payments  of  Unpaid  Interest  on  the
         Corresponding  REMIC I Regular Interest and thereafter to make payments
         of  interest  on each REMIC I  Interest  with  respect to which  Unpaid
         Interest was created pursuant to Section  6.5(b)(i) above in proportion
         to the  amount of  Unpaid  Interest  resulting  from the  reduction  in
         distributions of interest on such REMIC I Regular Interest  pursuant to
         Section 6.5(b)(i) above; and

              (v) the portion of the amount  recovered on the Mortgage Loan with
         respect to which amounts were  withdrawn from the  Certificate  Account
         that is treated as a recovery of expenses on the Mortgage Loan shall be
         applied  in  reimbursement  of  Expense  Losses on each REMIC I Regular
         Interest with respect to which an Expense Loss was created  pursuant to
         Section  6.5(b)(iii)  above in  proportion to the amount of the Expense
         Loss allocated thereto pursuant to Section 6.5(b)(iii) above.

     (d) REMIC II. On each  Distribution  Date, all Realized  Losses and Expense
Losses  on the  REMIC I  Interests  for such  Distribution  Date  (or for  prior
Distribution  Dates, to the extent not previously  allocated) shall be allocated
to the Corresponding REMIC II Regular Interests in the amounts and in the manner
as will be allocated to the REMIC Regular Certificates relating thereto pursuant
to Section  6.5(e).  Realized  Interest  Losses and Expense Losses  allocable to
interest allocated to the Class X Certificates shall be allocated among REMIC II
Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular Interest
A-MF1,  REMIC II Regular  Interest A-MF2,  REMIC II Regular Interest B, REMIC II
Regular  Interest C, REMIC II Regular  Interest D, REMIC II Regular  Interest E,
REMIC II  Regular  Interest  G, REMIC II  Regular  Interest  H, REMIC II Regular
Interest J, REMIC II Regular  Interest K, REMIC II Regular  Interest L, REMIC II
Regular Interest M and REMIC II Regular Interest N pro rata based on the product
of the  Certificate  Balance of such REMIC II Regular  Interest  and the Class X
Strip Rate (if any)  applicable  to the Class of  Certificates  relating to such
REMIC II Regular Interest.

     (e) REMIC III. On each Distribution  Date, all Realized Losses on the REMIC
III Regular  Interests  for such  Distribution  Date (or for prior  Distribution
Dates, to the extent not previously  allocated)  shall be allocated to the REMIC
Regular  Certificates  in Reverse  Sequential  Order,  with such reductions with
respect  to  Realized  Interest  Losses  being  allocated  among  the  Class A-1
Certificates,  Class A-2  Certificates,  Class A-MF1  Certificates,  Class A-MF2
Certificates  and Class X  Certificates,  pro  rata,  and such  reductions  with
respect to Realized Principal Losses allocated among the Class A-1 Certificates,
the  Class  A-2   Certificates,   Class  A-MF1   Certificates  and  Class  A-MF2
Certificates,  pro rata,  in each case reducing (A) the  Certificate  Balance of
such Class until such Certificate Balance is reduced to zero (in the case of the
Class A  Certificates);  (B) Unpaid  Interest  owing to such Class to the extent
thereof;  and (C)  Distributable  Certificate  Interest  owing  to  such  Class,
provided, that Realized Losses and Expense Losses shall not reduce the aggregate
Certificate  Balance  of the  REMIC  Regular  Certificates  below the sum of the
aggregate Certificate Balances of the REMIC II Regular Interests.

     Section  6.6  Net  Aggregate  Prepayment  Interest   Shortfalls.   On  each
Distribution Date, any Net Aggregate  Prepayment  Interest Shortfalls in REMIC I
shall be allocated among the REMIC I Regular  Interests,  pro rata in proportion
to the Accrued  Certificate  Interest for each such REMIC I Regular Interest for
such Distribution Date and shall reduce  Distributable  Certificate Interest for
each such Interest.  On each  Distribution  Date,  any Net Aggregate  Prepayment
Interest  Shortfalls  in REMIC II shall be allocated  among the REMIC II Regular
Interests,  pro rata in proportion to the Accrued Certificate  Interest for each
such REMIC II  Regular  Interest  for such  Distribution  Date and shall  reduce
Distributable  Certificate Interest for each such Interest. On each Distribution
Date,  the amount of any Net  Aggregate  Prepayment  Interest  Shortfalls on the
REMIC III Regular  Interests in the aggregate shall be allocated to the Class N,
Class M, Class L, Class K, Class J, Class H, Class G, Class F, Class E, Class D,
Class C and Class B  Certificates,  in that  order,  and then to the Class  A-1,
Class A-2, Class A-MF1, Class A-MF2  Certificates and Class X Certificates,  pro
rata, in each case reducing interest  otherwise  payable thereon.  The amount of
Net  Aggregate   Prepayment  Interest   Shortfalls   allocated  to  a  Class  of
Certificates  pursuant to the preceding  sentence shall reduce the Distributable
Certificate Interest for such Class for such Distribution Date.

     Section 6.7 Adjustment of Servicing Fees. The Master  Servicing Fee payable
to the  Master  Servicer  shall  be  adjusted  by any  payment  of  Compensating
Interest.  Any  amount  retained  by REMIC I as a result of a  reduction  of the
Servicing Fee shall be treated as interest collected with respect to the prepaid
Mortgage Loans with respect to which the Servicing Fee adjustment occurs.

     Section  6.8  Appraisal  Reductions.  Not  later  than the date on which an
Appraisal  Event  occurs,  the  Special  Servicer  shall  have  obtained  (A) an
Appraisal of the Mortgaged  Property securing such Mortgage Loan, if such Stated
Principal  Balance  exceeds  $1,000,000  or  (B) at the  option  of the  Special
Servicer,  if such Stated Principal Balance is less than or equal to $1,000,000,
either an internal valuation prepared by the Special Servicer in accordance with
MAI  Standards or an  Appraisal  which in all cases shall be completed as of the
date that such Mortgage Loan becomes a Required Appraisal Loan; provided that if
the  Special  Servicer  had  completed  or  obtained  an  Appraisal  or internal
valuation within the immediately prior 12 months,  the Special Servicer may rely
on such Appraisal or internal  valuation and shall have no duty to prepare a new
Appraisal or internal valuation, unless such reliance would not be in accordance
with the Servicing Standard;  provided, further, that if the Special Servicer is
required to obtain an MAI  appraisal of a Mortgaged  Property  after  receipt of
notice of the events  described  in clauses  (ii) or (iv) of the  definition  of
Appraisal  Event,  such  appraisal  will be obtained no later than 60 days after
receipt of such notice and an internal  valuation will be obtained no later than
30 days  after  receipt  of such  notice  (but in no case  later  than  120 days
following the filing  referred to in clause (ii) of the  definition of Appraisal
Event.  Such  Appraisal or valuation  shall be conducted in accordance  with the
definition of "market  value" as set forth in 12 C.F.R.  ss. 225.65 and shall be
updated at least  annually to the extent such  Mortgage  Loan remains a Required
Appraisal Loan. The cost of any such Appraisal or valuation, if not performed by
the Special Servicer,  shall be an expense of the Trust and may be paid from REO
Income,  treated as an Additional  Trust  Expense or, to the extent  collections
from such related Mortgage Loan does not cover the expense,  such unpaid expense
shall be advanced by the Master Servicer in which event it shall be treated as a
Servicing Advance,  subject to Section 4.4 hereof. The Master Servicer, based on
the  Appraisal  or internal  valuation  provided to it by the Special  Servicer,
shall calculate any Appraisal Reduction.  The Master Servicer shall calculate or
recalculate  the  Appraisal  Reduction  for any  Mortgage  Loan based on updated
Appraisals  or  internal  valuations  provided  from  time  to time to it by the
Special Servicer.

     Section 6.9 Compliance with Withholding  Requirements.  Notwithstanding any
other  provision of this  Agreement to the contrary,  the Trustee (or the Paying
Agent on  behalf of the  Trustee)  shall  comply  with all  federal  withholding
requirements  with  respect  to  payments  to  Certificateholders  of  interest,
original issue discount,  or other amounts that the Trustee reasonably  believes
are applicable  under the Code. The consent of  Certificateholders  shall not be
required for any such  withholding  and any amount so withheld shall be regarded
as distributed to the related Certificateholders for purposes of this Agreement.
In the event the Trustee or the Paying Agent  withholds any amount from payments
made to any Certificateholder pursuant to federal withholding requirements,  the
Trustee shall indicate to such  Certificateholder  the amount withheld.  Amounts
withheld  pursuant  to  this  Section  6.9  shall  be  treated  as  having  been
distributed to the related Certificateholder for all purposes of this Agreement.

     Section 6.10 Prepayment  Premiums.  On each Distribution  Date, the Trustee
shall be  deemed  to  distribute  to  itself,  as  holder of the REMIC I Regular
Interests,  any Prepayment  Premiums collected on or with respect to the Group 1
Mortgage  Loans.  On each  Distribution  Date,  the  Trustee  shall be deemed to
distribute to itself, as holder of the REMIC I Regular Interests, any Prepayment
Premiums  collected  on or with respect to the Group 2 Mortgage  Loans.  On each
Distribution  Date,  the Trustee  shall be deemed to  distribute  to itself,  as
holder of the REMIC I Regular Interests, any Prepayment Premiums collected on or
with  respect to the Group 3 Mortgage  Loans.  On each  Distribution  Date,  the
Trustee  shall be  deemed to  distribute  to  itself,  as holder of the REMIC II
Regular  Interests,  any Prepayments  Premiums deemed distributed to the REMIC I
Regular  Interests,  to be deemed  distributed to the REMIC II Regular  Interest
then entitled to  distributions  of principal  from the  Principal  Distribution
Amount  (or,  if more  than one  Class of such  REMIC II  Regular  Interests  is
entitled to distributions of principal from the Principal  Distribution  Amount,
such Prepayment Premiums shall be deemed to be allocated among such Classes on a
pro  rata  basis  in  accordance  with  the  relative  amounts  of  such  deemed
distributions of principal).  Any Prepayment Premium collected with respect to a
Mortgage Loan during any particular Collection Period will be distributed to the
REMIC Regular  Certificates on the following  Distribution Date as follows:  (i)
Prepayment Premiums collected on the Group 1 Mortgage Loans shall be distributed
to the Class A-1, Class A-2, Class B, Class C, Class D and Class E Certificates,
which are entitled to distributions of principal from the Principal Distribution
Amount for such  Distribution  Date,  in an amount equal to the product of (a) a
fraction whose numerator is the amount distributed as principal to such Class on
such Distribution Date, and whose denominator is the total amount distributed as
principal to the Principal Balance  Certificates (other than the Class A-MF1 and
Class A-MF2 Certificates),  (b) a fraction (neither greater than 1 nor less than
zero) the numerator of which is equal to the excess, if any, of the Pass-Through
Rate  applicable  to the  most  senior  of such  Classes  of  Principal  Balance
Certificates  then  outstanding  (or,  in the  case of the  three  Classes  of A
Certificates,  the one with the earlier  payment  priority),  over the  relevant
Discount Rate, and the  denominator of which is equal to the excess,  if any, of
the Mortgage Rate of the Mortgage  Loan that prepaid over the relevant  Discount
Rate, and (c) the amount of such Prepayment  Premium collected on such principal
prepayment  during  the  related  Collection  Period  (any  Prepayment  Premiums
relating  to the Group 1 Loans  collected  during  the  related  Due  Period and
remaining  after such  distributions  shall be distributed to the Holders of the
Class  X  Certificates);  (ii)  Prepayment  Premiums  collected  on the  Group 2
Mortgage  Loans  shall  be  distributed  to  the  Holders  of  the  Class  A-MF1
Certificates,  in an amount  equal to the product of (a) a fraction  not greater
than 1, whose numerator is the amount  distributed as principal to such Class on
such  Distribution  Date,  and whose  denominator  is the amount  distributed as
Principal Prepayments on such Distribution Date from the Group 2 Mortgage Loans,
(b) a fraction  (neither  greater  than 1 nor less than zero) the  numerator  of
which is equal to the excess, if any, of the Pass-Through Rate applicable to the
Class A-MF1 Certificates over the relevant Discount Rate, and the denominator of
which is equal to the excess,  if any, of the Mortgage Rate of the Mortgage Loan
that  prepaid,  over the  relevant  Discount  Rate,  and (c) the  amount of such
Prepayment  Premium  collected on such principal  Prepayment  during the related
Collection  Period;  and  (iii)  Prepayment  Premiums  collected  on the Group 3
Mortgage  Loans  shall  be  distributed  to  the  Holders  of  the  Class  A-MF2
Certificates,  in an amount  equal to the product of (a) a fraction  not greater
than 1, whose numerator is the amount  distributed as principal to such Class on
such  Distribution  Date,  and whose  denominator  is the amount  distributed as
Principal Prepayments on such Distribution Date from the Group 3 Mortgage Loans,
(b) a fraction  (neither  greater  than 1 nor less than zero) the  numerator  of
which is equal to the excess, if any, of the Pass-Through Rate applicable to the
Class A-MF2 Certificates over the relevant Discount Rate, and the denominator of
which is equal to the excess,  if any, of the Mortgage Rate of the Mortgage Loan
that  prepaid,  over the  relevant  Discount  Rate,  and (c) the  amount of such
Prepayment  Premium  collected on such principal  Prepayment  during the related
Collection  Period.  Any Prepayments  Premiums  relating to the Group 2 Mortgage
Loans or Group 3 Mortgage Loans collected during the related  Collection  Period
and remaining  after such  distributions  shall be distributed to the Holders of
the  Class X  Certificates.  If there is more than one such  Class of  Principal
Balance Certificates entitled to distributions of principal on such Distribution
Date, the aggregate amount described in the preceding sentence will be allocated
among such Classes on a pro rata basis in accordance  with the relative  amounts
of entitlement to such distributions of principal.

     Section 6.11 Excess  Interest.  On any  applicable  Distribution  Date, the
Trustee (or the Paying  Agent on behalf of the  Trustee)  shall  distribute  the
Excess  Interest for such  Distribution  Date to the Class Q  Certificates  from
amounts on deposit in the Excess Interest Distribution Account.

     Section 6.12 Grantor Trust  Reporting.  The parties intend that the portion
of  the  Trust  consisting  of the  Excess  Interest  and  the  Excess  Interest
Distribution  Account  shall  constitute,  and that  the  affairs  of the  Trust
(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 Class Q Certificateholders
and shall file or cause to be filed with the Internal  Revenue Service  together
with Form 1041 or such other form as may be applicable, the amount of the amount
of Excess Interest  received or accrued,  at the time or times and in the manner
required by the Code.


                                   ARTICLE VII

                             CONCERNING THE TRUSTEE

     Section 7.1    Duties of Trustee.

     (a) The  Trustee  shall  undertake  to  perform  only  those  duties as are
specifically set forth in this Agreement and no implied covenants or obligations
shall be read into this Agreement  against the Trustee.  Any permissive right of
the Trustee  provided for in this Agreement  shall not be construed as a duty of
the Trustee.  The Trustee shall exercise such of the rights and powers vested in
it by this Agreement and following the occurrence and during the continuation of
any Event of Default  hereunder,  the Trustee  shall use the same degree of care
and skill in its 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 all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision of this  Agreement,  shall  examine them to determine  whether they on
their face conform to the  requirements  of this  Agreement;  provided  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  furnished by the Master  Servicer or any other Person to the Trustee
pursuant to this  Agreement.  If any such instrument is found on its face not to
conform to the  requirements  of this  Agreement,  the  Trustee  shall take such
action as it deems appropriate to have the instrument corrected.

     (c)  Neither the Trustee  nor any of its  directors,  officers,  employees,
agents or  Controlling  Persons  shall  have any  liability  to the Trust or the
Certificateholders  arising out of or in connection with this Agreement,  except
for their  respective  negligence  or willful  misconduct.  No provision of this
Agreement  shall be  construed  to relieve the Trustee or any of its  directors,
officers,  employees, agents or Controlling Persons from liability for their own
negligent  action,  their own  negligent  failure  to act or their  own  willful
misconduct or bad faith; provided that:

              (i)  neither  the  Trustee  nor  any of its  directors,  officers,
         employees,  agents or  Controlling  Persons shall be personally  liable
         with respect to any action taken, suffered or omitted to be taken by it
         in its reasonable  business  judgment in accordance with this Agreement
         or at the direction of Holders of Certificates evidencing not less than
         a majority of the outstanding Certificate Balance of the Certificates;

              (ii) no provision of this  Agreement  shall require the Trustee to
         expend or risk its own funds or otherwise incur any financial liability
         in the performance of any of its duties  hereunder,  or in the exercise
         of any of its rights or powers, if it shall have reasonable grounds for
         believing  that repayment of such funds or adequate  indemnity  against
         such risk or liability is not reasonably assured to it;

              (iii)  neither  the Trustee  nor any of its  directors,  officers,
         employees,  agents or Controlling  Persons shall be responsible for any
         act or  omission of the Master  Servicer,  the  Special  Servicer,  the
         Depositor or the Seller,  including,  without limitation, in connection
         with actions taken pursuant to this Agreement;

              (iv)  the  execution  by the  Trustee  of any  forms  or  plans of
         liquidation  in connection  with any REMIC Pool shall not  constitute a
         representation  by the Trustee as to the  adequacy of such form or plan
         of liquidation;

              (v) the Trustee  shall not be under any  obligation  to appear in,
         prosecute  or defend any legal action  which is not  incidental  to its
         duties as Trustee in accordance with this Agreement. In such event, all
         legal  expense and costs of such action  shall be expenses and costs of
         the Trust and the Trustee shall be entitled to be  reimbursed  therefor
         from the Certificate Account pursuant to Section 5.2(a)(xv);

              (vi) the  Trustee  shall  not be  charged  with  knowledge  of any
         failure by the Master  Servicer or the Special  Servicer to comply with
         its obligations under this Agreement or any act, failure,  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; and

              (vii) the protections,  immunities and indemnities afforded to the
         Trustee  hereunder  shall also be  available  to it in its  capacity as
         Paying  Agent,   Authenticating   Agent,   Certificate   Registrar  and
         Custodian.

     (d)  The  Trustee  is  currently   modifying   its  computer   systems  and
applications with the intention of being year 2000 compliant by August 31, 1999.

     Section 7.2    Certain Matters Affecting the Trustee.

     (a)      Except as otherwise provided in Section 7.1:

              (i) the Trustee may  request,  and may rely and shall be protected
         in acting or  refraining  from  acting upon any  resolution,  Officer's
         Certificate,   certificate  of  auditors  or  any  other   certificate,
         statement,  instrument,  opinion,  report,  notice,  request,  consent,
         order, appraisal,  bond or other paper or document believed by it to be
         genuine and to have been  signed or  presented  by the proper  party or
         parties;

              (ii) the Trustee may consult  with  counsel and the advice of such
         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
         advice or Opinion of Counsel;

              (iii)  neither  the Trustee  nor any of its  directors,  officers,
         employees, agents or Controlling Persons shall be personally liable for
         any action taken,  suffered or omitted by the Trustee in its reasonable
         business  judgment and  reasonably  believed by it to be  authorized or
         within the  discretion  or rights or powers  conferred  upon it by this
         Agreement;

              (iv) the Trustee  shall be under no  obligation  to  exercise  any
         remedies  after default as specified in this Agreement or to institute,
         conduct or defend any litigation  hereunder or relating  hereto or 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 (provided the
         same appears regular on its face), unless requested in writing to do so
         by Holders of at least 25% of the Aggregate  Certificate Balance of the
         Certificates  then  outstanding  provided that, if the payment within a
         reasonable  time to the Trustee of the costs,  expenses or  liabilities
         likely to be incurred by it in connection with the foregoing 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 or
         payment of such estimated  expenses as a condition to  proceeding.  The
         Trustee's  reasonable expenses shall be paid by the  Certificateholders
         requesting such examination;

              (v) 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,  which agents or attorneys  shall have any or all of the
         rights, powers, duties and obligations of the Trustee conferred on them
         by such  appointment;  provided that the Trustee  shall  continue to be
         responsible for its duties and  obligations  hereunder and shall not be
         liable for the actions or omissions of the Master Servicer, the Special
         Servicer or the Depositor;

              (vi)  the  Trustee  shall  in no event  be  required  to  obtain a
         deficiency judgment against a Mortgagor;

              (vii) the Trustee shall not be required to expend its own funds or
         otherwise  incur any financial  liability in the  performance of any of
         its duties hereunder if it shall have reasonable  grounds for believing
         that  repayment  of such  funds  or  adequate  indemnity  against  such
         liability is not assumed to it;

              (viii)  the  Trustee  shall  not be  liable  for  any  loss on any
         investment of funds pursuant to this Agreement;

              (ix) unless  otherwise  specifically  required by law, the Trustee
         shall  not be  required  to post  any  surety  or  bond of any  kind in
         connection  with the execution or performance of its duties  hereunder;
         and

              (x) except as specifically  provided  hereunder in connection with
         the  performance  of its  specific  duties,  the  Trustee  shall not be
         responsible for any act or omission of the Master Servicer, the Special
         Servicer or the Depositor.

     (b)  Following  the  Closing  Date,   the  Trustee  shall  not  accept  any
contribution  of  assets  to the Trust  not  specifically  contemplated  by this
Agreement unless the Trustee shall have received a  Nondisqualification  Opinion
at the expense of the Person  desiring to contribute such assets with respect to
such contribution.

     (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
any  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.

     (d) The Trustee shall timely pay, from its own funds, the amount of any and
all  federal,  state  and local  taxes  imposed  on the  Trust or its  assets or
transactions including, without limitation, (A) "prohibited transaction" penalty
taxes as defined in Section 860F of the Code,  if, when and as the same shall be
due and  payable and (B) any tax on  contributions  to a REMIC after the Closing
Date imposed by Section  860G(d) of the Code,  other than any tax on "net income
from  foreclosure  property" as defined in Section 860G(c) of the Code, but only
if such taxes arise out of a breach by the Trustee of its obligations hereunder,
which breach constitutes negligence or willful misconduct of the Trustee.

     Section  7.3  Trustee  and  Fiscal  Agent Not Liable  for  Certificates  or
Interests or Mortgage Loans.  Neither the Trustee nor the Fiscal Agent makes any
representations  as to the  validity  or  sufficiency  of  this  Agreement,  the
information  contained in the Private  Placement  Memorandum  or the  Prospectus
Supplement for the REMIC III Certificates or Residual  Certificates  (other than
the  certificate of  authentication  on the  Certificates  if the Trustee is the
Authenticating Agent) or of any Mortgage Loan, Assignment of Mortgage or related
document  save that the  Trustee  and the  Fiscal  Agent each  represents  that,
assuming due execution and delivery by the other parties hereto,  this Agreement
has been duly authorized, executed and delivered by it and constitutes its valid
and binding  obligation,  enforceable  against it in  accordance  with its terms
except that such enforceability may be subject to (A) applicable  bankruptcy and
insolvency  laws and other similar laws affecting the  enforcement of the rights
of creditors  generally,  and (B) general  principles  of equity  regardless  of
whether such  enforcement is considered in a proceeding in equity or at law. The
Trustee shall not be accountable  for the use or application by the Depositor or
the Master Servicer or the Special Servicer of any of the Certificates or any of
the  proceeds  of  such  Certificates,  or for  the  use or  application  by the
Depositor  or the  Master  Servicer  or the  Special  Servicer  of funds paid in
consideration  of the assignment of the Mortgage Loans to the Trust or deposited
into the  Distribution  Account  or any other fund or  account  maintained  with
respect to the Certificates or any account maintained pursuant to this Agreement
or for  investment of any such amounts.  No recourse  shall be had for any claim
based on any provisions of this Agreement, the Private Placement Memorandum, the
Prospectus Supplement or the Certificates,  the Certificates, the Mortgage Loans
or the assignment thereof against the Trustee in its individual capacity and any
such claim shall be asserted  solely  against  the Trust or any  indemnitor  who
shall furnish  indemnity as provided herein.  Neither the Trustee nor the Fiscal
Agent  shall be liable for any action or failure of any action by the  Depositor
or the Master Servicer or the Special  Servicer  hereunder.  Neither the Trustee
nor the Fiscal Agent shall at any time have any  responsibility or liability for
or with respect to the legality,  validity or enforceability of the Mortgages or
the Mortgage  Loans,  or the  perfection  and  priority of the  Mortgages or the
maintenance of any such  perfection and priority,  or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be  distributed
to Certificateholders under this Agreement,  including,  without limitation, the
existence,  condition and ownership of any Mortgaged Property; the existence and
enforceability of any hazard insurance  thereon;  the validity of the assignment
of the  Mortgage  Loans  to the  Trust  or of any  intervening  assignment;  the
completeness  of the Mortgage  Loans;  the  performance  or  enforcement  of the
Mortgage  Loans (other than if the Trustee shall assume the duties of the Master
Servicer);  the compliance by the Depositor,  each Seller,  the Mortgagor or 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  made under this Agreement or in any related document
prior to the receipt by a Responsible  Officer of the Trustee 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 the Special  Servicer
or any loss  resulting  therefrom;  the  failure of the Master  Servicer  or any
Sub-Servicer or the Special Servicer to act or perform any duties required of it
on behalf of the Trustee  hereunder;  or any action by the Trustee  taken at the
instruction of the Master Servicer or the Special Servicer.

     Section 7.4 Trustee and Fiscal Agent May Own Certificates. The Trustee, the
Fiscal Agent and any agent of the Trustee and the Fiscal Agent in its individual
or any other capacity may become the owner or pledgee of  Certificates  with the
same rights it would have if it were not the  Trustee,  the Fiscal Agent or such
agent.

     Section 7.5 Eligibility  Requirements  for Trustee.  The Trustee  hereunder
shall  at  all  times  be  (i)  an  institution  insured  by  the  FDIC,  (ii) a
corporation,  authorized to exercise  corporate trust powers,  having a combined
capital and surplus of not less than  $50,000,000  and subject to supervision or
examination by federal or state  authority,  and (iii) a rating on its unsecured
long-term debt of at least "BBB" by S&P and "A2" by Moody's (or at any time when
there is no Fiscal Agent appointed and acting hereunder or any such Fiscal Agent
so appointed has a rating on its  short-term  unsecured  debt that is lower than
"A1" by S&P and "Aa2" by Moody's (without regard to any plus or minus or numeric
qualifier) the rating on the unsecured short-term debt of the Trustee must be at
least "A1" by S&P and "Aa2" by Moody's,  or meet  different  standards  provided
that each Rating  Agency shall have  confirmed  in writing  that such  different
standards would not, in and of itself,  result in a downgrade,  qualification or
withdrawal of the then current ratings assigned to the Certificates) and subject
to supervision or examination by federal or state  authority and shall not be an
Affiliate of the Master Servicer. If such corporation or national bank publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining authority,  then, for the purposes of
this Section,  the combined  capital and surplus of such corporation or national
bank shall be deemed to be its combined  capital and surplus as set forth in its
most recent  report of condition so  published.  In case at any time the Trustee
shall cease to be eligible in accordance  with  provisions of this Section,  the
Trustee shall resign  immediately in the manner and with the effect specified in
Section 7.6.

     Section 7.6    Resignation and Removal of Trustee.

     (a) The Trustee may at any time  resign and be  discharged  from the trusts
hereby created by giving  written  notice  thereof to the Depositor,  the Master
Servicer and the Rating Agencies;  provided that such  resignation  shall not be
effective  until  its  successor  shall  have  accepted  the  appointment.  Upon
receiving such notice of  resignation,  the Fiscal Agent shall also be deemed to
have been  removed  and  accordingly,  the  Depositor  will  promptly  appoint a
successor  trustee.  If no successor  trustee  shall have been so appointed  and
shall 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. It shall be a condition
to the  appointment of a successor  trustee that the Rating  Agencies shall have
confirmed in writing that such  appointment  shall not result in a  downgrading,
qualification  or withdrawal of the ratings of each Class of  Certificates  then
rated.

     (b) If at any time (i) the Trustee shall cease to be eligible in accordance
with the  provisions  of  Section  7.5 and shall  fail to resign  after  written
request  therefor by the Depositor,  (ii) the Trustee shall become  incapable of
acting,  or shall be  adjudged a 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,  (iii) a tax is  imposed  or
threatened with respect to the Trust or any REMIC Pool by any state in which the
Trustee  or the Trust  held by the  Trustee  is  located  solely  because of the
location of the Trustee in such state;  provided,  however, that, if the Trustee
agrees to indemnify the Trust for such taxes,  it shall not be removed  pursuant
to this  clause  (iii),  or (iv) the  continuation  of the Trustee as such would
result in a downgrade,  qualification  or withdrawal of the rating by the Rating
Agencies  of any rated  Class of  Certificates  as  evidenced  in writing by the
Rating  Agencies,  then the  Depositor  may remove  such  Trustee  and appoint a
successor trustee by written  instrument,  one copy of which instrument shall be
delivered to the Trustee so removed,  one copy to the successor  trustee and one
copy to each of the  Master  Servicer  and the Rating  Agencies.  In the case of
removal under clauses (i),  (ii),  (iii) and (iv) above,  the Trustee shall bear
all such costs of transfer.  Such succession shall take effect after a successor
trustee has been appointed.

     (c) The Holders of more than 50% of the Aggregate  Principal  Amount of the
Certificates  then outstanding may for cause upon 30 days' written notice to the
Trustee  and the Fiscal  Agent and to the  Depositor  remove the Trustee and the
Fiscal  Agent  by such  written  instrument,  signed  by such  Holders  or their
attorney-in-fact  duly  authorized,  one  copy  of  which  instrument  shall  be
delivered to the Depositor and one copy to the Trustee so removed; the Depositor
shall  thereupon  use its best  efforts to appoint a  successor  Trustee and the
Fiscal Agent in accordance with this Section.

     (d) Any  resignation  or removal of the  Trustee  and the Fiscal  Agent and
appointment  of a successor  trustee  pursuant to any of the  provisions of this
Section shall become  effective upon  acceptance of appointment by the successor
trustee as provided in Section 7.7.  Upon any  succession  of the Trustee  under
this  Agreement,  the  predecessor  Trustee  shall be entitled to the payment of
compensation  and  reimbursement  agreed to under this  Agreement  for  services
rendered and expenses  incurred.  The Trustee shall not be liable for any action
or omission of any successor Trustee.

     Section 7.7   Successor Trustee and Fiscal Agent.

     (a) Any  successor  Trustee  appointed  as  provided  in Section  7.6 shall
execute, acknowledge and deliver to the Depositor and to its predecessor Trustee
an  instrument   accepting  such  appointment   hereunder,   and  thereupon  the
resignation  or removal of the  predecessor  Trustee shall become  effective and
such  successor  Trustee,  without any further act,  deed or  conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor  hereunder,  with like  effect  as if  originally  named as  Trustee
herein. The predecessor Trustee shall deliver (at such predecessor Trustee's own
expense)  to  the  successor  Trustee  all  Mortgage  Files  and  documents  and
statements  related to the Mortgage  Files held by it hereunder,  and shall duly
assign,  transfer,  deliver  and pay  over (at such  predecessor  Trustee's  own
expense)  to  the  successor  Trustee  the  entire  Trust,   together  with  all
instruments  of transfer and  assignment or other  documents  properly  executed
necessary to effect such transfer and such records or copies thereof  maintained
by the  predecessor  Trustee in the  administration  hereof as may be reasonably
requested by the successor  Trustee and shall  thereupon be discharged  from all
duties and responsibilities under this Agreement. In addition, the Depositor and
the predecessor  Trustee shall execute and deliver such other instruments and do
such other things as may reasonably be required to more fully and certainly vest
and  confirm  in the  successor  Trustee  all such  rights,  powers,  duties and
obligations. Anything herein to the contrary notwithstanding,  in no event shall
the combined fees payable to a successor Trustee exceed the Trustee Fee.

     (b) No  successor  Trustee  shall  accept  appointment  as provided in this
Section unless at the time of such appointment  such successor  Trustee shall be
eligible under the provisions of Section 7.5.

     (c) Upon  acceptance of appointment  by a successor  Trustee as provided in
this Section,  the successor Trustee shall mail notice of the succession of such
Trustee  hereunder to all Holders of Certificates at their addresses as shown in
the  Certificate  Register  and to the Rating  Agencies.  The  expenses  of such
mailing shall be borne by the successor Trustee.  If the successor Trustee fails
to mail such  notice  within 10 days  after  acceptance  of  appointment  by the
successor  Trustee,  the Master Servicer shall cause such notice to be mailed at
the expense of the Trustee.

     Section 7.8  Merger or Consolidation  of Trustee. Any Person into which the
Trustee may be merged or converted or with which it may be consolidated,  or any
Person  resulting  from any merger,  conversion or  consolidation  to which such
Trustee  shall be a party,  or any Persons  succeeding  to the  business of such
Trustee,  shall be the successor of such Trustee  hereunder,  provided that such
Person  shall be  eligible  under the  provisions  of Section  7.5,  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 7.9   Appointment of Co-Trustee, Separate Trustee or Custodian.

     (a)  Notwithstanding any other provisions hereof, at any time, the Trustee,
the Depositor or, in the case of the Trust,  the  Certificateholders  evidencing
more than 50% of the  aggregate  Certificate  Balance of the  Certificates  then
outstanding  shall each have the power from time to time to appoint  one or more
Persons to act either as  co-trustees  jointly  with the  Trustee or as separate
trustees, or as custodians,  for the purpose of holding title to, foreclosing or
otherwise  taking  action with  respect to any  Mortgage  Loan outside the state
where the  Trustee  has its  principal  place of  business  where such  separate
trustee or  co-trustee  is necessary or advisable  (or the Trustee is advised by
the Master Servicer or Special Servicer that such separate trustee or co-trustee
is  necessary  or  advisable)  under the laws of any  state in which a  property
securing a Mortgage  Loan is located or for the purpose of otherwise  conforming
to any  legal  requirement,  restriction  or  condition  in any state in which a
property  securing  a  Mortgage  Loan is  located  or in any  state in which any
portion  of the  Trust  is  located.  The  separate  trustees,  co-trustees,  or
custodians so appointed  shall be trustees or custodians  for the benefit of all
the Certificateholders,  shall have such powers, rights and remedies as shall be
specified in the instrument of appointment  and shall be deemed to have accepted
the provisions of this Agreement;  provided that no such  appointment  shall, or
shall be deemed to, constitute the appointee an agent of the Trustee;  provided,
further that the Trustee  shall be liable for the actions of any  co-trustee  or
separate trustee  appointed by it and shall have no liability for the actions of
any  co-trustee  or  separate   trustee   appointed  by  the  Depositor  or  the
Certificateholders pursuant to this paragraph. The Trustee may from time to time
appoint one or more independent third-party agents to perform all or any portion
of its  administrative  duties hereunder  (i.e.,  collection and distribution of
funds, preparation and dissemination of reports,  monitoring compliance,  etc.).
The Trustee shall  supervise and oversee such agents  appointed by it. The terms
of any  arrangement  or  agreement  between the  Trustee  and the agent,  may be
terminated, without cause and without the payment of any termination fees in the
event the Trustee is terminated in accordance with this Agreement.  In addition,
neither the Trust nor the Certificateholders  shall have any liability or direct
obligation  to such  agent.  Notwithstanding,  the terms of any  agreement,  the
Trustee  shall  remain at all times  obligated  and  liable to the Trust and the
Certificateholders for performing its duties hereunder.

     (b) Every separate trustee,  co-trustee, and custodian shall, to the extent
permitted by law, be appointed and act subject to the following  provisions  and
conditions:

              (i) all powers, duties,  obligations and rights conferred upon the
         Trustee in respect of the receipt,  custody and payment of moneys shall
         be exercised solely by the Trustee;

              (ii) all other 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,
         co-trustee,  or custodian jointly,  except to the extent that under any
         law of any  jurisdiction  in which any particular act or acts are to be
         performed  (whether as Trustee  hereunder or as successor to the Master
         Servicer  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 or any
         portion  thereof  in any  such  jurisdiction,  shall be  exercised  and
         performed by such separate trustee, co-trustee, or custodian;

              (iii) no trustee or custodian hereunder shall be personally liable
         by reason of any act or  omission  of any other  trustee  or  custodian
         hereunder; and

              (iv)   the   Trustee   or,   in  the  case  of  the   Trust,   the
         Certificateholders  evidencing more than 50% of the Aggregate Principal
         Amount of the Certificates  then outstanding may at any time accept the
         resignation of or remove any separate trustee, co-trustee or custodian,
         so appointed  by it or them,  if such  resignation  or removal does not
         violate the other terms of this Agreement.

     (c) Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate trustee,  co-trustee or custodian shall refer to this Agreement and the
conditions of this Article VII. Each separate  trustee and co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified in its instrument of  appointment,  either jointly with the Trustee or
separately,  as may be provided  therein,  subject to all the provisions of this
Agreement,  specifically including every provision of this Agreement relating to
the conduct of,  affecting  the liability  of, or affording  protection  to, the
Trustee. Every such instrument shall be filed with the Trustee.

     (d) Any  separate  trustee,  co-trustee  or  custodian  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,  co-trustee or custodian shall die, become incapable of acting,  resign
or be removed, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.

     (e) No  separate  trustee,  co-trustee  or  custodian  hereunder  shall  be
required to meet the terms of eligibility  as a successor  trustee under Section
7.5  hereof  and no  notice  to  Certificateholders  of the  appointment  of any
separate trustee, co-trustee or custodian hereunder shall be required.

     (f) The Trustee agrees to instruct the  co-trustees,  if any, to the extent
necessary to fulfill the Trustee's obligations hereunder.

     (g) The Trustee shall pay the reasonable  compensation of the  co-trustees,
separate  trustees or custodians  appointed  pursuant to this Section 7.9 to the
extent, and in accordance with the standards, specified in Section 7.12 hereof.

     (h) Subject to the consent of the  Depositor,  which  consent  shall not be
unreasonably  withheld,  the  Trustee  may  appoint  at  any  time  a  successor
Custodian.  Until such time as the Trustee appoints a successor  Custodian,  the
Trustee shall be the Custodian  hereunder.  Upon the  appointment of a successor
custodian, the Trustee and the Custodian shall enter into a custodial agreement.

     Section 7.10    Authenticating Agents.

     (a) The Trustee may appoint one or more  Authenticating  Agents which shall
be authorized  to act on behalf of the Trustee in executing  and  authenticating
Certificates.  Wherever reference is made in this Agreement to the execution and
authentication  of Certificates  by the Trustee or the Trustee's  certificate of
authentication,  such  reference  shall  be  deemed  to  include  execution  and
authentication  on  behalf  of the  Trustee  by an  Authenticating  Agent  and a
certificate  of  authentication   executed  on  behalf  of  the  Trustee  by  an
Authenticating  Agent.  Each  Authenticating  Agent  must be  acceptable  to the
Depositor  and must be a  corporation  or  national  bank  organized  and  doing
business  under the laws of the  United  States of  America  or of any state and
having a principal office and place of business in the Borough of Manhattan, the
City and  State  of New York or in the  State  of  Illinois,  having a  combined
capital and surplus of at least $50,000,000,  authorized under such laws to do a
trust  business and subject to  supervision  or  examination by federal or state
authorities. The Trustee initially shall be Authenticating Agent hereunder.

     (b) Any  Person  into  which  any  Authenticating  Agent  may be  merged or
converted or with which it may be consolidated, or any Person resulting from any
merger, conversion or consolidation to which any Authenticating Agent shall be a
party,  or  any  Person  succeeding  to the  corporate  agency  business  of any
Authenticating  Agent, shall continue to 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.

     (c) Any  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 any Authenticating  Agent by
giving  written  notice  of  termination  to such  Authenticating  Agent and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time any  Authenticating  Agent  shall  cease to be  eligible  in
accordance  with the  provisions of Section  7.10(a),  the Trustee may appoint a
successor Authenticating Agent, shall give written notice of such appointment to
the  Depositor  and shall  mail  notice of such  appointment  to all  Holders of
Certificates.   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. No such Authenticating Agent shall be
appointed  unless  eligible  under  the  provisions  of  Section   7.10(a).   No
Authenticating Agent shall have responsibility or liability for any action taken
by it as such at the direction of the Trustee.

     Section 7.11   Indemnification of Trustee and Fiscal Agent.

     (a) The Trustee,  the Fiscal Agent and each of their respective  directors,
officers,  employees,  agents  and  Controlling  Persons  shall be  entitled  to
indemnification from the Trust for any and all claims, losses, penalties, fines,
forfeitures,  legal  fees and  related  costs,  judgments  and any other  costs,
liabilities,  fees and  expenses  incurred in  connection  with any legal action
incurred without negligence or willful misconduct on their part, arising out of,
or in connection with this  Agreement,  the  Certificates  and the acceptance or
administration of the trusts created hereunder  (including,  without limitation,
any  unanticipated  loss,  liability or expense  incurred in connection with any
action or inaction of the Master Servicer, the Special Servicer or the Depositor
hereunder  but only to the extent the  Trustee or the Fiscal  Agent is unable to
recover such amount from such third party with reasonable  effort) including the
costs and expenses of defending  themselves against any claim in connection with
the exercise or performance  of any of their powers or duties  hereunder and the
Trustee,  the Fiscal  Agent and each of their  respective  directors,  officers,
employees,  agents and Controlling  Persons shall be entitled to indemnification
from the Trust for any  unanticipated  loss,  liability  or expense  incurred in
connection  with the  provision  by the  Trustee of the  reports  required to be
provided by the Trustee pursuant to this Agreement; provided that:

              (i)  with  respect to any such  claim,  the  Trustee or the Fiscal
         Agent  shall  have  given  the   Depositor   and  the  Holders  of  the
         Certificates  written notice thereof  promptly after the Trustee or the
         Fiscal  Agent shall have  knowledge  thereof;  provided,  however  that
         failure  to give  such  notice  to the  Depositor  and the  Holders  of
         Certificates  shall not affect  the  Trustee's  or the  Fiscal  Agent's
         rights to indemnification herein unless the Depositor's defense of such
         claim on behalf of the Trust is materially prejudiced thereby;

              (ii) while maintaining  control over its own defense,  the Trustee
         and the  Fiscal  Agent  shall  cooperate  and  consult  fully  with the
         Depositor in preparing such defense; and

              (iii)  notwithstanding  anything to the  contrary in this  Section
         7.11, the Trust shall not be liable for settlement of any such claim by
         the Trustee or the Fiscal Agent  entered into without the prior consent
         of the Depositor, which consent shall not be unreasonably withheld.

     (b) The  Trustee  and the  Fiscal  Agent  agree to  indemnify  the  Special
Servicer and the Master Servicer, and any director,  officer,  employee or agent
(including  subservicers)  thereof,  and hold them harmless  against any and all
claims, losses,  penalties,  fines,  forfeitures,  legal fees and related costs,
judgments  and any other costs,  liabilities,  fees and expenses  that either of
them may sustain  arising  from or as a result of the willful  misfeasance,  bad
faith  or  negligence  in the  performance  of any of the  Trustee's  or  Fiscal
Agent's,  respectively,  duties hereunder or by reason of reckless  disregard of
the Trustee's or Fiscal Agent's obligations and duties hereunder,  and if in any
such  situation the Trustee or Fiscal Agent,  as  applicable,  is replaced,  the
parties hereto agree that the amount of such claims, losses,  penalties,  fines,
forfeitures,   legal  fees  and  related  costs,   judgments  and  other  costs,
liabilities,  fees and expenses shall at least equal the  incremental  costs, if
any,  of  retaining  a successor  Trustee or Fiscal  Agent.  Each of the Special
Servicer and the Master Servicer shall immediately notify the Trustee and Fiscal
Agent if a claim is made by a third party with  respect to this  Agreement,  the
Certificates  or any asset of the Trust Fund  entitling the Special  Servicer or
the Master  Servicer  to  indemnification  hereunder,  whereupon  the Trustee or
Fiscal Agent,  as  applicable,  shall assume the defense of any such claim (with
counsel reasonably satisfactory to the Special Servicer and the Master Servicer)
and pay all  expenses in  connection  therewith,  including  counsel  fees,  and
promptly  pay,  discharge and satisfy any judgment or decree that may be entered
against  it or them in  respect  of such  claim.  Any  failure  to so notify the
Trustee or Fiscal Agent, as applicable,  shall not affect any rights the Special
Servicer or the Master Servicer may have to indemnification under this Agreement
or otherwise,  unless the Trustee's or Fiscal  Agent's  defense of such claim is
materially  prejudiced  thereby  and the  Trustee  or Fiscal  Agent  delivers  a
certification  explaining the prejudice.  The  indemnification  provided  herein
shall  survive  the  termination  of  this  Agreement  and  the  resignation  or
termination of the Master Servicer,  the Special  Servicer,  the Trustee and the
Fiscal Agent.

     (c) The  provisions of this Section 7.11 shall survive any  termination  of
this  Agreement  and the  resignation  or removal of the  Trustee and the Fiscal
Agent.

     (d) The Depositor shall indemnify and hold harmless the Trustee, the Fiscal
Agent, their directors,  officers,  employees or agents and Controlling  Persons
from and against any loss, claim, damage or liability, joint or several, and any
action in  respect  thereof,  to which the  Trustee,  the  Fiscal  Agent,  their
directors,  officers,  employees  or agents or  Controlling  Person  may  become
subject under the 1933 Act, insofar as such loss,  claim,  damage,  liability or
action  arises out of, or is based upon any untrue  statement or alleged  untrue
statement of a material fact contained in the Private Placement Memorandum or in
the  Prospectus  Supplement,  or arises out of, or is based upon the omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the statements therein in light of the circumstances  under
which they were made, not misleading and shall reimburse the Trustee, the Fiscal
Agent, their directors,  officers,  employees,  agents or Controlling Person for
any legal and other  expenses  reasonably  incurred by the  Trustee,  the Fiscal
Agent or any such director,  officer,  employee,  agent or Controlling Person in
investigating or defending or preparing to defend against any such loss,  claim,
damage, liability or action; provided, that the Depositor shall not be liable in
any such case to the extent  that any such loss,  claim,  damage,  liability  or
action arises out of, or is based upon,  any untrue  statement or alleged untrue
statement  or  omission  made  in  any  such  Private  Placement  Memorandum  or
Prospectus   Supplement  in  reliance  upon  and  in  conformity   with  written
information concerning the Trustee furnished to the Depositor by or on behalf of
the Trustee specifically for inclusion therein. The Trustee and the Fiscal Agent
shall immediately  notify the Depositor if a claim is made by a third party with
respect to this Section 7.11(b) entitling the Trustee,  the Fiscal Agent,  their
directors,  officers, employees, agents or Controlling Person to indemnification
hereunder,  whereupon the  Depositor  shall assume the defense of any such claim
(with counsel  reasonably  satisfactory  to the Trustee or the Fiscal Agent,  as
applicable)  and pay all expenses in  connection  therewith,  including  counsel
fees,  and promptly pay,  discharge and satisfy any judgment or decree which may
be entered against it or them in respect of such claim. Any failure to so notify
the Depositor shall not affect any rights the Trustee,  the Fiscal Agent,  their
directors,  officers,  employees,  agents  or  Controlling  Person  may  have to
indemnification  under this Section 7.11(b),  unless the Depositor's  defense of
such claim is materially prejudiced thereby. The indemnification provided herein
shall survive the  termination of this Agreement and the  resignation or removal
of the Trustee or the Fiscal Agent.

     Section 7.12 Fees and Expenses of Trustee. The Trustee shall be entitled to
receive the  Trustee Fee  pursuant  to Section  5.3(b)(ii)  (which  shall not be
limited by any provision of law with respect to the compensation of a trustee of
an express  trust),  for all  services  rendered by it in the  execution  of the
trusts hereby  created and in the exercise and  performance of any of the powers
and duties  hereunder  of the  Trustee.  The  Trustee  shall also be entitled to
recover from the Trust all reasonable  unanticipated  expenses and disbursements
incurred or made by the Trustee in accordance with any of the provisions of this
Agreement (including the reasonable compensation and the reasonable expenses and
disbursements of its counsel and other Persons not regularly in its employ), not
including  expenses  incurred in the ordinary course of performing its duties as
Trustee hereunder,  and except any such expense,  disbursement or advance as may
arise from its  negligence  or bad faith or which is the  responsibility  of the
Holders of the Certificates hereunder. The provisions of this Section 7.12 shall
survive any  termination of this Agreement and the resignation or removal of the
Trustee.

     Section 7.13 Collection of Moneys.  Except as otherwise  expressly provided
in this  Agreement,  the  Trustee may demand  payment or delivery  of, and shall
receive and collect,  all money and other  property  payable to or receivable by
the Trustee  pursuant to this  Agreement.  The Trustee shall hold all such money
and  property  received  by it as part of the Trust and shall  distribute  it as
provided  in this  Agreement.  If the  Trustee  shall not have  timely  received
amounts  to be  remitted  with  respect  to the  Mortgage  Loans from the Master
Servicer,   the  Trustee  shall  request  the  Master   Servicer  to  make  such
distribution  as promptly as  practicable or legally  permitted.  If the Trustee
shall subsequently receive any such amount, it may withdraw such request.

     Section 7.14  Trustee To Act; Appointment of Successor.

     (a) On and after the time the Master  Servicer  is  terminated  pursuant to
this Agreement, the Trustee shall be the successor in all respects to the Master
Servicer in its capacity under this Agreement and the  transactions set forth or
provided  for therein and shall have all the rights and powers and be subject to
all the  responsibilities,  duties and liabilities  relating thereto and arising
thereafter  placed on the Master  Servicer by the terms and  provisions  of this
Agreement; provided that, any failure to perform such duties or responsibilities
caused by the Master  Servicer's  failure to provide required  information shall
not be considered a default by the Trustee hereunder.  In addition,  the Trustee
shall have no liability  relating to (i) the  representations  and warranties of
the Master Servicer contained in this Agreement or (ii) any obligation  incurred
by the Master  Servicer  prior to its  termination  or  resignation  (including,
without limitation,  the Master Servicer's  obligation to repay losses resulting
from the investment of funds in any account  established  under this Agreement).
In the  Trustee's  capacity as such  successor,  the Trustee shall have the same
limitations on liability  granted to the Master Servicer in this  Agreement.  As
compensation  therefor,  the  Trustee  shall  be  entitled  to  receive  all the
compensation  payable  to the  Master  Servicer  set  forth  in this  Agreement,
including, without limitation, the Servicing Fee.

     (b)  Notwithstanding  the above,  the  Trustee  (A) may,  if the Trustee is
unwilling to so act, or (B) shall,  (i) if it is unable to so act or (ii) is not
on the list of approved servicing institutions by either Rating Agency, appoint,
or  petition  a court of  competent  jurisdiction  to  appoint  any  established
commercial or  multifamily  mortgage  finance  institution,  servicer or special
servicer or mortgage  servicing  institution having a net worth of not less than
$15,000,000,  meeting such other  standards for a successor  servicer as are set
forth in this Agreement and with respect to which Rating Agency  Confirmation is
obtained, as the successor to the Master Servicer hereunder in the assumption of
all of the  responsibilities,  duties or  liabilities  of a  servicer  as Master
Servicer hereunder.  Pending any such appointment, the Trustee shall act in such
capacity  as  hereinabove  provided.  Any entity  designated  by the  Trustee as
successor  Master  Servicer may be an Affiliate of the Trustee;  provided  that,
such  Affiliate  must meet the  standards  for the Master  Servicer as set forth
herein. In connection with such appointment and assumption, 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 subject to Section 8.10. The
Trustee  and such  successor  shall  take  such  actions,  consistent  with this
Agreement as shall be necessary to effectuate  any such  succession.  The Master
Servicer  shall  cooperate  with  the  Trustee  and any  successor  servicer  in
effecting the termination of the Master Servicer's  responsibilities  and rights
under this Agreement, including, without limitation, notifying Mortgagors of the
assignment  of the  servicing  function and  providing the Trustee and successor
servicer all documents and records in its possession in electronic or other form
reasonably  requested by the successor servicer to enable the successor servicer
to assume the Master  Servicer's  functions  hereunder  and the  transfer to the
Trustee or such successor  servicer of all amounts which shall at the time be or
should have been deposited by the Master Servicer in the Certificate Account and
any other  account  or fund  maintained  with  respect  to the  Certificates  or
thereafter  be  received by the Master  Servicer  with  respect to the  Mortgage
Loans.  Neither the Trustee nor any other successor  servicer shall be deemed to
be in  default  hereunder  by reason  of any  failure  to make,  or any delay in
making,  any  distribution  hereunder or any portion  thereof  caused by (i) the
failure of the Master  Servicer to deliver,  or any delay in  delivering,  cash,
documents  or records  to it, or (ii)  restrictions  imposed  by any  regulatory
authority having  jurisdiction  over the Master  Servicer.  The Trustee shall be
reimbursed for all of its  out-of-pocket  expenses  incurred in connection  with
obtaining  such  successor  Master  Servicer by the Trust  within 30 days of the
Trustee's  submission  of an invoice  with respect  thereto,  to the extent such
expenses  have not been  reimbursed by the Master  Servicer as provided  herein;
such  expenses  paid by the  Trust  shall be deemed  to be an  Additional  Trust
Expense.

     (c) On and after the time the Special  Servicer is  terminated  pursuant to
this  Agreement,  in  accordance  with Section  9.30,  the Trustee  shall be the
successor  in all respects to the Special  Servicer in its  capacity  under this
Agreement and the  transactions set forth or provided for therein and shall have
all the rights and powers and be subject to all the responsibilities, duties and
liabilities  relating  thereto  and  arising  thereafter  placed on the  Special
Servicer by the terms and  provisions  of this  Agreement;  provided  that,  any
failure  to  perform  such  duties or  responsibilities  caused  by the  Special
Servicer's  failure to provide  required  information  shall not be considered a
default  by the  Trustee  hereunder.  In  addition,  the  Trustee  shall have no
liability  relating to (i) the  representations  and  warranties  of the Special
Servicer  contained  in this  Agreement or (ii) any  obligation  incurred by the
Special  Servicer  prior to its  termination  or  resignation.  In the Trustee's
capacity as such  successor,  the  Trustee  shall have the same  limitations  on
liability  granted to the Special  Servicer in this  Agreement.  As compensation
therefor,  the Trustee shall be entitled to receive all the compensation payable
to the  Special  Servicer  set  forth  in  this  Agreement,  including,  without
limitation the Special Servicer Compensation.

     (d) Notwithstanding the above, the Trustee may, (i) if the Trustee shall be
unwilling  to so  act,  or  (ii)  is not  on  the  list  of  approved  servicing
institutions  by  either  Rating  Agency  or  shall,  if it is unable to so act,
appoint,  or  petition  a  court  of  competent  jurisdiction  to  appoint,  any
established  commercial or multifamily  mortgage  finance  institution,  special
servicer or mortgage  servicing  institution having a net worth of not less than
$15,000,000,  and meeting such other standards for a successor  Special Servicer
as are set forth in  Section  9.20,  and with  respect  to which  Rating  Agency
Confirmation is obtained,  as the successor to the Special Servicer hereunder in
the  assumption  of all of the  responsibilities,  duties  or  liabilities  of a
special servicer as Special Servicer  hereunder.  Pending any such  appointment,
the Trustee  shall act in such  capacity  as  hereinabove  provided.  Any entity
designated by the Trustee as successor  Special  Servicer may be an Affiliate of
the  Trustee;  provided  that,  such  Affiliate  must meet the  standards  for a
successor Special Servicer set forth herein. In connection with such appointment
and assumption,  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 that no such compensation  shall be in excess of that permitted
to the Special  Servicer  under this  Agreement.  The Trustee and such successor
shall take such actions, consistent with this Agreement as shall be necessary to
effectuate any such  succession.  The Special  Servicer shall cooperate with the
Trustee and any successor  Special  Servicer in effecting the termination of the
Special Servicer's responsibilities and rights under this Agreement,  including,
without limitation, notifying Mortgagors of Specially Serviced Mortgage Loans of
the assignment of the special  servicing  function and providing the Trustee and
successor  Special  Servicer  all  documents  and records in its  possession  in
electronic or other form reasonably  requested by the successor Special Servicer
to enable  the  successor  Special  Servicer  to assume the  Special  Servicer's
functions  hereunder and the transfer to the Trustee or such  successor  Special
Servicer of all amounts which shall at the time be or should have been deposited
by the Special Servicer in the Certificate Account and any other account or fund
maintained  with respect to the  Certificates  or  thereafter be received by the
Special Servicer with respect to the Mortgage Loans. Neither the Trustee nor any
other successor  Special Servicer shall be deemed to be in default  hereunder by
reason  of any  failure  to make,  or any  delay  in  making,  any  distribution
hereunder  or any  portion  thereof  caused by (i) the  failure  of the  Special
Servicer to deliver, or any delay in delivering,  cash,  documents or records to
it, or (ii) restrictions imposed by any regulatory authority having jurisdiction
over the  Special  Servicer.  The  Trustee  shall be  reimbursed  for all of its
out-of-pocket  expenses  incurred in connection  with  obtaining  such successor
Special  Servicer by the Trust within 30 days of  submission  of an invoice with
respect thereto but only to the extent such expenses have not been reimbursed by
the Special  Servicer as provided  herein;  and such  expenses paid by the Trust
shall be deemed to be an Additional Trust Expense.

     Section  7.15  Notification  to  Holders.  Upon  termination  of the Master
Servicer or the Special  Servicer,  or  appointment of a successor to the Master
Servicer or the Special Servicer, the Trustee shall promptly mail notice thereof
by first class mail to the Rating Agencies and the  Certificateholders  at their
respective addresses appearing on the Certificate Register.

     Section 7.16  Representations  and  Warranties of the Trustee.  The Trustee
hereby represents and warrants as of the Closing Date that:

              (i) the Trustee is a national banking association, duly organized,
         validly  existing and in good  standing  under the laws  governing  its
         creation  and  existence  and has full power and  authority  to own its
         property, to carry on its business as presently conducted, and to enter
         into and perform its obligations under this Agreement;

              (ii) the execution  and delivery by the Trustee of this  Agreement
         have been duly  authorized by all  necessary  action on the part of the
         Trustee;  neither the execution and delivery of this Agreement, nor the
         consummation of the  transactions  contemplated in this Agreement,  nor
         compliance with the provisions of this Agreement, will conflict with or
         result in a breach of, or  constitute a default  under,  (i) any of the
         provisions of any law, governmental rule, regulation,  judgment, decree
         or order binding on the Trustee or its properties that would materially
         and adversely  affect the Trustee's  ability to perform its obligations
         under this Agreement, (ii) the organizational documents of the Trustee,
         or (iii) the terms of any material agreement or instrument to which the
         Trustee  is a party or by  which it is  bound;  the  Trustee  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  other
         governmental  agency,  which  default  would  materially  and adversely
         affect its performance under this Agreement;

              (iii) the  execution,  delivery and  performance by the Trustee of
         this Agreement and the consummation of the transactions contemplated by
         this Agreement do not require the consent,  approval,  authorization or
         order of, the giving of notice to or the  registration  with any state,
         federal or other governmental  authority or agency,  except such as has
         been or will be  obtained,  given,  effected  or taken in order for the
         Trustee to perform its obligations under this Agreement;

              (iv) this  Agreement  has been duly  executed and delivered by the
         Trustee and, assuming due authorization,  execution and delivery by the
         other parties hereto, constitutes a valid, legal and binding obligation
         of the Trustee,  enforceable against the Trustee in accordance with its
         terms,   subject,   as  to  enforcement  of  remedies,   to  applicable
         bankruptcy,  reorganization,  insolvency,  moratorium and other similar
         laws  affecting  creditors'  rights  generally  as from time to time in
         effect, and to general principles of equity (regardless of whether such
         enforceability is considered in a proceeding in equity or at law); and

              (v) there are no actions,  suits or proceeding  pending or, to the
         best of the Trustee's knowledge,  threatened, against the Trustee that,
         either in one instance or in the  aggregate,  would draw into  question
         the  validity  of this  Agreement,  or which  would be likely to impair
         materially  the  ability of the  Trustee to perform  under the terms of
         this Agreement.

     Section  7.17  Fidelity  Bond and Errors  and  Omissions  Insurance  Policy
Maintained by the Trustee.  The Trustee,  at its own expense,  shall maintain in
effect a Fidelity Bond and an Errors and Omissions  Insurance Policy. The Errors
and Omissions  Insurance Policy and Fidelity Bond shall be issued by a Qualified
Insurer in form and in amount  customary  for  trustees in similar  transactions
(unless the Trustee self insures as provided below).  In the event that any such
Errors and Omissions  Insurance  Policy or Fidelity Bond ceases to be in effect,
the Trustee shall obtain a comparable replacement policy or bond from an insurer
or  issuer  meeting  the  requirements  set  forth  above as of the date of such
replacement.  So long as the  long-term  debt  rating of the Trustee is not less
than two rating  categories  (ignoring pluses or minuses) lower than the highest
rating of the  Certificates,  but in any event not less than "A" as rated by S&P
and "A2" as rated by Moody's,  respectively, the Trustee may self-insure for the
Fidelity Bond and the Errors and Omissions Insurance Policy.

     Section 7.18   Fiscal Agent Appointed; Concerning the Fiscal Agent.

     (a) The Trustee  hereby  appoints ABN AMRO Bank N.V. as the initial  Fiscal
Agent  hereunder for the purposes of exercising and  performing the  obligations
and duties imposed upon the Fiscal Agent by Section 4.3.

     (b) The Fiscal Agent undertakes to perform such duties and only such duties
as are specifically set forth in Section 4.3.

     (c) No provision of this Agreement shall be construed to relieve the Fiscal
Agent from  liability  for its own  negligent  failure to act or its own willful
misfeasance or for a breach of a representation  or warranty  contained  herein;
provided, however, that (i) the duties and obligations of the Fiscal Agent shall
be determined solely by the express  provisions of Section 4.3, the Fiscal Agent
shall not be liable except for the  performance of such duties and  obligations,
no implied  covenants or obligations  shall be read into this Agreement  against
the  Fiscal  Agent  and,  in the  absence of bad faith on the part of the Fiscal
Agent, the Fiscal Agent may  conclusively  rely, as to the truth and correctness
of the  statements  or  conclusions  expressed  therein,  upon any  resolutions,
certificates,   statements,   opinions,  reports,  documents,  orders  or  other
instruments furnished to the Fiscal Agent by the Depositor, the Master Servicer,
the Special  Servicer  or the Trustee and which on their face do not  contradict
the  requirements of this  Agreement,  and (ii) the provisions of clause (ii) of
Section 4.3 shall apply to the Fiscal Agent.


                                  ARTICLE VIII

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

     Section 8.1   Servicing Standard; General Powers and Duties.

     (a) Each of the Master Servicer and the Special  Servicer shall service and
administer the Mortgage Loans and other assets of the Trust that it is obligated
to service and  administer  pursuant to this  Agreement on behalf of the Trustee
and in the best interests of and for the sole benefit of the  Certificateholders
(as determined by the Master Servicer or the Special  Servicer,  as the case may
be, in its good faith and reasonable  judgment),  in accordance  with applicable
law, the terms of this Agreement and the terms of the respective  Mortgage Loans
and,  to the extent  consistent  with the  foregoing,  the  Servicing  Standard.
Without  limiting the generality of the foregoing,  each of the Master  Servicer
and the Special Servicer,  in its own name, in connection with its servicing and
administrative  duties  hereunder  is hereby  authorized  and  empowered  by the
Trustee to exercise all efforts  consistent  with the foregoing  standard and to
execute and deliver, on behalf of the  Certificateholders and the Trustee or any
of them,  any and all financing  statements,  continuation  statements and other
documents or instruments  necessary to maintain the lien created by any Mortgage
or other security document in the related Mortgage File on the related Mortgaged
Property  and  related  collateral;   subject  to  Section  8.18,  any  and  all
modifications,  waivers,  amendments  or  consents  to or  with  respect  to any
documents contained in the related Mortgage File; and any and all instruments of
satisfaction  or  cancellation,  or of full release or discharge,  and all other
comparable  instruments,  with respect to the Mortgage  Loans and the  Mortgaged
Properties.  Each of the  Master  Servicer  and  the  Special  Servicer  is also
authorized to approve a request by a Mortgagor  under a Mortgage Loan that it is
obligated to service and administer pursuant to this Agreement, for an easement,
consent to alteration or  demolition,  and for other similar  matters,  provided
that  the  Master  Servicer  or the  Special  Servicer,  as  the  case  may  be,
determines,  in accordance with the Servicing Standard,  that such approval will
not affect the  security  for,  or the  timely and full  collectability  of, the
related  Mortgage Loan.  Subject to Section 8.8, the Trustee shall  furnish,  or
cause to be  furnished,  to the Master  Servicer  and the Special  Servicer  any
powers of attorney and other  documents  necessary or  appropriate to enable the
Master  Servicer or the Special  Servicer,  as the case may be, to carry out its
servicing and  administrative  duties  hereunder;  provided,  however,  that the
Trustee shall not be held liable for any  negligence  with respect to, or misuse
of, any such power of attorney by the Master  Servicer or the Special  Servicer,
as the case may be.

     (b) Except as otherwise expressly set forth herein with respect to specific
duties,  the  Master  Servicer  shall  be  responsible  for  the  servicing  and
administration of all the Mortgage Loans other than Specially  Serviced Mortgage
Loans and REO Mortgage Loans,  and the Special Servicer shall be responsible for
the servicing and  administration  of Specially  Serviced  Mortgage  Loans,  REO
Mortgage  Loans and REO  Properties.  Subject  to  Section  8.1(a),  the  Master
Servicer  and the  Special  Servicer  shall each have full power and  authority,
acting alone or, subject to Section 8.4, through  Sub-Servicers,  to do or cause
to  be  done  any  and  all  things  in  connection   with  such  servicing  and
administration that it may deem necessary or desirable.

     (c) Upon  determining  that a Servicing  Transfer  Event has occurred  with
respect to any Mortgage Loan and if the Master  Servicer is not also the Special
Servicer,  the Master Servicer shall promptly give notice  thereof,  and deliver
the related  Servicing  File, to the Special  Servicer and shall use  reasonable
efforts to provide the Special  Servicer  with all  information,  documents  (or
copies thereof) and records (including records stored electronically on computer
tapes, magnetic discs and the like) relating to the Mortgage Loan and reasonably
requested by the Special Servicer to enable it to assume its functions hereunder
with respect thereto without acting through a Sub-Servicer.  The Master Servicer
shall use reasonable  efforts to comply with the preceding  sentence within five
Business Days of the occurrence of each related  Servicing  Transfer Event.  The
Special  Servicer  may,  as to  any  delinquent  Mortgage  Loan,  prior  to  the
occurrence of a Servicing  Transfer Event with respect thereto,  upon reasonable
request, obtain the foregoing documents and information.

     Upon  determining  that a  Specially  Serviced  Mortgage  Loan has become a
Rehabilitated  Mortgage Loan and if the Master  Servicer is not also the Special
Servicer,  the Special  Servicer shall promptly give notice thereof,  and return
the related  Servicing File, to the Master Servicer and upon giving such notice,
and  returning  such  Servicing  File,  to  the  Master  Servicer,  the  Special
Servicer's  obligation to service such Mortgage Loan, and the Special Servicer's
right to receive the Special  Servicing Fee with respect to such Mortgage  Loan,
shall  terminate,  and the  obligations  of the Master  Servicer  to service and
administer such Mortgage Loan in accordance with this Agreement shall resume.

     Notwithstanding  other  provisions in this  Agreement to the contrary,  the
Master  Servicer  shall  remain  responsible  for the  billing  and  collection,
accounting,   data  collection,   reporting  and  other  basic  Master  Servicer
administrative  functions  with respect to Specially  Serviced  Mortgage  Loans,
provided that the Special  Servicer  shall  establish  procedures for the Master
Servicer as to the application of receipts and tendered  payments and shall have
the  exclusive  responsibility  for and  authority  over all  contacts  with and
notices to Mortgagors and similar  matters  relating to each Specially  Serviced
Mortgage Loan and the related Mortgaged Property.

     (d)  Notwithstanding  anything in this  Agreement to the  contrary,  in the
event that the Master Servicer and the Special Servicer are the same Person, all
notices,  certificates,  information  and  consents  required to be given by the
Master  Servicer  to the  Special  Servicer  or vice versa shall be deemed to be
given without the necessity of any action on such Person's part.

     (e) The  relationship  of  each  of the  Master  Servicer  and the  Special
Servicer to the Trustee and, unless the same Person acts in both capacities,  to
each other  under this  Agreement  is  intended  by the parties to be that of an
independent contractor and not of a joint venturer, partner or agent.

     Section 8.2   Collection of Mortgage Loan Payments.

     (a) The  Master  Servicer  (or the  Special  Servicer  with  respect to the
Specially  Serviced  Mortgage  Loans) shall,  in  accordance  with the Servicing
Standard,  make reasonable  efforts to collect all payments called for under the
terms and  provisions  of the  Mortgage  Loans,  and shall,  to the extent  such
procedures  shall be  consistent  with this  Agreement,  follow such  collection
procedures  as it  would  follow  were  it the  owner  of such  Mortgage  Loans;
provided,  however,  that  nothing  herein  contained  shall be  construed as an
express or implied  guarantee by the Master Servicer or the Special  Servicer of
the  collectability  of the Mortgage Loans.  Consistent with the foregoing,  the
Master  Servicer may in its  discretion  waive any Late Fee or Default  Interest
(except to the extent such  Default  Interest  is  required  to pay  interest on
Advances  related  to such  Mortgage  Loan) in  connection  with any  delinquent
payment on a Mortgage Loan (other than a Specially  Serviced  Mortgage Loan) and
the  Special  Servicer  may in its  discretion  waive  any Late  Fee or  Default
Interest in  connection  with any  delinquent  payment on a  Specially  Serviced
Mortgage  Loan  (except to the extent such  Default  Interest is required to pay
interest on Advances related to such Mortgage Loan).

     (b) With  respect to each  Mortgage  Loan,  if any  Lock-Box  Agreement  or
similar agreement is required by the terms of the related  Mortgage,  the Master
Servicer shall establish and maintain one or more accounts ("Lock-Box Accounts")
to be held outside the Trust and maintained by the Master Servicer in accordance
with the terms of the  related  Mortgage.  Subject  to the terms of the  related
Mortgage,  any Lock-Box Agreement or similar agreement,  Lock-Box Accounts shall
be Eligible  Accounts.  The Master  Servicer shall apply the funds  deposited in
such accounts in accordance with the terms of the related Mortgage, any Lock-Box
Agreement  and/or any similar  agreement  and in  accordance  with the Servicing
Standard.

     Section 8.3    Collection of Taxes, Assessments and Similar Items; 
                    Escrow Accounts and Reserve Accounts.

     (a) The Master  Servicer shall  establish and maintain one or more accounts
(the "Escrow  Accounts")  into which all Escrow  Amounts  shall be deposited and
retained. Subject to the terms of the related Mortgage Note and Mortgage, Escrow
Accounts  shall be Eligible  Accounts.  Withdrawals  of amounts so  collected in
respect of any Mortgage Loan (and interest earned thereon) from a Escrow Account
may be made only to:  (i)  effect  payment of real  estate  taxes,  assessments,
insurance premiums, ground rents (if applicable) and comparable items in respect
of the related  Mortgaged  Property;  (ii)  reimburse the Master  Servicer,  the
Special  Servicer,  the  Trustee or the Fiscal  Agent,  as  applicable,  for any
unreimbursed  Servicing Advances and unreimbursed  Advance Interest made thereby
to cover any of the items  described in the  immediately  preceding  clause (i);
(iii)  refund  to the  related  Mortgagor  any sums as may be  determined  to be
overages;  (iv) pay  interest  (net of  investment  income),  if required and as
described below, to the related Mortgagor on balances in the Escrow Account (or,
if and to the extent not payable to the related Mortgagor,  to pay such interest
to the Master  Servicer);  or (v) clear and terminate the Escrow  Account at the
termination  of this  Agreement in accordance  with Section 10.1. As part of its
servicing  duties,  the  Master  Servicer  shall  pay or cause to be paid to the
Mortgagors  interest  on funds in Escrow  Accounts  maintained  thereby,  to the
extent required by law or the terms of the related Mortgage Loan.

     (b) The Master Servicer shall (i) maintain accurate records with respect to
each related  Mortgaged  Property  reflecting  the status of real estate  taxes,
assessments  and other  similar  items that are or may become a lien thereon and
the status of insurance premiums and any ground rents payable in respect thereof
and (ii) use reasonable efforts to obtain,  from time to time, all bills for the
payment of such items  (including  renewal  premiums);  and the Master  Servicer
shall effect payment thereof (in the case of Specially  Serviced Mortgage Loans,
at the direction of the Special  Servicer)  prior to the  applicable  penalty or
termination date, employing for such purpose Escrow Amounts as allowed under the
terms of the related  Mortgage Loan. To the extent that a Mortgage Loan does not
require a Mortgagor to escrow for the payment of real estate taxes, assessments,
insurance  premiums,  ground rents (if applicable) and similar items, the Master
Servicer  (or the  Special  Servicer  with  respect  to the  Specially  Serviced
Mortgaged  Loans) shall use efforts  consistent  with the Servicing  Standard to
cause the  related  Mortgagor  to comply  with the  requirements  of the related
Mortgage  for  payments  in respect of such items at the time they first  become
due.

     (c) In accordance with the Servicing Standard,  the Master Servicer (at the
direction  of the Special  Servicer in the case of Specially  Serviced  Mortgage
Loans)  shall,  subject to Section  4.4,  advance  with  respect to each related
Mortgaged  Property all such funds as are necessary for the purpose of effecting
the payment of (i) real estate taxes,  assessments  and other similar items that
are or may become a lien thereon,  (ii) ground rents (if applicable),  and (iii)
premiums  on  Insurance  Policies,  in each  instance  if and to the extent that
Escrow Amounts, if any, collected from the related Mortgagor are insufficient to
pay such item when due and the related  Mortgagor has failed to pay such item on
a timely basis.  All such advances shall be  reimbursable  in the first instance
from related collections from the Mortgagors, and further as provided in Section
5.2.  No costs  incurred  by the Master  Servicer  or the  Special  Servicer  in
effecting  the  payment of real  estate  taxes,  assessments,  ground  rents (if
applicable) and other similar items on or in respect of the Mortgaged Properties
shall, for purposes hereof, including,  without limitation,  calculating monthly
distributions to  Certificateholders,  be added to the unpaid principal balances
of the related Mortgage Loans,  notwithstanding  that the terms of such Mortgage
Loans so permit.

     (d) The Master Servicer shall establish and maintain, as applicable, one or
more accounts (the "Reserve  Accounts"),  into which all Reserve Funds,  if any,
shall be deposited and retained. Withdrawals of amounts so deposited may be made
to pay for, or to  reimburse  the related  Mortgagor  in  connection  with,  the
related repairs, environmental remediation,  replacements,  capital improvements
and/or  similar  items  at the  related  Mortgaged  Property  if  such  repairs,
environmental  remediation,  replacements,  capital  improvements and/or similar
items have been completed, and such withdrawals are made, in accordance with the
Servicing Standard and the terms of the related Mortgage Note,  Mortgage and any
agreement with the related  Mortgagor  governing such Reserve Funds.  Subject to
the terms of the related Mortgage Note and Mortgage,  all Reserve Accounts shall
be Eligible  Accounts.  Within 6 months of the Closing Date, the Master Servicer
shall deliver a report to the Special  Servicer and the Depositor  setting forth
the status of each of the Reserve  Accounts and the actions  taken in respect of
the  purposes  for  which  such  Reserve   Accounts  were  established  and  any
recommendations in respect thereof.

     (e) Except as restricted by the applicable  Mortgage Loan documents,  funds
in the Escrow  Accounts and Reserve  Accounts may be invested  and, if invested,
shall be  invested  by,  and at the risk of,  the Master  Servicer  in  Eligible
Investments  selected by the Master Servicer which shall mature,  unless payable
on demand, not later than the Business Day immediately preceding the next Master
Servicer  Remittance Date, and any such Eligible Investment shall not be sold or
disposed of prior to its maturity  unless  payable on demand.  All such Eligible
Investments  shall be made in the name of  "AMRESCO  Services,  L.P.,  as Master
Servicer  for LaSalle  National  Bank,  as Trustee for the Holders of the Morgan
Stanley Capital I Inc.,  Commercial Mortgage Pass-Through  Certificates,  Series
1998-CF1." None of the Depositor,  the Mortgagors or the Trustee shall be liable
for any loss incurred on such Eligible  Investments.  To the extent not required
to be paid to the related  Borrower by  applicable  law, an amount  equal to all
income and gain  realized from any such  investment  shall be paid to the Master
Servicer  as  additional  servicing  compensation  and shall be  subject  to its
withdrawal at any time from time to time.  The amount of any losses  incurred in
respect of any such investments  shall be for the account of the Master Servicer
which shall  deposit the amount of such loss (to the extent not offset by income
from other investments) deposited in the Escrow Accounts or Reserve Accounts out
of its own funds immediately as realized.

     Section 8.4    Sub-Servicing Agreements.

     (a) The  Master  Servicer  and the  Special  Servicer  may each  enter into
Sub-Servicing  Agreements  (including Liaison  Agreements) for the servicing and
administration  of  all  or a  part  of  the  Mortgage  Loans  for  which  it is
responsible hereunder, provided that, in each case, the Sub-Servicing Agreement:
(i) is  not  inconsistent  with  this  Agreement  and  shall  provide  that  the
Sub-Servicer  shall  maintain  errors and omissions  insurance and fidelity bond
coverage  as  required of the Master  Servicer  or the  Special  Servicer  under
Section 8.5 hereof,  (ii)  provides  that if the Master  Servicer or the Special
Servicer,  as the case may be,  shall for any  reason  no  longer be the  Master
Servicer or Special  Servicer,  as  applicable,  hereunder  (including,  without
limitation, by reason of an Event of Default and its termination hereunder), the
Trustee or its  designee  may  either  thereupon  assume all of the rights  and,
except to the extent they arose prior to the date of assumption,  obligations of
the Master  Servicer or the  Special  Servicer,  as the case may be,  under such
agreement or, alternatively, may terminate such agreement without payment of any
termination fee or penalty out of the Trust, provided,  that no such termination
shall  affect  or  impair  the  RMF  Retained  Fee;  (iii)  in  the  case  of  a
Sub-Servicing  Agreement  entered  into by the  Master  Servicer,  expressly  or
effectively  provides that (if the Master Servicer and the Special  Servicer are
not the same Person) such agreement shall terminate with respect to any Mortgage
Loan  serviced  thereunder  at the time such  Mortgage  Loan becomes a Specially
Serviced  Mortgage  Loan  (provided  that such  agreement  may provide that such
Mortgage  Loan may again be serviced  thereunder  if it becomes a  Rehabilitated
Mortgage Loan);  (iv) in the case of a Sub-Servicing  Agreement  entered into by
the Special Servicer,  relates only to Specially  Serviced Mortgage Loans or REO
Properties  and expressly or effectively  provides that (if the Master  Servicer
and the Special Servicer are not the same Person) such agreement shall terminate
with respect to any such  Mortgage  Loan that becomes a  Rehabilitated  Mortgage
Loan;  and (v)  permits  any  purchaser  of a  Mortgage  Loan  pursuant  to this
Agreement  to  terminate  such  Sub-Servicing  Agreement  with  respect  to such
purchased  Mortgage Loan at its option and without  penalty.  References in this
Agreement to actions taken or to be taken by the Master  Servicer or the Special
Servicer,  as the  case  may be,  include  actions  taken  or to be  taken  by a
Sub-Servicer  on behalf of the Master Servicer or the Special  Servicer,  as the
case  may  be;  and,  in  connection  therewith,  all  amounts  advanced  by any
Sub-Servicer  to satisfy the  obligations of the Master  Servicer or the Special
Servicer,  as the case may be,  hereunder  to make  Servicing  Advances  and P&I
Advances  shall be deemed to have been  advanced  by the Master  Servicer or the
Special Servicer, as the case may be, out of its own funds. For purposes of this
Agreement,  the Master Servicer and the Special Servicer each shall be deemed to
have received any payment when the Sub-Servicer receives such payment. Annually,
in connection  with the delivery of the Officer's  Certificate  contemplated  in
Section 8.12, the Master  Servicer and the Special  Servicer each shall identify
to the other,  the Trustee and the  Depositor  any  Sub-Servicers  then retained
thereby.  A Sub-Servicing  Agreement may permit the Sub-Servicer to delegate its
duties to agents or  subcontractors  so long as the  agreements or  arrangements
with such parties are not inconsistent with this Agreement.

     (b) Each Sub-Servicer shall be authorized to transact business in the state
or states in which the Mortgaged Properties securing the Mortgage Loans it is to
service are situated,  if and to the extent  required by applicable  law, except
where the failure to so qualify or comply would not materially  adversely affect
the  Sub-Servicer's  ability to perform its  obligations in accordance  with the
terms of this Agreement or any Sub-Servicing Agreement.

     (c) As part of its servicing activities hereunder,  the Master Servicer and
the Special Servicer, for the benefit of the Trustee and the Certificateholders,
shall (at no  expense  to the  Trustee,  the  Certificateholders  or the  Trust)
monitor the  performance of each  Sub-Servicer  retained by it under the related
Sub-Servicing Agreement.

     (d) In the event  the  Trustee  or its  designee  assumes  the  rights  and
obligations  of  the  Master   Servicer  or  the  Special   Servicer  under  any
Sub-Servicing  Agreement,  the Master Servicer or the Special  Servicer,  as the
case may be, at its expense shall,  upon request of the Trustee,  deliver to the
assuming  party  all  documents  and  records  relating  to  such  Sub-Servicing
Agreement  and  the  Mortgage  Loans  then  being  serviced  thereunder  and  an
accounting  of  amounts  collected  and held on  behalf  of it  thereunder,  and
otherwise use reasonable efforts to effect the orderly and efficient transfer of
the Sub-Servicing Agreement to the assuming party.

     (e)  Notwithstanding any Sub-Servicing  Agreement,  the Master Servicer and
the Special  Servicer each shall remain  obligated and liable to the Trustee and
the  Certificateholders  for the  servicing and  administration  of the Mortgage
Loans in accordance with the provisions of this Agreement to the same extent and
under  the  same  terms  and  conditions  as  if it  alone  were  servicing  and
administering the Mortgage Loans for which it is responsible.

     (f) Notwithstanding  anything to the contrary contained herein, neither the
Master Servicer nor the Special Servicer shall have the right to delegate to any
Sub-Servicer  any right granted to the Master Servicer or the Special  Servicer,
as applicable, hereunder to modify or foreclose upon any Mortgage Loan.

     Section 8.5   Maintenance of Insurance Policies; Errors and Omissions
                   and Fidelity Coverage.

     (a) The  Master  Servicer  shall  use  reasonable  efforts  to  cause  each
Mortgagor to maintain in respect of the related Mortgaged Property all insurance
coverage  (other than  earthquake  insurance)  as is required  under the related
Mortgage; provided that if any Mortgage permits the holder thereof to dictate to
the  Mortgagor  the  insurance  coverage  to be  maintained  on  such  Mortgaged
Property,  the Master  Servicer shall impose such insurance  requirements as are
consistent  with the Servicing  Standard.  If a Mortgagor fails to maintain such
insurance,  the Master  Servicer shall (to the extent  available at commercially
reasonable rates) obtain such insurance (which may be through a master or single
interest  policy),  and the cost  (including  any  deductible  relating  to such
insurance)  of such  insurance  (or in the case of a master or  single  interest
policy,  the  incremental  cost  (including  any  deductible  relating  to  such
insurance) of such insurance relating to the specific Mortgaged Property), shall
be a Servicing  Advance  recoverable by the Master Servicer  pursuant to Section
5.2. If at any time the improvements comprising a part of Mortgaged Property are
located  in an  area  identified  in the  Flood  Hazard  Boundary  Map or  Flood
Insurance Rate Map issued by the Federal  Emergency  Management Agency as having
special flood hazards or it becomes  located in such area by virtue of remapping
conducted  by such agency (and flood  insurance  has been made  available),  the
Master  Servicer shall, if and to the extent that the Mortgage Loan requires the
Mortgagor  or permits  the  Mortgagee  to require  the  Mortgagor  to do so, use
efforts consistent with the Servicing Standard to cause the related Mortgagor to
maintain a flood  insurance  policy  meeting  the  requirements  of the  current
guidelines of the Federal  Insurance  Administration  in an amount  representing
coverage of not less than the lesser of (i) the unpaid principal  balance of the
related Mortgage Loan, (ii) the full insurable value of such Mortgaged Property,
(iii) the maximum  amount of  insurance  coverage  available  under the National
Flood  Insurance Act of 1968, the Flood  Disaster  Protection Act of 1973 or the
National Flood  Insurance  Reform Act of 1994, as amended,  and (iv) 100% of the
replacement  cost of the  improvements  on such Mortgaged  Property.  If (i) the
Mortgagor  is  required  by the  terms of the  Mortgage  Loan to  maintain  such
insurance  (or becomes  obligated  by virtue of the related  Mortgaged  Property
becoming  located in such area by virtue of such remapping) or (ii) the terms of
the Mortgage  Loan permit the  mortgagee to require the Mortgagor to obtain such
insurance,  the Master  Servicer  shall  promptly  notify the  Mortgagor  of its
obligation to obtain such insurance. If the Mortgagor fails to obtain such flood
insurance within 120 days of such notification, the Master Servicer shall obtain
such insurance (to the extent available at commercially  reasonable  rates), and
the cost of such  insurance  shall be a  Servicing  Advance  recoverable  by the
Master Servicer pursuant to Section 5.2.

     The Special  Servicer shall cause to be maintained for each REO Property no
less insurance coverage than was previously  required of the Mortgagor under the
related Mortgage.  All insurance  policies shall contain a "standard"  mortgagee
clause or shall identify the Trustee as the named insured,  as applicable,  with
any loss payable to the Master Servicer (in the case of Mortgaged Properties) or
the Special  Servicer (in the case of REO  Properties) on behalf of the Trustee.
Any amounts  collected by the Master Servicer or the Special  Servicer under any
such policies  (other than amounts to be applied to the restoration or repair of
the related Mortgaged  Property or REO Property or amounts to be released to the
related Mortgagor,  in each case in accordance with applicable law, the terms of
the  related  Mortgage  Loan  documents  and the  Servicing  Standard)  shall be
deposited in the Certificate Account,  subject to withdrawal pursuant to Section
5.2.  Any cost  incurred  by the Master  Servicer  or the  Special  Servicer  in
maintaining  any such  insurance  shall not,  for  purposes  hereof,  including,
without limitation, calculating monthly distributions to Certificateholders,  be
added to the outstanding  principal  balance of the related Mortgage Loan or REO
Mortgage  Loan,  notwithstanding  that the  terms of such  Mortgage  Loan or REO
Mortgage Loan so permit.

     (b) If the  Master  Servicer  or the  Special  Servicer  shall  obtain  and
maintain a blanket policy insuring against hazard losses on all of the Mortgaged
Properties  and/or  REO  Properties  for  which it is  responsible  to cause the
maintenance  of insurance  hereunder,  then, to the extent such policy  provides
protection equivalent to the individual policies otherwise required,  the Master
Servicer or the Special  Servicer,  as the case may be,  shall  conclusively  be
deemed  to have  satisfied  its  obligation  to  cause  hazard  insurance  to be
maintained on such Mortgaged  Properties and/or REO Properties.  Such policy may
contain a deductible clause (not in excess of a customary amount), in which case
the Master Servicer or the Special  Servicer,  as  appropriate,  shall, if there
shall not have been  maintained  on a Mortgaged  Property  or an REO  Property a
hazard insurance  policy complying with the requirements of Section 8.5(a),  and
there shall have been one or more  losses  that would have been  covered by such
individual  policy,  promptly deposit into the Certificate  Account from its own
funds the amount of such loss or losses that would have been  covered  under the
individual  policy but are not covered  under the blanket  policy  because  such
deductible  clause  exceeds the  deductible  under a policy  complying  with the
requirements  of Section 8.5(a).  The Master  Servicer and the Special  Servicer
each  agrees to prepare  and  present,  on behalf of  itself,  the  Trustee  and
Certificateholders,  claims under any such blanket policy  maintained by it in a
timely fashion in accordance with the terms of such policy.

     (c) Each of the Master  Servicer and the Special  Servicer shall obtain and
maintain  at its own expense  and keep in full force and effect  throughout  the
term of this  Agreement  a blanket  fidelity  bond and an Errors  and  Omissions
Insurance Policy covering its officers and employees and other persons acting on
behalf of it in connection with its activities under this Agreement.  The amount
of coverage  shall be at least equal to the  coverage  that would be required by
FNMA or FHLMC,  whichever  is greater,  with  respect to the Master  Servicer or
Special  Servicer,  as the  case  may be,  if the  Master  Servicer  or  Special
Servicer,  as the case may be, were  servicing  and  administering  the Mortgage
Loans and/or REO Properties  for which it is  responsible  hereunder for FNMA or
FHLMC. Coverage of the Master Servicer or the Special Servicer under a policy or
bond obtained by an Affiliate of such Person and providing the coverage required
by this Section 8.5(c) shall satisfy the requirements of this Section 8.5(c).

     (d) All insurance coverage required to be maintained by the Master Servicer
or the Special  Servicer under this Section 8.5 shall be obtained from Qualified
Insurers.

     Section 8.6   Enforcement of Due-On-Sale Clauses; Assumption Agreements; 
                   Subordinate Financing.

     (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 of any
         transfer of ownership interest in a Borrower; or

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

then,  for so long as such Mortgage  Loan is included in the Trust,  the Special
Servicer,  on behalf of the Trustee as the mortgagee of record,  shall  exercise
(or waive  its right to  exercise)  any right it may have with  respect  to such
Mortgage Loan (x) to  accelerate  the payments  thereon,  or (y) to withhold its
consent  to any such sale or other  transfer,  in a manner  consistent  with the
Servicing Standard; provided, however, that if the Mortgaged Property to be sold
or  transferred  relates to a Mortgage Loan that  constitutes  5% or more of the
Stated Principal  Balance of all the Mortgage Loans (taking into account for the
purposes of such calculation,  (a) in the case of any such Mortgage Loan that is
a  Cross-Collateralized  Mortgage  Loan,  any  Mortgage  Loan  with  which it is
cross-collateralized  and (b) in the case of any such Mortgage Loan with respect
to which the related  Mortgagor or its affiliate is a Mortgagor  with respect to
one or more other  Mortgage  Loans (as such  Mortgage  Loans are  identified  in
Appendix II to the Prospectus Supplement),  such other Mortgage Loan or Mortgage
Loans) then any such sale or transfer shall require Rating Agency  Confirmation.
In the event that the Special  Servicer  intends or is required,  in  accordance
with the preceding  sentence,  the Mortgage Loan documents or applicable law, to
permit  the  transfer  of any  Mortgaged  Property,  the  Special  Servicer,  if
consistent  with the  Servicing  Standard,  may  enter  into a  substitution  of
liability  agreement,  pursuant to which the original Mortgagor and any original
guarantors  are  released  from  liability,  and  the  transferee  and  any  new
guarantors  are  substituted  therefor and become liable under the Mortgage Note
and any related guaranties; provided, however, that if the Mortgaged Property to
be  transferred  pursuant  to this  sentence  relates  to a  Mortgage  Loan that
constitutes 5% or more of the Stated Principal Balance of all the Mortgage Loans
(taking into account for the  purposes of such  calculation,  (a) in the case of
any  such  Mortgage  Loan  that is a  Cross-Collateralized  Mortgage  Loan,  any
Mortgage Loan with which it is  cross-collateralized  and (b) in the case of any
such Mortgage Loan with respect to which the related  Mortgagor or its affiliate
is a  Mortgagor  with  respect  to one or more  other  Mortgage  Loans  (as such
Mortgage Loans are identified in Appendix II to the Prospectus Supplement), such
other Mortgage Loan or Mortgage Loans)), then any such transfer and substitution
shall   require   Rating   Agency   Confirmation   and  provided   further  that
notwithstanding the foregoing, the Mortgaged Property related to Loan Number 277
may be sold to, and the  related  Mortgage  Loan may be assumed by G&E  Tremont,
LLC, or an affiliate thereof; and any assumption fee with respect thereto may be
paid to a prior lender and or servicer. In connection with any such transfer and
substitution,  the Special  Servicer  may require  from the related  Mortgagor a
reasonable  and  customary  fee for the  additional  services  performed  by it,
together with  reimbursement  for any related costs and expenses  incurred by it
(but  only to the  extent  that  charging  such fee  will  not be a  significant
modification of the Mortgage Loan for purposes of the REMIC Provisions or result
in an Adverse  REMIC Event in respect of any REMIC Pool).  The Special  Servicer
shall promptly  notify the Trustee and the Master Servicer of any such agreement
and forward the  original  thereof to the Trustee for  inclusion  in the related
Mortgage File (with a copy to the Master Servicer and the Rating Agencies).

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

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

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

then,  for so long as such Mortgage  Loan is included in the Trust,  the Special
Servicer,  on behalf of the Trustee as the mortgagee of record,  shall  exercise
(or waive  its right to  exercise)  any right it may have with  respect  to such
Mortgage Loan (x) to  accelerate  the payments  thereon,  or (y) to withhold its
consent to the creation of any such additional lien or other  encumbrance,  in a
manner consistent with the Servicing Standard;  provided, however, that any such
waiver shall require Rating Agency Confirmation.

     (c) Nothing in this Section 8.6 shall  constitute a waiver of the Trustee's
right,  as the  mortgagee of record,  to receive  notice of any  assumption of a
Mortgage Loan, any sale or other transfer of the related  Mortgaged  Property or
the creation of any additional  lien or other  encumbrance  with respect to such
Mortgaged Property.

     (d) Except as  otherwise  permitted  by Section  8.18,  neither  the Master
Servicer nor the Special Servicer shall agree to modify, waive or amend any term
of any Mortgage Loan in  connection  with the taking of, or the failure to take,
any action pursuant to this Section 8.6.

     (e) In the event that a Mortgagor elects to obtain a release of the related
Mortgaged Property from the lien of the related Mortgage by pledging  defeasance
collateral in accordance  with the terms of the Mortgage  Note,  then the Master
Servicer  shall,  if  permitted  pursuant  to the  terms of such  Mortgage  Note
(including  pursuant to any provision which permits a lender or its successor to
require  that the related  Mortgagor  deliver any  additional  documents as such
lender or assignee may reasonably request),  obtain a Rating Agency Confirmation
with respect to such defeasance and obtain reasonable assurance that any related
expenses will be paid for by the  Mortgagor.  In addition,  the Master  Servicer
shall  require  an  Opinion of  Counsel  (which  shall be at the  expense of the
Mortgagor)  to the effect that such  defeasance  will not cause an Adverse REMIC
Event.

     Section 8.7   Realization Upon Defaulted Mortgage Loans.

     (a) The Master Servicer shall notify the Special Servicer of the occurrence
of a Servicing  Transfer  Event in respect of any Mortgage Loan and,  subject to
Section 8.18, the Special  Servicer  shall monitor such Mortgage Loan,  evaluate
whether the causes of any default  thereunder can be corrected over a reasonable
period  without  significant  impairment  of the value of the related  Mortgaged
Property,  initiate  corrective  action in cooperation with the Mortgagor if, in
the Special Servicer's  reasonable and good faith judgment,  cure is likely, and
take such other actions as are consistent  with the Servicing  Standard.  If, in
the Special  Servicer's  reasonable  and good faith  judgment,  such  corrective
action  has  been  unsuccessful,  no  satisfactory  arrangement  can be made for
collection of delinquent  payments and no other alternative  consistent with the
Servicing  Standard can be negotiated,  and the defaulted  Mortgage Loan has not
been released from the Trust pursuant to any provision hereof,  then the Special
Servicer  shall,  subject to  subsections  (b) through (d) of this  Section 8.7,
exercise  reasonable  efforts,   consistent  with  the  Servicing  Standard,  to
foreclose  upon or  otherwise  comparably  convert  (which  may  include  an REO
Acquisition)  the  ownership  of  property  securing  such  Mortgage  Loan.  The
foregoing  is subject to the  provision  that,  in any case in which a Mortgaged
Property shall have suffered damage from an Uninsured Cause, the Master Servicer
and the Special  Servicer  shall each have the right but not the  obligation  to
expend  its own funds as a  Servicing  Advance  toward the  restoration  of such
property  if it shall  determine  in its  reasonable  discretion  (i) that  such
restoration  will  increase,  on a net present value basis,  the net proceeds of
liquidation of such Mortgaged Property to Certificateholders after reimbursement
to itself for such Advances (together with Advance Interest), and (ii) that such
Advances  (together  with Advance  Interest)  will be  recoverable by the Master
Servicer  or  Special  Servicer,  as the case  may be,  out of the  proceeds  of
liquidation  of such Mortgaged  Property,  as  contemplated  in Section 5.2. The
Special  Servicer (or, at the  direction of the Special  Servicer and subject to
Section 4.2,  the Master  Servicer)  shall  advance all other costs and expenses
incurred  by it in any  such  proceedings,  subject  to its  being  entitled  to
reimbursement  therefor  as a  Servicing  Advance as  provided in Section 4.2 or
Section 5.2, and further subject to its being entitled to pay out of the related
Liquidation  Proceeds  any  Liquidation  Expenses  incurred  in  respect  of any
Mortgage  Loan,  which  Liquidation  Expenses were  outstanding at the time such
proceeds are received. When applicable state law permits the Special Servicer to
select between judicial and non-judicial foreclosure in respect of any Mortgaged
Property,  the Special Servicer shall make such selection in a manner consistent
with the  Servicing  Standard.  Nothing  contained  in this Section 8.7 shall be
construed so as to require the Special Servicer, on behalf of the Trust, to make
a bid on any Mortgaged Property at a foreclosure sale or similar proceeding that
is in excess of the fair market value of such  property,  as  determined  by the
Special  Servicer in its sole judgment taking into account,  among other things,
the  physical  condition  of the  Mortgaged  Property,  the  state of the  local
economy, the Trust's obligation to dispose of any REO Property within the period
specified in Section 8.19, and the results of any Appraisal obtained pursuant to
this  Agreement,  all  such  bids to be made in a  manner  consistent  with  the
Servicing  Standard.  If and when the Special  Servicer  deems it necessary  and
prudent for  purposes of  establishing  the fair market  value of any  Mortgaged
Property securing a defaulted  Mortgage Loan, whether for purposes of bidding at
foreclosure  or  otherwise,  the  Special  Servicer  is  authorized  to  have an
Appraisal  performed with respect to such property (the cost of which  Appraisal
shall be covered by, and be reimbursable as, a Servicing Advance).

     (b) The Special Servicer shall not acquire any personal  property  pursuant
to this Section 8.7 (with the exception of cash or cash  equivalents  pledged as
collateral for a Mortgage Loan) unless either:

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

              (ii) the  Special  Servicer  shall  have  obtained  an  Opinion of
         Counsel  (the  cost of which  may be  withdrawn  from  the  Certificate
         Account pursuant to Section 5.2) to the effect that the holding of such
         personal  property by the Trust will not cause the  imposition of a tax
         on the Trust or any REMIC Pool under the REMIC  Provisions or cause any
         of REMIC I,  REMIC II or REMIC III to fail to qualify as a REMIC at any
         time that any Certificate is outstanding.

     (c)  Notwithstanding  the  foregoing  provisions  of this  Section 8.7, the
Special  Servicer  shall not,  on behalf of the  Trustee,  complete  foreclosure
proceedings,  obtain  title to a Mortgaged  Property in lieu of  foreclosure  or
otherwise,  have a receiver of rents  appointed  with  respect to any  Mortgaged
Property,  or take any other action with respect to any Mortgaged Property,  if,
as  a  result   of  any  such   action,   the   Trustee,   on   behalf   of  the
Certificateholders,   would  be   considered   to  hold   title   to,  to  be  a
"mortgagee-in-possession"  of,  or  to be  an  "owner"  or  "operator"  of  such
Mortgaged  Property  within the meaning of CERCLA or any comparable  law, unless
(as  evidenced  by an  Officer's  Certificate  to such effect  delivered  to the
Trustee)  the  Special   Servicer  has  previously   received  an  Environmental
Assessment  in  respect  of such  Mortgaged  Property  prepared  by a Person who
regularly conducts  Environmental  Assessments dated within one year of the date
of  such   determination  and  the  Special   Servicer,   based  solely  (as  to
environmental  matters and related costs) on the  information  set forth in such
Environmental Assessment, determines that:

              (i)  the  Mortgaged  Property  is in  compliance  with  applicable
         Environmental  Laws or, if not, that acquiring such Mortgaged  Property
         and  taking  such  actions  as are  necessary  to bring  the  Mortgaged
         Property in  compliance  therewith  is  reasonably  likely to produce a
         greater  recovery to  Certificateholders  on a present value basis than
         not acquiring such Mortgaged Property and not taking such actions; and

              (ii)  there are no  circumstances  or  conditions  present  at the
         Mortgaged  Property  relating  to the use,  management  or  disposal of
         Hazardous  Materials  for which  investigations,  testing,  monitoring,
         containment,  clean-up  or  remediation  could be  required  under  any
         applicable Environmental Laws and regulations or, if such circumstances
         or conditions  are present for which any such action could be required,
         that  acquiring  such  Mortgaged  Property and taking such actions with
         respect to such  Mortgaged  Property is reasonably  likely to produce a
         greater  recovery to  Certificateholders  on a present value basis than
         not acquiring such Mortgaged Property and not taking such actions.

The  cost of any  such  Environmental  Assessment,  as  well as the  cost of any
remedial,  corrective or other further action  contemplated by clause (i) and/or
clause (ii) of the preceding  paragraph,  may be withdrawn from the  Certificate
Account by the Master  Servicer  as an expense of the Trust  pursuant to Section
5.2; and if any such Environmental  Assessment so warrants, the Special Servicer
shall,  at the  expense  of the Trust  payable  out of the  Certificate  Account
pursuant to Section 5.2,  perform such  additional  environmental  testing as is
consistent  with the  Servicing  Standard to  determine  whether the  conditions
described  in  clauses  (i)  and  (ii)  of the  preceding  paragraph  have  been
satisfied.

     (d) If the  environmental  testing  contemplated  by  subsection  (c) above
establishes  that either of the  conditions set forth in clauses (i) and (ii) of
the first sentence  thereof has not been satisfied with respect to any Mortgaged
Property  securing a defaulted  Mortgage Loan,  then the Special  Servicer shall
take such  action as it deems to be in the best  economic  interest of the Trust
(other than proceeding to acquire title to the Mortgaged Property) and is hereby
authorized at such time as it deems  appropriate  to release all or a portion of
such Mortgaged Property from the lien of the related Mortgage.

     (e) The Special Servicer shall provide monthly to the Master Servicer,  who
shall, in turn, promptly deliver copies thereof to the Trustee,  written reports
regarding  any  actions  taken  by the  Special  Servicer  with  respect  to any
Mortgaged   Property  securing  a  Defaulted  Mortgage  Loan  as  to  which  the
environmental  testing  contemplated  in subsection  (c) above has revealed that
either of the conditions set forth in clauses (i) and (ii) of the first sentence
thereof  has not been  satisfied,  in each case until the  earliest  to occur of
satisfaction of both such conditions,  removal of the related Mortgage Loan from
the Trust and  release of the lien of the  related  Mortgage  on such  Mortgaged
Property. Within 5 days of its receipt thereof, the Trustee shall deliver a copy
of each such report to the Depositor and each Rating Agency.

     (f) The Special  Servicer shall have the right to determine,  in accordance
with the Servicing Standard, the advisability of the maintenance of an action to
obtain a  deficiency  judgment  if the laws of the state in which the  Mortgaged
Property is located and the terms of the Mortgage Loan permit such an action.

     (g) The Special  Servicer shall maintain  accurate  records,  prepared by a
Servicing  Officer,  of  each  Final  Recovery  Determination  in  respect  of a
Defaulted  Mortgage  Loan or REO  Property  and the basis  thereof.  Each  Final
Recovery  Determination shall be evidenced by an Officer's Certificate delivered
to the Trustee and the Master  Servicer no later than 10 Business Days following
such Final Recovery Determination.

     Section 8.8   Trustee to Cooperate; Release of Mortgage Files.

     (a) Upon the payment in full of any  Mortgage  Loan,  or the receipt by the
Master Servicer or the Special  Servicer of a notification  that payment in full
shall be escrowed in a manner  customary for such purposes,  the Master Servicer
or the Special Servicer, as the case may be, will immediately notify the Trustee
and request  delivery of the related  Mortgage File. Any such notice and request
shall be in the form of a Request for Release signed by a Servicing  Officer and
shall  include a  statement  to the effect  that all  amounts  received or to be
received in  connection  with such  payment that are required to be deposited in
the  Certificate  Account  pursuant  to  Section  5.1  have  been  or will be so
deposited.  Within five Business Days (or within such shorter  period as release
can reasonably be accomplished  if the Master  Servicer or the Special  Servicer
notifies the Trustee of an exigency) of receipt of such notice and request,  the
Trustee shall release,  or cause any related  Custodian to release,  the related
Mortgage  File  to the  Master  Servicer  or  the  Special  Servicer,  whichever
requested  it.  No  expenses  incurred  in  connection  with any  instrument  of
satisfaction  or deed of  reconveyance  shall be chargeable  to the  Certificate
Account.

     (b) From time to time as is appropriate for servicing or foreclosure of any
Mortgage  Loan, the Master  Servicer or the Special  Servicer may deliver to the
Trustee a Request  for  Release  signed by a  Servicing  Officer  thereof.  Upon
receipt  of the  foregoing,  the  Trustee  shall  deliver  or cause the  related
Custodian to deliver,  the Mortgage  File or any document  therein to the Master
Servicer  or the  Special  Servicer,  as the case may be.  Upon  return  of such
Mortgage File or such document to the Trustee or the related  Custodian,  or the
delivery to the Trustee of a  certificate  of a Servicing  Officer  stating that
such  Mortgage  Loan  was  liquidated  and that all  amounts  received  or to be
received in connection with such  liquidation  that are required to be deposited
into the  Certificate  Account  pursuant  to Section 5.1 have been or will be so
deposited,  or that such  Mortgage  Loan has become an REO  Mortgage  Loan,  the
Request for Release  shall be released by the Trustee to the Master  Servicer or
the Special Servicer, as applicable.

     (c) Within five  Business  Days (or within such shorter  period as delivery
can reasonably be accomplished if the Special  Servicer  notifies the Trustee of
an exigency) of receipt  thereof,  the Trustee  shall execute and deliver to the
Special  Servicer  any court  pleadings,  requests for  trustee's  sale or other
documents  necessary  to the  foreclosure  or  trustee's  sale in  respect  of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Mortgagor on the Mortgage  Note or Mortgage or to obtain a deficiency  judgment,
or to enforce any other  remedies or rights  provided  by the  Mortgage  Note or
Mortgage or otherwise  available at law or in equity. The Special Servicer shall
be responsible  for the  preparation  of all such documents and pleadings.  When
submitted to the Trustee for  signature,  such  documents or pleadings  shall be
accompanied  by a  certificate  of a  Servicing  Officer  requesting  that  such
pleadings  or  documents  be executed by the  Trustee and  certifying  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the  related  Mortgage,  except  for  the  termination  of  such a lien  upon
completion of the foreclosure or trustee's sale.

     Section 8.9  Documents, Records and Funds in Possession of Master  Servicer
or   Special   Servicer   to  be  Held   for   Trustee   for  the   Benefit   of
Certificateholders.

     Notwithstanding any other provisions of this Agreement, the Master Servicer
and the  Special  Servicer  shall each  transmit to the  Trustee,  to the extent
required  by this  Agreement,  all  documents  and  instruments  coming into the
possession of the Master Servicer or the Special  Servicer,  as the case may be,
from time to time and shall account fully to the Trustee for any funds  received
or otherwise collected thereby,  including  Liquidation  Proceeds,  Condemnation
Proceeds or Insurance  Proceeds in respect of any Mortgage Loan or REO Property.
All Mortgage Loan documents and funds collected or held by, or under the control
of, the Master Servicer or the Special Servicer in respect of any Mortgage Loans
and/or REO  Properties,  whether from the  collection  of principal and interest
payments  or from  Liquidation  Proceeds,  Condemnation  Proceeds  or  Insurance
Proceeds  or  otherwise,  including  any  funds on  deposit  in the  Certificate
Account,  shall be held by the Master Servicer or the Special  Servicer,  as the
case may be, for and on behalf of the  Trustee  and the  Certificateholders  and
shall be and remain the sole and exclusive  property of the Trustee,  subject to
the applicable provisions of this Agreement. The Master Servicer and the Special
Servicer  each agrees that it shall not  create,  incur or subject any  Mortgage
Loan documents or any funds that are deposited in the Certificate Account or any
Lock-Box Account, Reserve Account or Escrow Account, or any funds that otherwise
are or may become due or payable to the Trustee,  to any claim,  lien,  security
interest,  judgment, levy, writ of attachment or other encumbrance, or assert by
legal action or otherwise any claim or right of setoff against any Mortgage Loan
documents or any funds  collected on, or in connection  with, a Mortgage Loan or
REO Property, except, however, that the Master Servicer and the Special Servicer
each shall be  entitled  to receive  from any such  funds any  amounts  that are
properly due and payable to the Master Servicer or the Special Servicer,  as the
case may be, under this Agreement.

     Section 8.10   Servicing Compensation.

     (a) As compensation for its activities hereunder, the Master Servicer shall
be entitled to receive the Master  Servicing  Fee with respect to each  Mortgage
Loan,  including  without  limitation each Specially  Serviced Mortgage Loan and
each REO Mortgage Loan. As to each Mortgage Loan,  including without  limitation
each  Specially  Serviced  Mortgage Loan and each REO Mortgage  Loan, the Master
Servicing  Fee shall  accrue on the  related  Stated  Principal  Balance of such
Mortgage Loan outstanding  from time to time at the applicable  Master Servicing
Fee Rate and shall be computed for the same period  respecting which any related
interest payment due or deemed due on such Mortgage Loan is computed. The Master
Servicing Fee with respect to any Mortgage Loan or REO Mortgage Loan shall cease
to accrue if a Liquidation Event occurs in respect thereof. The Master Servicing
Fee shall be payable monthly, on a loan-by-loan basis, from payments of interest
on each  Mortgage  Loan,  REO Income  allocable as interest on each REO Mortgage
Loan and the interest  portion of P&I Advances on each Mortgage Loan,  including
without limitation each REO Mortgage Loan. The Master Servicer shall be entitled
to  recover  unpaid  Master  Servicing  Fees in respect  of any  Mortgage  Loan,
including  without  limitation  each REO Mortgage  Loan,  out of that portion of
related Insurance  Proceeds,  Condemnation  Proceeds or Liquidation  Proceeds or
Repurchase Proceeds allocable as recoveries of interest, to the extent permitted
by Section 5.2. The Master  Servicer's right to receive the Master Servicing Fee
may not be  transferred  in  whole  or in part  except  in  connection  with the
transfer of all of the Master Servicer's  responsibilities and obligations under
this Agreement.  The Master Servicer may assign and convey the RMF Retained Fee.
As compensation  for its servicing  activities,  each Primary  Servicer shall be
entitled to receive the Primary Servicing Fee.

     The Master  Servicer  shall be  entitled  to  additional  master  servicing
compensation ("Additional Master Servicing Compensation") in the form of:

              (i) 50% of any  assumption  fees,  100% of any ancillary  fees not
         otherwise   addressed  herein,  100%  of  modification  fees  expressly
         reserved to the Master Servicer herein and Penalty Charges collected on
         Mortgage  Loans other than  Specially  Serviced  Mortgage Loans and REO
         Mortgage  Loans,  but only to the extent  actually  paid by the related
         Mortgagor  and to the extent that all amounts then due and payable with
         respect to the related  Mortgage  Loan have been paid and, with respect
         to Default  Interest only, are not needed to pay Advance  Interest with
         respect  to any  other  Mortgage  Loan,  provided,  however,  that  any
         assumption  fee payable by the Mortgagor  with respect to the Mortgaged
         Property related to Loan Number 277 shall be retained by a prior lender
         and/or servicer;

              (ii) any Prepayment  Interest  Excesses  collected on the Mortgage
         Loans,  including without limitation  Specially Serviced Mortgage Loans
         and REO Mortgage  Loans,  but only to the extent that the  aggregate of
         all such Prepayment  Interest Excesses collected during each Collection
         Period exceeds the Prepayment  Interest Shortfalls incurred during such
         Collection Period;

              (iii) any interest and other income  earned on the  investment  of
         funds in the Certificate Account, but only to the extent not applied to
         offset losses on other investments of funds in the Certificate Account,
         and

              (iv) any  interest and other income  earned on the  investment  of
         funds in the  Escrow  and  Reserve  Accounts  maintained  by the Master
         Servicer,  and any REO Account maintained by the Special Servicer,  but
         only  to the  extent  not  required  to be  paid  to  Mortgagors  under
         applicable law or the terms of the respective Mortgage Loan documents.

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be  entitled to receive the  Special  Servicing  Fee with  respect to each
Specially  Serviced  Mortgage  Loan  and  each  REO  Mortgage  Loan.  As to each
Specially  Serviced  Mortgage  Loan and  each REO  Mortgage  Loan,  the  Special
Servicing  Fee shall  accrue on the  related  Stated  Principal  Balance of such
Mortgage Loan  outstanding  from time to time at the Special  Servicing Fee Rate
and shall be computed for the same period  respecting which any related interest
payment due on such Specially Serviced Mortgage Loan or deemed to be due on such
REO Mortgage  Loan is computed.  The Special  Servicing Fee with respect to each
Specially  Serviced  Mortgage  Loan and each REO  Mortgage  Loan shall  cease to
accrue if a Liquidation  Event occurs in respect thereof or if such loan becomes
a Rehabilitated  Mortgage Loan. As to each Specially  Serviced Mortgage Loan and
each REO  Mortgage  Loan,  earned but  unpaid  Special  Servicing  Fees shall be
payable monthly out of the same sources and at the same time (but separate from)
Master  Servicing  Fees  payable  to the  Master  Servicer  in  respect  of such
Specially Serviced Mortgage Loan or REO Mortgage Loan.

     As further compensation for its activities hereunder,  the Special Servicer
shall be entitled to receive the Workout Fee with respect to each  Rehabilitated
Mortgage Loan. As to each Rehabilitated  Mortgage Loan, the Workout Fee shall be
payable from, and shall be calculated by application of the Workout Fee Rate to,
each collection of interest and principal  received on such Mortgage Loan for so
long as it remains a  Rehabilitated  Mortgage Loan. The Workout Fee with respect
to any  Rehabilitated  Mortgage  Loan will cease to be  payable  if a  Servicing
Transfer Event occurs with respect thereto or if the related Mortgaged  Property
becomes an REO Property,  provided that a new Workout Fee will become payable if
and when such Mortgage Loan again becomes a Rehabilitated  Mortgage Loan. If the
Special  Servicer is  terminated  other than for cause or resigns in  accordance
with Section 8.24, it shall retain the right to receive any and all Workout Fees
payable in respect of Mortgage  Loans that became  Rehabilitated  Mortgage Loans
during the period that it acted as Special  Servicer  and were still such at the
time of such  termination or  resignation  (and the successor  Special  Servicer
shall not be entitled to any portion of such Workout  Fees),  in each case until
the Workout Fee for any such loan  ceases to be payable in  accordance  with the
preceding sentence.

     As further compensation for its activities hereunder,  the Special Servicer
shall  also be  entitled  to  receive a  Liquidation  Fee with  respect  to each
Specially  Serviced  Mortgage  Loan or REO  Property as to which it receives any
full or discounted payoff or any Liquidation  Proceeds (other than in connection
with the purchase of any such Specially  Serviced  Mortgage Loan or REO Property
by any Person  entitled to effect an optional  termination of the Trust pursuant
to Section  10.01).  The  Liquidation  Fee with  respect  to any such  Specially
Serviced  Mortgage  Loan will not be payable  if such  Mortgage  Loan  becomes a
Rehabilitated Mortgage Loan. Notwithstanding anything herein to the contrary, no
Liquidation Fee will be payable from, or based upon the receipt of,  Liquidation
Proceeds  collected as a result of any purchase of a Specially Serviced Mortgage
Loan or REO Property  described in the  parenthetical  to the first  sentence of
this paragraph.

     The Special  Servicer  shall be entitled to  additional  special  servicing
compensation  ("Additional Special Servicing  Compensation") in the form of 100%
of  any  modification  fees,  assumption  fees,  ancillary  fees  not  otherwise
addressed  herein  and,  to the extent  not  otherwise  applied  to pay  Advance
Interest as provided herein,  Penalty Charges,  collected on Specially  Serviced
Mortgage Loans and REO Mortgage Loans and 50% of any assumption fees and 100% of
any  modification  fees  expressly  reserved  to the Special  Servicer  herewith
collected on Mortgage Loans other than Specially Serviced Mortgage Loans and REO
Mortgage Loans.

     (c) The Master Servicer and the Special  Servicer shall each be required to
pay out of its own funds all  overhead and general and  administrative  expenses
incurred by it in connection with its servicing activities hereunder (including,
without limitation,  the premiums for any blanket policy obtained by it insuring
against  hazard losses  pursuant to Section  8.5(b)),  if and to the extent such
expenses are not payable  directly out of the Certificate  Account,  and neither
the Master  Servicer  nor the  Special  Servicer,  as the case may be,  shall be
entitled to reimbursement except as expressly provided in this Agreement.

     Section 8.11   Master Servicer Reports; Account Statements.

     (a) The Master  Servicer  shall  deliver to the Trustee,  (i) no later than
4:00 p.m.  Eastern time on the third  Business Day preceding  each  Distribution
Date the Master Servicer  Preliminary  Remittance Report, and (ii) no later than
4:00 p.m. Eastern time on the Report Date, the Master Servicer Remittance Report
with respect to the related Distribution Date, and upon request, shall deliver a
copy of such report to the Healthcare Adviser and Special Servicer.  The Special
Servicer shall provide all information  relating to Specially  Serviced Mortgage
Loans and REO Properties to permit the Master  Servicer to satisfy its duties in
this Section 8.11 on or before the Business Day prior to the Report Date.

     (b) The Master  Servicer  shall  deliver  to the  Trustee  and the  Special
Servicer  within  30 days  following  each  Master  Servicer  Remittance  Date a
statement setting forth the status of the Certificate Account as of the close of
business on such Master Servicer Remittance Date showing, for the period covered
by such  statement,  the  aggregate of deposits of each type provided in Section
5.1 in, and the  aggregate of  withdrawals  of each type provided in Section 5.2
from, the Certificate Account.

     Section 8.12 Annual Statement as to Compliance. The Master Servicer and the
Special  Servicer shall each deliver to the Depositor and the Trustee,  and upon
request,  to the Operating Adviser and the Healthcare  Adviser (and, in the case
of the Special  Servicer,  to the Master Servicer) on or before March 31 of each
year, an Officer's  Certificate  stating,  as to the signer thereof,  that (a) a
review of the activities of the Master Servicer or the Special Servicer,  as the
case may be,  during the preceding  calendar year or portion  thereof and of the
performance of the Master Servicer or the Special Servicer,  as the case may be,
under this Agreement has been made under such officer's  supervision  and (b) to
the best of such officer's knowledge,  based on such review, the Master Servicer
or the Special  Servicer,  as the case may be, has fulfilled all its obligations
under this Agreement in all material respects throughout such year, or, if there
has been a default in the  fulfillment of any such  obligation,  specifying each
such default known to such officer and the nature and status thereof. The Master
Servicer and the Special  Servicer  shall each forward to the Rating  Agencies a
copy of each such statement delivered by it to the Depositor and the Trustee.

     Section 8.13 Annual Independent Public Accountants' Servicing Report. On or
before March 31 of each year,  the Master  Servicer at its expense shall cause a
firm of Accountants to furnish a statement to the Depositor and the Trustee, and
upon request,  to the Operating Adviser and the Healthcare Adviser to the effect
that (i) it has obtained a letter of  representation  regarding  certain matters
from the management of the Master Servicer, which includes an assertion that the
Master  Servicer  has complied  with certain  minimum  mortgage  loan  servicing
standards  (to the extent  applicable  to commercial  and  multifamily  mortgage
loans),  identified  in the Uniform  Single  Attestation  Program  for  Mortgage
Bankers established by the Mortgage Bankers Association of America, with respect
to the servicing of commercial  and  multifamily  mortgage loans during the most
recently  completed  calendar  year  and  (ii) on the  basis  of an  examination
conducted by such firm in accordance with standards  established by the American
Institute of Certified Public Accountants,  such representation is fairly stated
in all material  respects,  subject to such exceptions and other  qualifications
that may be  appropriate.  In  rendering  its report  such firm may rely,  as to
matters relating to the direct servicing of commercial and multifamily  mortgage
loans  by  Sub-Servicers,  upon  comparable  reports  of  firms  of  independent
certified public accountants rendered on the basis of examinations  conducted in
accordance  with the same  standards  (rendered  within one year of such report)
with respect to those Sub-Servicers.

     The Special  Servicer  will  deliver to the  Depositor,  the  Sellers,  the
Operating Adviser,  the Healthcare Adviser,  the Trustee and the Master Servicer
an annual  accountants' report only if, and in such form as may be, requested by
the Rating Agencies.

     The Master  Servicer and the Special  Servicer,  to the extent  applicable,
shall  each,  with 90 days prior  notice,  use  reasonable  efforts to cause the
applicable Accountants to cooperate with the Depositor in conforming any reports
delivered  pursuant  to  this  Section  8.13  to  requirements  imposed  by  the
Securities  and Exchange  Commission  on the  Depositor in  connection  with the
Securities and Exchange  Commission's issuance of a no-action letter relating to
the Depositor's  reporting  requirements in respect of the Trust pursuant to the
Exchange Act.

     The Master  Servicer  and the Special  Servicer  shall each  forward to the
Rating  Agencies a copy of each  statement  delivered by it to the Depositor and
the Trustee pursuant to this Section 8.13.

     Section 8.14   Certain Reports Regarding the Mortgage Loans and the 
                    Mortgaged Properties.

     (a) Not later than 4:00 p.m. Eastern time on the Report Date in each month,
the Master Servicer shall deliver to the Trustee the CSSA Data Files  containing
information regarding the Mortgage Loans as of the end of the related Collection
Period,  which CSSA Data Files will  contain  substantially  the  categories  of
information  regarding  the  Mortgage  Loans  set  forth in  Exhibit  Q, will be
delivered  in a  format  mutually  acceptable  to the  Master  Servicer  and the
Trustee.  The Master  Servicer  also  maintains  a site on the World Wide Web at
www.amresco.com at which property level information will be available.

     (b)  [reserved.]

     (c)  No later than the Report Date, the Master  Servicer  shall  deliver or
cause to be delivered to the Trustee the  following  reports with respect to the
Mortgage Loans (and, if applicable,  the related REO Properties),  providing the
required  information  as of the Due Date:  (i) a Comparative  Financial  Status
Report, (ii) a Delinquent Loan Status Report;  (iii) an Historical Loss Estimate
Report;  (iv) an  Historical  Loan  Modification  Report;  and (v) an REO Status
Report.  Such reports  shall be presented in writing and on a computer  readable
medium  reasonably  acceptable to the Trustee.  The information that pertains to
Specially  Serviced Mortgage Loans and REO Properties  reflected in such reports
shall be based solely upon the reports  delivered by the Special Servicer to the
Master Servicer  pursuant to Section 8.29. In the absence of manifest error, the
Master   Servicer  shall  be  entitled  to  conclusively   rely  upon,   without
investigation  or inquiry,  the information  and reports  delivered to it by the
Special  Servicer,  and the Trustee shall be entitled to conclusively  rely upon
the Master  Servicer's  reports and the Special  Servicer's  reports without any
duty or obligation to recompute,  verify or  recalculate  any of the amounts and
other  information  stated  therein.   Any  of  such  reports  may  include  any
disclaimers the Master Servicer deems appropriate.

     (d) The  Master  Servicer  shall  deliver or cause to be  delivered  to the
Trustee the following materials,  in each case to the extent that such materials
or the  information  on which  they are based have been  received  by the Master
Servicer:

              (i) At least annually by June 30th,  with respect to each Mortgage
         Loan and REO Mortgage  Loan,  an Operating  Statement  Analysis for the
         related  Mortgaged  Property  or  REO  Property  as of  the  end of the
         preceding  calendar  year,   together  with  copies  of  the  operating
         statements and rent rolls (but only to the extent the related Mortgagor
         is required by the Mortgage to deliver,  or otherwise agrees to provide
         such  information  and, with respect to operating  statements  and rent
         rolls for Specially Serviced Mortgage Loans and REO Properties, only to
         the extent delivered by the Special Servicer) for the related Mortgaged
         Property or REO  Property as of the end of the  preceding  fiscal year.
         The Master  Servicer  shall use its  reasonable  efforts to obtain such
         annual operating  statements and rent rolls with respect to each of the
         Mortgage  Loans other than  Specially  Serviced  Mortgage  Loans or REO
         Mortgage  Loans,  which  efforts  shall  include  a letter  sent to the
         related  Mortgagor  each  quarter  (followed up with  telephone  calls)
         requesting such annual  operating  statements and rent rolls until they
         are received to the extent such action is  consistent  with  applicable
         law and the terms of the Mortgage Loans.

              (ii) Within thirty days after  receipt by the Master  Servicer (or
         twenty days after  receipt  from the Special  Servicer in the case of a
         Specially  Serviced  Mortgage  Loan  or REO  Property)  of  any  annual
         operating  statements  with  respect to any  Mortgaged  Property or REO
         Property, an NOI Adjustment Worksheet for such Mortgaged Property (with
         the annual operating statements attached thereto as an exhibit).

     The Master Servicer shall maintain one Operating  Statement Analysis report
for each  Mortgaged  Property and REO  Property  (to the extent  prepared by and
received  from  the  Special  Servicer  in the case of any REO  Property  or any
Mortgaged  Property  constituting  security  for a Specially  Serviced  Mortgage
Loan).  The Operating  Statement  Analysis  report for each  Mortgaged  Property
(other than any such  Mortgaged  Property  which is REO Property or  constitutes
security for a Specially  Serviced Mortgage Loan) is to be updated by the Master
Servicer and such updated report delivered to the Trustee on the Master Servicer
Remittance Date which is no earlier than thirty days after receipt by the Master
Servicer of updated operating statements for such Mortgaged Property. The Master
Servicer will use the "normalized"  column from the NOI Adjustment  Worksheet to
update  the  Operating  Statement  Analysis  report  and will use any  operating
statements  received with respect to any Mortgaged Property (other than any such
Mortgaged Property which is REO Property or constitutes security for a Specially
Serviced  Mortgage Loan) to update the Operating  Statement  Analysis report for
such Mortgaged Property, such updates to be completed and copies thereof sent to
the Trustee within thirty days after receipt of the necessary information.

     (e) No later than the Report Date,  beginning in October  1998,  the Master
Servicer  shall prepare and deliver to the Trustee and the Special  Servicer,  a
Watch List of all Mortgage Loans that the Master  Servicer has determined are in
jeopardy  of becoming  Specially  Serviced  Mortgage  Loans.  For this  purpose,
Mortgage  Loans that are in  jeopardy of becoming  Specially  Serviced  Mortgage
Loans shall  include,  without  limitation:  (i) Mortgage Loans having a current
Debt Service  Coverage  Ratio that is 80% or less of the  trailing  twelve-month
Debt Service  Coverage Ratio as of the Cut-off Date or having a current trailing
twelve-month  Debt Service Coverage Ratio that is less than 1.00x, (ii) Mortgage
Loans as to which any  required  inspection  of the related  Mortgaged  Property
conducted by the Master  Servicer  indicates a problem that the Master  Servicer
determines  can reasonably be expected to materially  adversely  affect the cash
flow generated by such Mortgaged Property,  (iii) Mortgage Loans which have come
to the Master  Servicer's  attention in the performance of its duties under this
Agreement  (without any expansion of such duties by reason  hereof) that (A) any
tenant occupying 25% or more of the space in the related Mortgaged  Property has
vacated  (without being  replaced by a comparable  tenant and lease) or been the
subject of bankruptcy or similar  proceedings  or (B) relate to a borrower or an
affiliate  that is the  subject  of a  bankruptcy  or similar  proceeding,  (iv)
Mortgage  Loans  that are at least  one full  Collection  Period  delinquent  in
payment,  and (v) Mortgage  Loans that are within 60 days of maturity.  Any such
Watch List may include any disclaimers the Master Servicer deems appropriate.

     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 event  that comes to their  knowledge  with
respect to a Mortgage  Loan or REO  Property  that the  Master  Servicer  or the
Special  Servicer,  respectively,  determines,  in accordance with the Servicing
Standard,  would have a material  adverse  effect on such  Mortgage  Loan or REO
Property,  which notice shall include an  explanation  as to the reason for such
material adverse effect.

     (f) At least two  Business  Days prior to each Master  Servicer  Remittance
Date,  the Special  Servicer  shall  deliver,  or cause to be delivered,  to the
Master Servicer and, upon the request of any of the Trustee, the Depositor,  the
Sellers or either Rating Agency, to such requesting party, the following reports
with respect to the Specially  Serviced Mortgage Loans (and, if applicable,  the
related REO Properties),  providing the required information as of the Due Date:
(i) a Delinquent Loan Status Report;  (ii) an Historical  Loss Estimate  Report;
(iii) an Historical Loan  Modification  Report;  (iv) an REO Status Report;  (v)
Comparative  Financial  Status  Reports with respect to all  Specially  Serviced
Mortgage  Loans;  and (vi) CSSA Data Files,  as defined.  Such reports  shall be
presented in writing and on a computer readable magnetic medium.

     (g) The Special  Servicer  shall  deliver or cause to be  delivered  to the
Master Servicer and, upon the request of any of the Trustee, the Depositor,  the
Sellers or any Rating Agency, to such requesting party, the following materials,
in each case to the extent that such materials or the  information on which they
are based have been received by the Special Servicer:

              (i) Annually,  on or before June 10 of each year,  commencing with
         June 10, 1999,  with respect to each Specially  Serviced  Mortgage Loan
         and REO Mortgage Loan, an Operating  Statement Analysis for the related
         Mortgaged  Property  or REO  Property  as of the  end of the  preceding
         calendar  year,  together with copies of the operating  statements  and
         rent rolls for the related Mortgaged Property or REO Property as of the
         end of the preceding  calendar year. The Special Servicer shall use its
         best reasonable efforts to obtain such annual operating  statements and
         rent  rolls  with  respect  to  each  Mortgaged  Property  constituting
         security for a Specially  Serviced Mortgage Loan and each REO Property,
         which efforts  shall include a letter sent to the related  Mortgagor or
         other appropriate party each quarter (followed up with telephone calls)
         requesting such annual  operating  statements and rent rolls until they
         are received.

              (ii)  Within 10 days of receipt  by the  Special  Servicer  of any
         annual  operating  statements  with respect to any  Mortgaged  Property
         relating to a Specially  Serviced Mortgage Loan, or at least six months
         of  operating  information  with  respect to any REO  Property,  an NOI
         Adjustment  Worksheet for such Mortgaged Property or REO Property (with
         the annual operating statements attached thereto as an exhibit).

     The Special Servicer shall maintain one Operating Statement Analysis report
for each Mortgaged  Property securing a Specially Serviced Mortgage Loan and REO
Property.  The Operating  Statement  Analysis report for each Mortgaged Property
which constitutes  security for a Specially  Serviced Mortgage Loan or is an REO
Property  is to be updated  by the  Special  Servicer  and such  updated  report
delivered to the Master  Servicer  within ten days after  receipt by the Special
Servicer of updated operating  statements for each such Mortgaged  Property.  In
addition,  the Special  Servicer  shall with respect to any such report  provide
each such report to the Master Servicer in the then applicable CSSA format.  The
Special  Servicer  will use the  "normalized"  column  from  the NOI  Adjustment
Worksheet to update the  Operating  Statement  Analysis  report and will use any
operating  statements  received  with respect to any  Mortgaged  Property  which
constitutes  security  for a  Specially  Serviced  Mortgage  Loan  or is an  REO
Property to update the Operating  Statement  Analysis  report for such Mortgaged
Property,  such  updates to be completed  and copies  thereof sent to the Master
Servicer within ten days after receipt of the necessary information.

     (h) The Trustee shall be entitled to rely  conclusively on and shall not be
responsible for the content or accuracy of any information provided to it by the
Master Servicer or the Special Servicer pursuant to this Agreement.

     (i) The Trustee shall send copies of the reports received by it pursuant to
Sections 8.14(a) and (b) to the Depositor,  the Special Servicer,  the Operating
Adviser, the Sellers and each Rating Agency.

     Section 8.15   Certain  Available Information and Related Rights
                    of the Master  Servicer and the Special Servicer.

     (a) Subject to the  restrictions  described below (and except to the extent
not  permitted by law or under any of the Mortgage Loan  documents),  the Master
Servicer and the Special  Servicer  shall each also afford the Rating  Agencies,
the Depositor, the Sellers, the Trustee, the Fiscal Agent, the Special Servicer,
the  Underwriters,   the  Operating  Adviser,   the  Healthcare   Adviser,   any
Certificateholder,  any  Certificate  Owner and any Prospective  Investor,  upon
reasonable notice and during normal business hours, reasonable access to any and
all  additional  relevant,  non-proprietary  and  non-attorney-client-privileged
records and  documentation in its possession or under its control  regarding the
Mortgage Loans,  REO Properties and all accounts,  insurance  policies and other
relevant matters relating to this Agreement, and access to Servicing Officers of
the Master Servicer or Special Servicing  Officers of the Special  Servicer,  as
the case may be, responsible for its obligations hereunder.  Copies (or computer
diskettes  or  other  digital  or  electronic  copies  of  such  information  if
reasonably  available in lieu of paper  copies) of any and all of the  foregoing
items shall be made available by the Master Servicer or the Special Servicer, as
the case may be, upon request;  provided,  however, that the Master Servicer and
the  Special  Servicer  shall  each  be  permitted  to  require  payment  by the
requesting party (other than the Depositor,  the Trustee, the Underwriters,  the
Sellers or either Rating  Agency) of a sum  sufficient  to cover the  reasonable
expenses actually  incurred by the Master Servicer or the Special  Servicer,  as
the case may be, of providing access or copies (including  electronic or digital
copies) of any such  information  requested  in  accordance  with the  preceding
sentence.

     (b)  Nothing  herein  shall be deemed to  require  the Master  Servicer  or
Special  Servicer to  confirm,  represent  or warrant the  accuracy of (or to be
liable or responsible for) any other Person's information or report, included in
any  communication  from the other  (unless the Master  Servicer and the Special
Servicer are the same Person) or from a Mortgagor.  Neither the Master  Servicer
nor the Special Servicer shall have any liability to the Depositor, the Trustee,
any  Certificateholder,  any Certificate Owner, the Underwriters,  either Rating
Agency or any other  Person to whom it  delivers  information  pursuant  to this
Section 8.15 or any other  provision  of this  Agreement  for federal,  state or
other  applicable  securities law violations  relating to the disclosure of such
information.  In the event any Person  brings any claims  relating to or arising
from the  foregoing  against the Master  Servicer or the Special  Servicer,  the
Trust (from  amounts  held in the  Certificate  Account from time to time) shall
hold harmless and indemnify the Master Servicer or the Special Servicer,  as the
case may be, from any loss or expense (including attorneys' fees) relating to or
arising from such claims.

     (c) The Master  Servicer  and the Special  Servicer  shall each produce the
reports required of it under this Agreement; provided, however, that neither the
Master Servicer nor the Special Servicer shall be required to produce any ad hoc
non-standard  written  reports with respect to the Mortgage  Loans. In the event
the Master Servicer or the Special  Servicer elects to provide such reports,  it
may require the Person  requesting  such report to pay a reasonable fee to cover
the costs of the  preparation  thereof.  Requests  for any such report  shall be
made, and any such report shall be disseminated, through the Trustee.

     (d) In connection with providing access to or copies of the items described
in the subsections  (a), (b) and/or (c) of this Section 8.15 or in Section 8.16,
the Master Servicer,  the Special Servicer and the Trustee may each require: (a)
in the case of  Certificate  Owners,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  beneficial  holder of  Certificates,  is  requesting  the
information  solely  for  use in  evaluating  such  Person's  investment  in the
Certificates and will otherwise keep such information  confidential;  and (b) in
the case of  Prospective  Investors,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  prospective  purchaser  of a  Certificate  or an interest
therein,  is requesting the information  solely for use in evaluating a possible
investment  in   Certificates   and  will   otherwise   keep  such   information
confidential.

     (e) The Master  Servicer  and the Special  Servicer  shall each  provide or
cause to be provided to the Office of Thrift Supervision, the FDIC and any other
federal or state  banking or insurance  regulatory  authority  that may exercise
authority over any Certificateholder or Certificate Owner, access to any and all
records and other documentation  regarding the Mortgage Loans and the Trust Fund
within its control that may be required by this Agreement or by applicable  law.
Such access  shall be afforded  without  charge but only upon  reasonable  prior
written  request and during normal  business  hours at the offices of the Master
Servicer or the Special Servicer, as the case may be, designated by it.

     (f) The Master  Servicer and the Special  Servicer  shall each cooperate in
providing the Rating Agencies with such other pertinent  information relating to
the  Mortgage  Loans as is or should be in their  respective  possession  as the
Rating  Agencies  may  reasonably  request.  Any Holder of a  Privately  Offered
Certificate  may,  upon  request to the  Trustee  (which may be in the form of a
standing  request  for as long as such  Holder  remains  a  Holder  of any  such
Certificates),  obtain a copy of any report or other  information (to the extent
the Trustee has such report or other information in its possession) delivered to
the Rating Agencies under this Agreement.

     Section 8.16 Rule 144A Information.  For so long as any of the Certificates
are "restricted  securities" within the meaning of Rule 144A under the 1933 Act,
each of the Master  Servicer and the Special  Servicer  agrees to provide to the
Trustee,  which  in turn  shall  provide  to any  Holder,  Certificate  Owner or
Prospective  Investor of such  Certificates,  upon the  request of such  Holder,
Certificate  Owner or Prospective  Investor,  subject to the other provisions of
this Section 8.16 and the provisions of subsections  (b), (c) and (d) of Section
8.15,  any  information  prepared by or otherwise in the possession or under the
control of the Master Servicer or the Special Servicer, as the case may be, that
has not  already  been  delivered  to the  Trustee  and that is  required  to be
provided to such Holder,  Certificate  Owner or Prospective  Investor to satisfy
the  condition  set forth in Rule  144A(d)(4)  under  the 1933  Act,  including,
without  limitation,   copies  of  the  reports  and  information  described  in
subsection (a) of Section 8.15.

     Any recipient of information  provided  pursuant to this Section 8.16 shall
agree that such information shall not be disclosed or used for any purpose other
than the  evaluation  of an investment  in the  Certificates.  Unless the Master
Servicer or the Special  Servicer  chooses to deliver the information  directly,
the Trustee shall be responsible  for the physical  delivery of the  information
requested  pursuant to this Section 8.16. As a condition to the Master  Servicer
or the Special Servicer making any report or information  available upon request
to any Person other than one of the other parties hereto, the Master Servicer or
the Special Servicer, as the case may be, may require that the recipient of such
information acknowledge that the Master Servicer or the Special Servicer, as the
case may be, may  contemporaneously  provide such  information to the Depositor,
the Sellers,  the Trustee,  the Underwriters and/or the  Certificateholders  and
Certificate  Owners.  The Master Servicer and the Special  Servicer will each be
permitted to require  payment of a sum by the  requesting  party (other than the
Rating Agencies,  the Depositor,  the Sellers,  the Trustee or the Underwriters)
sufficient to cover the reasonable costs and expenses of making such information
available.

     Section 8.17   Inspections; Collection of Financial Statements.

     (a) The Master Servicer shall perform (or cause to be performed) a physical
inspection  of  each  Mortgaged   Property  (other  than  Mortgaged   Properties
constituting  REO  Properties or collateral  for  Specially  Serviced  Mortgaged
Loans) at such times and in such  manner as are  consistent  with the  Servicing
Standard,  but in any event at least once every two years  (or,  if the  related
Mortgage Loan has a current balance of more than the lesser of $1,000,000 and 3%
of the  then-aggregate  Stated Principal  Balance of the Mortgage Pool, at least
once every year).  The Master  Servicer shall  promptly  prepare (or cause to be
prepared) a written  report of each such  inspection  detailing the condition of
the Mortgaged  Property and  specifying  the existence of (i) any vacancy in the
Mortgaged  Property  evident from such inspection that the Master Servicer deems
material,  (ii) any sale,  transfer or  abandonment  of the  Mortgaged  Property
evident from such inspection, (iii) any adverse change in the condition or value
of the Mortgaged  Property evident from such inspection that the Master Servicer
deems material,  or (iv) any waste committed on the Mortgaged  Property  evident
from such inspection. The Master Servicer shall deliver to the Trustee a copy of
each such  written  report  within 60 days of the related  inspection,  and upon
request,  shall deliver a copy of such written report to the Healthcare  Adviser
(only with  respect to the  Healthcare  Loans) or the  Special  Servicer  or the
Depositor.

     (b) The Special Servicer shall perform (or cause to be performed),  as soon
as practicable after the commencement of its servicing obligations  hereunder, a
physical   inspection  of  each  REO  Property  and  each   Mortgaged   Property
constituting  collateral for a Specially  Serviced Mortgage Loan, and thereafter
at such times and in such manner as are consistent with the Servicing  Standard,
but in any event at least once per calendar year. If any Mortgage Loan becomes a
Specially  Serviced Mortgage Loan, then as soon as practicable (and in any event
within 90 days  thereafter)  the Special  Servicer shall perform (or cause to be
performed)  a  physical  inspection  of  each  Mortgaged  Property  constituting
collateral for such Mortgage Loan. The Special  Servicer shall promptly  prepare
(or cause to be prepared) a written report of each such inspection detailing the
condition of the  Mortgaged  Property and  specifying  the  existence of (i) any
vacancy in the Mortgaged  Property evident from such inspection that the Special
Servicer deems material, (ii) any sale, transfer or abandonment of the Mortgaged
Property evident from such inspection, (iii) any adverse change in the condition
or value of the Mortgaged Property evident from such inspection that the Special
Servicer deems material,  or (iv) any waste committed on the Mortgaged  Property
evident from such  inspection.  The Special Servicer shall deliver to the Master
Servicer,  the Trustee  and the  Depositor  a copy of each such  written  report
within 60 days of the related inspection.

     (c) The Master  Servicer  (or, in the case of Specially  Serviced  Mortgage
Loans, the Special  Servicer) shall make reasonable  efforts to collect promptly
from each Mortgagor quarterly and annual operating  statements and rent rolls of
the related Mortgaged Property,  and financial statements of such Mortgagor,  if
delivery of such items is required pursuant to the terms of the related Mortgage
Loan documents.  In addition,  the Special Servicer shall use reasonable efforts
to obtain quarterly and annual operating  statements and rent rolls with respect
to each REO  Property.  The Master  Servicer  and  Special  Servicer  shall each
deliver  copies of the  collected  items to the Trustee and upon  request,  each
other such party and shall make such items  available  to the  Depositor  or the
Operating Adviser upon request.

     Section 8.18   Modifications, Waivers, Amendments, Extensions and Consents.

     (a) Subject to the limitations of Section 12.3 hereof, the Special Servicer
and Master Servicer, as applicable, shall have the following powers:

              (i)  The  Special   Servicer  in  accordance  with  the  Servicing
         Standard, may agree to any modification,  waiver,  amendment or consent
         of or relating to any  non-Money  Term of a Mortgage Loan that is not a
         Specially  Serviced  Mortgage Loan so long as such  amendment  will not
         result in an Adverse REMIC Event.  The Special  Servicer may extend the
         maturity  date of any  Balloon  Mortgage  Loan that is not a  Specially
         Serviced  Mortgage  Loan  to a date  that  is not  more  than  60  days
         following the original Maturity Date, not later than two years prior to
         the Rated  Final  Distribution  Date,  and is not  later  than 10 years
         before the  expiration  of any ground  lease  related to such  Mortgage
         Loan,  if in the Special  Servicer's  sole  judgment  exercised in good
         faith and in accordance  with the Servicing  Standard (and evidenced by
         an  Officer's  Certificate),  a default in the  payment of the  Balloon
         Payment is  reasonably  foreseeable  and such  extension is  reasonably
         likely to produce a greater  recovery on a net present value basis than
         liquidation of such Mortgage  Loan. The Special  Servicer shall process
         all such  extensions and shall be entitled to (as additional  servicing
         compensation)  100% of any extension  fees  collected  from a Mortgagor
         with respect to any such extension.

              The Master  Servicer may modify or amend the terms of any Mortgage
         Loan  without the consent of the Special  Servicer in order to (i) cure
         any  ambiguity  therein or (ii) correct or  supplement  any  provisions
         therein which may be inconsistent with any other provisions  therein or
         correct any error,  provided that such  modification or amendment would
         not cause an  Adverse  REMIC  Event to occur.  Other  than as set forth
         above in this Section 8.18(a)(i) the Master Servicer shall not agree to
         any  modification  or  amendment  of a  Mortgage  Loan or any waiver or
         consent  (other  than  immaterial  waivers  and  consents  made  in the
         ordinary course of business).

              (ii) The Special  Servicer may require,  in its  discretion,  as a
         condition  to  granting  any request by a  Mortgagor  for any  consent,
         modification,  waiver  or  amendment,  that such  Mortgagor  pay to the
         Special  Servicer a reasonable  and customary  modification  fee to the
         extent  permitted by law. The Special Servicer may charge the Mortgagor
         for any costs and expenses (including  attorneys' fees) incurred by the
         Special  Servicer in  connection  with any request for a  modification,
         waiver or  amendment.  The failure or inability of the Mortgagor to pay
         any such costs and  expenses  shall not impair the right of the Special
         Servicer to cause such costs and expenses,  and interest thereon at the
         Advance  Rate,  to be paid or  reimbursed  by the Trust as a  Servicing
         Advance (to the extent not paid by the Mortgagor).

              (iii) Each of the Special  Servicer  and the Master  Servicer,  as
         applicable,  shall  notify the Trustee of any  modification,  waiver or
         amendment of any term of any Mortgage  Loan  permitted by it under this
         Section  and the date  thereof,  and shall  deliver to the  Trustee for
         deposit in the related  Mortgage  File, an original  counterpart of the
         agreement relating to such modification,  waiver or amendment, promptly
         following the  execution  thereof  except to the extent such  documents
         have been submitted to the applicable  recording office, in which event
         the  Special  Servicer or the Master  Servicer,  as  applicable,  shall
         promptly deliver copies of such documents to the Trustee.

     (b) Subject to the limitation of Section 12.4 hereof, the Special Servicer,
in accordance with the Servicing Standard,  shall have the following  additional
powers:

              (i) The Special Servicer may enter into a modification,  waiver or
         amendment (including,  without limitation,  the substitution or release
         of collateral or the pledge of additional collateral) of the terms of a
         Specially Serviced Mortgage Loan, including any modification, waiver or
         amendment to (a) reduce the amounts owing under any Specially  Serviced
         Mortgage  Loan  by  forgiving   principal,   accrued  interest  or  any
         Prepayment Premium, (b) reduce the amount of the Monthly Payment on any
         Specially  Serviced  Mortgage Loan,  including by way of a reduction in
         the related Mortgage Rate, (c) forebear in the enforcement of any right
         granted  under any  Mortgage  Note or Mortgage  relating to a Specially
         Serviced  Mortgage  Loan, (d) extend the Maturity Date of any Specially
         Serviced Mortgage Loan and/or (e) accept a principal  prepayment on any
         Specially  Serviced  Mortgage  Loan  during  any  period  during  which
         voluntary Principal  Prepayments are prohibited,  provided that (1) the
         related Mortgagor is in default with respect to the Specially  Serviced
         Mortgage Loan or, in the judgment of the Special Servicer, such default
         is  reasonably  foreseeable,  (2) in  the  reasonable  judgment  of the
         Special Servicer such  modification  would increase the recovery on the
         Mortgage Loan to  Certificateholders  on a net present value basis (the
         relevant   discounting  of  amounts  that  will  be   distributable  to
         Certificateholders  to be performed at the related  Mortgage  Rate) and
         (3) such  modification,  waiver or amendment would not cause an Adverse
         REMIC Event to occur.

     In no event shall the Special  Servicer (i) extend the  Maturity  Date of a
Specially  Serviced  Mortgage  Loan beyond a date that is two years prior to the
Final Rated  Distribution  Date;  (ii) extend the Maturity Date of any Specially
Serviced  Mortgage Loan at an interest rate below the  then-prevailing  interest
rate for comparable loans at the time of such  modification as determined by the
Special Servicer (such limitation of extensions made at below market rates shall
not limit the ability of the Special Servicer to extend the Maturity Date of any
Specially  Serviced  Mortgage  Loan at an  interest  rate at or in excess of the
prevailing rate for comparable loans at the time of such modification); (iii) if
the Specially  Serviced  Mortgage Loan is secured by a ground lease,  extend the
Maturity Date of such  Specially  Serviced  Mortgage Loan beyond a date which is
less than 10 years prior to the  expiration  of the term of such  ground  lease;
(iv) reduce the Mortgage  Rate of a Specially  Serviced  Mortgage Loan to a rate
below the then-prevailing interest rate for comparable loans at the time of such
modification,  as determined by the Special Servicer;  or (v) defer interest due
on any Specially Serviced Mortgage Loan in excess of 10% of the Stated Principal
Balance of such  Specially  Serviced  Mortgage  Loan or defer the  collection of
interest on any Specially  Serviced  Mortgage Loan without accruing  interest on
such  deferred  interest at a rate at least equal to the  Mortgage  Rate of such
Specially Serviced Mortgage Loan.

     Notwithstanding  the  foregoing,  if a Mortgage Loan is a Balloon Loan that
has failed to make the  Balloon  Payment  at its  scheduled  maturity,  and such
Balloon Loan is not a Specially  Serviced Mortgage Loan (other than by reason of
failure  to  make  the  Balloon  Payment)  and has not  been  delinquent  in the
preceding 12 months  (other than with respect to the Balloon  Payment),  then in
addition to the other  alternatives  specified  above,  the Special Servicer may
make up to three  one-year  extensions  at the existing  Mortgage  Rate for such
Mortgage Loan;  provided that in no event shall any such extension extend beyond
the date that is two years prior to the Final Rated  Distribution Date or beyond
the date that is 10 years before the  expiration  of any ground lease related to
such Mortgage Loan.

     The determination of the Special Servicer contemplated by clause (2) of the
proviso to the first paragraph of this Section 8.18(b)(i) and clause (ii) of the
second  paragraph of this Section  8.18(b)(i) shall be evidenced by an Officer's
Certificate to such effect  delivered to the Trustee and the Master Servicer and
describing   in  reasonable   detail  the  basis  for  the  Special   Servicer's
determination.  The Special Servicer shall append to such Officer's  Certificate
any  information,  including  but not limited to income and expense  statements,
rent rolls,  property  inspection  reports and  appraisals,  that  support  such
determination.

              (ii) In the  event  the  Special  Servicer  intends  to  permit  a
         Mortgagor  to  substitute  collateral  for  all  or  any  portion  of a
         Mortgaged  Property pursuant to Section 8.18(b)(i) or pledge additional
         collateral for the Mortgage Loan pursuant to Section 8.18(b)(i), if the
         security interest of the Trust in such collateral would be perfected by
         possession,  or if such collateral requires special care or protection,
         then prior to agreeing to such  substitution or addition of collateral,
         the Special Servicer shall make arrangements for such possession,  care
         or protection,  and prior to agreeing to such  substitution or addition
         of collateral (or such arrangement for possession,  care or protection)
         shall  obtain the prior  written  consent of the Trustee  with  respect
         thereto (which consent shall not be unreasonably  withheld,  delayed or
         conditioned); provided, however, that any such substitution or addition
         of  collateral  shall  require  Rating  Agency  Confirmation;  provided
         further,  however,  that the Trustee shall not be required (but has the
         option) to consent to any  substitution or addition of collateral or to
         hold any such  collateral  which will  require the Trustee to undertake
         any additional duties or obligations or incur any additional expense.

              (iii) The Special  Servicer  will  promptly  deliver to the Master
         Servicer,  the  Healthcare  Adviser only with respect to the Healthcare
         Loans, the Operating  Adviser,  the Rating Agencies,  the Depositor and
         the Trustee a notice,  specifying  any such  modifications,  waivers or
         amendments,  such notice  identifying the affected  Specially  Serviced
         Mortgage Loan.  Such notice shall be delivered to the Trustee and shall
         set forth the  reasons  for such  waiver,  modification,  or  amendment
         (including,  but not limited to, information such as related income and
         expense statements, rent rolls, occupancy status, property inspections,
         and an internal or external appraisal  performed in accordance with MAI
         standards and methodologies (and, if done externally,  the cost of such
         appraisal  shall be recoverable as a Servicing  Advance  subject to the
         provisions of Section 4.2  hereof)).  The Special  Servicer  shall also
         deliver to the Trustee,  (or the Custodian),  with a copy to the Master
         Servicer,  for  deposit  in the  related  Mortgage  File,  an  original
         counterpart of the agreement relating to such  modification,  waiver or
         amendment promptly following the execution thereof.

     (c) No fee  described  in this  Section  shall be  collected by the Special
Servicer from the Mortgagor (or on behalf of the Mortgagor) in conjunction  with
any consent or any modification, waiver or amendment of the Mortgage Loan (other
than consent, modification,  waiver or amendment pursuant to Section 8.18(b)(i))
if the collection of such fee would cause such consent, modification,  waiver or
amendment to be a  "significant  modification"  of the Mortgage  Note within the
meaning of Treasury  Regulation ss. 1.860G-2(b).  Subject to the foregoing,  the
Special Servicer shall use its reasonable  efforts,  to collect any modification
fees and other expenses  connected with a permitted  modification  of a Mortgage
Loan from the  Mortgagor.  The  inability of the  Mortgagor to pay any costs and
expenses  of a proposed  modification  shall not impair the right of the Special
Servicer,  the Master  Servicer or the Trustee to be reimbursed by the Trust for
such expenses  (including  any cost and expense  associated  with the Opinion of
Counsel referred to in this Section).

     (d) The Master  Servicer  shall  cooperate  with the Special  Servicer  (as
provided in Section 8.6) in  connection  with  assignments  and  assumptions  of
Mortgage Loans that are not Specially Serviced Mortgage Loans.

     (e) Notwithstanding  anything herein to the contrary,  the Special Servicer
shall not be  permitted  to take or refrain  from taking any action  pursuant to
instructions  from the Operating Adviser that would cause it to violate any term
or provision of this Agreement, including the REMIC Provisions and the Servicing
Standard.

     Section 8.19   Title to REO Property.

     (a) If title to any REO Property is acquired,  the deed or  certificate  of
sale   shall  be  issued  in  the  name  of  the   Trustee   on  behalf  of  the
Certificateholders.  The  Special  Servicer,  on behalf of the  Trust,  shall in
accordance  with  Section  8.31 attempt to sell any REO Property for cash by the
close of the third taxable year of the REMIC following the taxable year in which
the Trust  acquires  ownership  of such REO  Property  for  purposes  of Section
860G(a)(8) of the Code (such date, the "REO Sale Deadline"),  unless the Special
Servicer  either  (i)  applies  for,  more  than 60 days  prior  to the REO Sale
Deadline,  and is subsequently granted an extension of time (an "REO Extension")
by the Internal  Revenue Service to sell such REO Property,  or (ii) obtains for
the  Trustee an Opinion of  Counsel,  addressed  to the  Trustee and the Special
Servicer,  to the effect that the holding by the Trust Fund of such REO Property
subsequent to the REO Sale  Deadline will not result in the  imposition of taxes
on  "prohibited  transactions"  of REMIC I,  REMIC II or REMIC III as defined in
Section  860F of the Code or cause  REMIC  I,  REMIC II or REMIC  III to fail to
qualify as a REMIC at any time that any  Certificates  are  outstanding.  If the
Special Servicer is granted the REO Extension  contemplated by clause (i) of the
immediately preceding sentence or obtains the Opinion of Counsel contemplated by
clause (ii) of the immediately  preceding  sentence,  the Special Servicer shall
attempt  to sell  such REO  Property  within  such  period  beyond  the REO Sale
Deadline  as is  permitted  by such REO  Extension  or is  contemplated  by such
Opinion of  Counsel,  as the case may be. Any  expense  incurred  by the Special
Servicer in connection with its being granted the REO Extension  contemplated by
clause (i) of the second  preceding  sentence  or its  obtaining  the Opinion of
Counsel  contemplated by clause (ii) of the second preceding sentence,  shall be
an expense of the Trust  payable  out of the  Certificate  Account  pursuant  to
Section 5.2.

     (b) The Special  Servicer shall  segregate and hold all funds collected and
received in  connection  with the  operation of each REO  Property  separate and
apart from its own funds and general  assets and shall  establish  and  maintain
with  respect to each REO  Property an account  held in trust for the benefit of
the Certificateholders in the name of "LaSalle National Bank, as Trustee for the
Holders  of Morgan  Stanley  Capital  I Inc.  Commercial  Mortgage  Pass-Through
Certificates  Series  1998-CF1  [name  of  Property  Account]"  (each,  an  "REO
Account"),  which shall be an Eligible Account. Amounts in any REO Account shall
be invested in Eligible  Investments.  The Special  Servicer  shall  deposit all
funds  received  with respect to an REO Property in the  applicable  REO Account
within  one  Business  Day  of  receipt.  The  Special  Servicer  shall  account
separately for funds received or expended with respect to each REO Property. All
funds in each REO  Account may be invested  only in  Eligible  Investments.  The
Special  Servicer shall notify the Trustee and the Master Servicer in writing of
the location and account number of each REO Account and shall notify the Trustee
prior to any  subsequent  change  thereof.  On or before each  Special  Servicer
Remittance  Date, the Special  Servicer shall withdraw from each REO Account and
deposit in the Certificate  Account, the REO Income received or collected during
the Collection  Period  immediately  preceding such Special Servicer  Remittance
Date on or with respect to the related REO  Properties and  reinvestment  income
thereon;  provided,  however,  that the Special  Servicer may retain in such REO
Account such portion of such  proceeds  and  collections  as may be necessary to
maintain  in  the  REO  Account  sufficient  funds  for  the  proper  operation,
management  and  maintenance  of the related REO  Property,  including,  without
limitation, the creation of reasonable reserves for repairs,  replacements,  and
necessary capital improvements and other related expenses.  The Special Servicer
shall notify the Master Servicer of all such deposits (and the REO Properties to
which the deposits relate) made into the Certificate Account.

     Section 8.20   Management of REO Property.

     (a) Prior to the acquisition of title to any Mortgaged  Property securing a
Defaulted Mortgage Loan, the Special Servicer shall review the operation of such
Mortgaged  Property and determine the nature of the income that would be derived
from such  property if it were  acquired by the Trust.  If the Special  Servicer
determines from such review, in its good faith and reasonable judgment, that:

              (i) none of the income  from  Directly  Operating  such  Mortgaged
         Property  would  be  subject  to tax as "net  income  from  foreclosure
         property" within the meaning of the REMIC Provisions (such tax referred
         to  herein  as an "REO  Tax"),  then  such  Mortgaged  Property  may be
         Directly Operated by the Special Servicer as REO Property;

              (ii) Directly  Operating such  Mortgaged  Property as REO Property
         could  result in income  from such  Mortgaged  Property  that  would be
         subject to an REO Tax, but that a lease of such  Mortgaged  Property to
         another party to operate such Mortgaged Property, or the performance of
         some  services  by an  Independent  Contractor  with  respect  to  such
         Mortgaged  Property,  or another  method of  operating  such  Mortgaged
         Property  would not result in income  subject  to an REO Tax,  then the
         Special  Servicer may (provided  that, in the good faith and reasonable
         judgment of the Special Servicer, it is commercially  feasible) acquire
         such  Mortgaged  Property as REO  Property and so lease or operate such
         REO Property; or

              (iii) Directly  Operating such Mortgaged  Property as REO Property
         could result in income subject to an REO Tax and, in the good faith and
         reasonable  judgment  of the  Special  Servicer,  that no  commercially
         feasible  means  exists  to  operate  such  Mortgaged  Property  as REO
         Property  without the Trust incurring or possibly  incurring an REO Tax
         on income from such Mortgaged Property, then the Special Servicer shall
         deliver to the  Trustee,  in writing,  a proposed  plan (the  "Proposed
         Plan") to manage such  Mortgaged  Property as REO  Property.  Such plan
         shall  include  potential   sources  of  income,   and  to  the  extent
         commercially feasible, estimates of the amount of income from each such
         source.  Within a reasonable period of time after receipt of such plan,
         the Trustee  shall  consult with the Special  Servicer and shall advise
         the  Special  Servicer  of the  Trust's  federal  income tax  reporting
         position  with respect to the various  sources of income that the Trust
         would derive under the Proposed  Plan.  In addition,  the Trustee shall
         (to the maximum  extent  possible)  advise the Special  Servicer of the
         estimated  amount of taxes that the Trust would be required to pay with
         respect to each such source of income.  After receiving the information
         described in the two preceding sentences from the Trustee,  the Special
         Servicer shall either (A) implement the Proposed Plan (after  acquiring
         the  respective  Mortgaged  Property as REO Property) or (B) manage and
         operate  such REO  Property  in a manner  that  would not result in the
         imposition of an REO Tax on the income derived from such REO Property.

     The  Special  Servicer's  decision  as to how  each REO  Property  shall be
managed  and  operated  shall  in any  event be  based  on the  good  faith  and
reasonable  judgment  of the Special  Servicer,  consistent  with the  Servicing
Standard, as to which means would (to the extent commercially feasible) maximize
the net  after-tax  REO Income  received  by the Trust with  respect to such REO
Property  without  materially  and adversely  affecting  the Special  Servicer's
ability to sell such REO Property in accordance  with this  Agreement.  Both the
Special Servicer and the Trustee may consult with counsel  knowledgeable in such
matters at the expense of the Trust in connection with  determinations  required
under this Section  8.20(a).  Neither the Special Servicer nor the Trustee shall
be liable to the Certificateholders, the Trust, the other parties hereto or each
other for errors in judgment  made in good faith in the  reasonable  exercise of
their discretion while performing their respective  responsibilities  under this
Section 8.20(a) or, to the extent it relates to federal income tax  consequences
for the  Trust,  Section  8.20(b)  below.  Nothing  in this  Section  8.20(a) is
intended  to  prevent  the sale of a  Defaulted  Mortgage  Loan or REO  Property
pursuant to the terms and subject to the conditions of Section 8.31.

     (b) If title to any REO  Property is acquired,  the Special  Servicer or an
Independent  Contractor  chosen by the Special Servicer shall manage,  conserve,
protect and operate such REO Property for the benefit of the  Certificateholders
solely for the purpose of its prompt  disposition and sale in a manner that does
not cause such REO Property to fail to qualify as "foreclosure  property" within
the  meaning of Section  860G(a)(8)  of the Code or result in the receipt by the
Trust of any "income from  non-permitted  assets"  within the meaning of Section
860F(a)(2)(B)  of the Code or  result  in an  Adverse  REMIC  Event.  Except  as
otherwise  expressly  provided herein, the Special Servicer shall not enter into
any New Lease,  contract or other agreement that causes REMIC I to receive,  and
(unless  required to do so under any lease,  contact or  agreement  to which the
Special  Servicer or the Trust may become a party or a successor  to a party due
to a foreclosure,  deed-in-lieu  of  foreclosure or other similar  exercise of a
creditor's  rights or remedies with respect to a Mortgage  Loan) shall not cause
or allow REMIC I to receive, any income other than Rents from Real Property that
is subject to taxation  under the REMIC  Provisions.  Subject to the  foregoing,
however,  the Special Servicer shall have full power and authority to do any and
all things in connection  therewith as are in the best  interests of and for the
benefit of the  Certificateholders in accordance with the Servicing Standard (as
determined by the Special  Servicer in its good faith and  reasonable  judgment)
and, consistent  therewith,  may withdraw from the REO Account, to the extent of
amounts on deposit therein with respect to each REO Property,  (for  appropriate
application),   funds  necessary  for  the  proper  operation,   management  and
maintenance of such REO Property, including, without limitation:

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

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

              (iii) any ground rents in respect of such REO Property;

              (iv)  all  costs  and  expenses  necessary  to  maintain  such REO
         Property; and

              (v) the cost of the advice of Counsel contemplated with respect to
         such REO Property.

To the extent  that  amounts on deposit in the REO Account in respect of any REO
Property are insufficient for the purposes set forth in clauses (i) - (iv) above
with respect to such REO Property,  the Master Servicer (at the direction of the
Special  Servicer)  shall advance from its own funds such amount as is necessary
for such purposes unless such Advances would, if made, constitute Nonrecoverable
Advances;  provided,  however, that the Master Servicer (at the direction of the
Special Servicer) shall make any such Servicing Advance if it is a necessary fee
or expense  incurred  in  connection  with the defense or  prosecution  of legal
proceedings  in  which  case  such  advance  shall be  deemed a  Non-recoverable
Servicing Advance.

     (c) Except as provided in Section  8.20(a)(i) or (ii), the Special Servicer
shall contract with any Independent  Contractor for the operation and management
of any REO Property, provided that:

              (i) The  terms  and  conditions  of any such  contract  may not be
         inconsistent  herewith and shall reflect an agreement  reached at arm's
         length;

              (ii) the fees of such  Independent  Contractor  (which shall be an
         expense  of the Trust,  payable  out of related  REO  Income)  shall be
         reasonable and customary in light of the nature and locality of the REO
         Property;

              (iii) any such contract shall require, or shall be administered to
         require, that the Independent Contractor (A) pay all costs and expenses
         incurred in connection  with the  operation and  management of such REO
         Property, including, without limitation, those listed in subsection (b)
         of this  Section  8.20 and (B) remit all related  REO Income  collected
         (net of its fees and such costs and  expenses) to the Special  Servicer
         upon receipt;

              (iv) none of the  provisions of this Section  8.20(c)  relating to
         any such  contract or to actions  taken  through  any such  Independent
         Contractor  shall be deemed to relieve the  Special  Servicer of any of
         its duties and obligations  hereunder with respect to the operation and
         management of any such REO Property; and

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

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

     Section 8.21   Additional Obligations of the Master Servicer.

     (a) The Master Servicer and the Special  Servicer shall each deliver to the
other and to the Trustee  (for  inclusion  in the  Mortgage  File) copies of all
Appraisals,  environmental  reports and  engineering  reports (or, in each case,
updates  thereof)  prepared after the Closing Date obtained by them with respect
to any  Mortgaged  Property or REO Property,  and shall  forward  copies of such
reports to the  Healthcare  Adviser  (with  respect to  Healthcare  Loans)  upon
request.

     (b) The Master  Servicer  shall  deliver to the  Trustee for deposit in the
Distribution  Account on each Master Servicer Remittance Date, without any right
of reimbursement  therefor,  an amount equal to the lesser of (i) the excess, if
any,  of  all  Prepayment  Interest  Shortfalls  over  all  Prepayment  Interest
Excesses,  in each case resulting from Principal Prepayments received in respect
of the Mortgage Pool during the most recently ended Collection  Period, and (ii)
that  portion of the  aggregate  Master  Servicing  Fees  received by the Master
Servicer during such Collection Period which is calculated at 0.015% per annum.

     Section 8.22   Representations, Warranties and Covenants
                    of the Master Servicer and the Special Servicer.

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

                      (A)  the  Master  Servicer  is  duly  organized,   validly
                  existing and in good standing as a limited  partnership  under
                  the laws of the State of Delaware,  and is in compliance  with
                  the laws of each  State in which  any  Mortgaged  Property  is
                  located to the extent  necessary  to perform  its  obligations
                  under this  Agreement,  except where the failure to so qualify
                  or comply  would not  materially  adversely  affect the Master
                  Servicer's  ability to perform its  obligations  hereunder  in
                  accordance with the terms of this Agreement;

                      (B) the Master  Servicer has the full power and  authority
                  to execute, deliver, perform, and to enter into and consummate
                  all   transactions   and  obligations   contemplated  by  this
                  Agreement. The Master Servicer has duly and validly authorized
                  the execution,  delivery and performance of this Agreement and
                  this Agreement, assuming the due authorization,  execution and
                  delivery  thereof by the other parties  hereto,  evidences the
                  valid,  legal and binding  obligation  of the Master  Servicer
                  enforceable against the Master Servicer in accordance with its
                  terms  subject,   as  to  enforcement  of  remedies,   (A)  to
                  applicable bankruptcy, reorganization, insolvency, moratorium,
                  receivership  and  other  similar  laws  affecting  creditors'
                  rights  generally  as from  time to  time  in  effect,  (B) to
                  general  principles  of equity  (regardless  of  whether  such
                  enforceability  is  considered in a proceeding in equity or at
                  law)  and (C)  public  policy  considerations  underlying  the
                  securities laws to the extent that such  considerations  limit
                  the  enforceability  of the  provisions of the Agreement  that
                  purport to provide  for  indemnification  for  securities  law
                  violations;

                      (C) the  execution  and  delivery of this  Agreement,  the
                  consummation of the transactions  contemplated hereby, and the
                  fulfillment of or compliance  with the terms and conditions of
                  this Agreement on the part of the Master Servicer will not (A)
                  result  in  a  breach  of  any  term  or   provision   of  its
                  organizational  documents  or (B) conflict  with,  result in a
                  breach,  violation or acceleration  of, or result in a default
                  under, the terms of any other material agreement or instrument
                  to which it is a party  or by  which it may be  bound,  or any
                  law,  governmental rule,  regulation,  or judgment,  decree or
                  order  applicable  to  it  of  any  court,   regulatory  body,
                  administrative agency or governmental body having jurisdiction
                  over it,  which  would  materially  and  adversely  affect its
                  ability to perform its obligations under this Agreement;

                      (D)  there is no  litigation  pending  or,  to the  Master
                  Servicer's  knowledge,  threatened  against it, the outcome of
                  which would, if adversely  determined,  reasonably be expected
                  to materially and adversely affect the execution, delivery and
                  performance  by, or the  enforceability  against,  the  Master
                  Servicer  of this  Agreement  or its  ability to  service  the
                  Mortgage  Loans or to  perform  any of its  other  obligations
                  hereunder in accordance with the terms hereof;

                      (E) no consent,  approval,  authorization,  qualification,
                  registration,   filing,  notice  or  order  of  any  court  or
                  governmental  agency or body is  required  for the  execution,
                  delivery  and  performance  by  the  Master  Servicer  of,  or
                  compliance by the Master Servicer with, this Agreement, or the
                  consummation of the transactions  contemplated  hereby,  other
                  than   any   such   consents,    approvals,    authorizations,
                  qualifications,  registrations,  filings, notices or orders as
                  have been  obtained or made or where the lack of such consent,
                  approval, authorization,  qualification, registration, filing,
                  notice or order  would not have a material  adverse  effect on
                  the  performance of the Master  Servicer under this Agreement;
                  and

                      (F) the performance of the services by the Master Servicer
                  contemplated  by this Agreement are in the ordinary  course of
                  business of the Master Servicer.

              (ii) It is understood that the  representations and warranties set
         forth in this Section  8.22(a) shall survive the execution and delivery
         of this Agreement.

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

              (iv) Any successor  Master  Servicer shall be deemed to have made,
         as of the date of its succession, each of the representations set forth
         in Section 8.22(a)(i), subject to such appropriate modifications to the
         representation  and  warranty  set forth in  Section  8.22(a)(i)(A)  to
         accurately  reflect such  successor's  jurisdiction of organization and
         whether it is a corporation,  partnership,  bank,  association or other
         type of organization.

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

                      (A)  the  Special  Servicer  is  duly  organized,  validly
                  existing and in good standing as a corporation  under the laws
                  of the State of Florida, and is in compliance with the laws of
                  each State in which any  Mortgaged  Property is located to the
                  extent  necessary  to  perform  its  obligations   under  this
                  Agreement,  except  where the  failure to so qualify or comply
                  would not materially  adversely affect the Special  Servicer's
                  ability to perform its  obligations  hereunder  in  accordance
                  with the terms of this Agreement;

                      (B) the Special  Servicer has the full power and authority
                  to execute, deliver, perform, and to enter into and consummate
                  all   transactions   and  obligations   contemplated  by  this
                  Agreement.   The  Special   Servicer   has  duly  and  validly
                  authorized  the  execution,  delivery and  performance of this
                  Agreement and this Agreement,  assuming the due authorization,
                  execution and delivery  thereof by the other  parties  hereto,
                  evidences  the  valid,  legal and  binding  obligation  of the
                  Special Servicer  enforceable  against the Special Servicer in
                  accordance  with  its  terms  subject,  as to  enforcement  of
                  remedies,  (A)  to  applicable   bankruptcy,   reorganization,
                  insolvency,  moratorium,  receivership  and other similar laws
                  affecting  creditors' rights generally as from time to time in
                  effect,  (B) to general  principles of equity  (regardless  of
                  whether such  enforceability  is considered in a proceeding in
                  equity  or  at  law)  and  (C)  public  policy  considerations
                  underlying  the  securities  laws  to  the  extent  that  such
                  considerations  limit the  enforceability of the provisions of
                  the Agreement that purport to provide for  indemnification for
                  securities law violations;

                      (C) the  execution  and  delivery of this  Agreement,  the
                  consummation of the transactions  contemplated hereby, and the
                  fulfillment of or compliance  with the terms and conditions of
                  this  Agreement on the part of the Special  Servicer  will not
                  (A) result in a breach of any term or provision of its charter
                  or by-laws or (B) conflict with, result in a breach, violation
                  or acceleration of, or result in a default under, the terms of
                  any other  material  agreement or  instrument to which it is a
                  party or by which it may be  bound,  or any law,  governmental
                  rule, regulation,  or judgment,  decree or order applicable to
                  it of any court,  regulatory  body,  administrative  agency or
                  governmental  body having  jurisdiction  over it,  which would
                  materially  and  adversely  affect its  ability to perform its
                  obligations under this Agreement;

                      (D) there is no  litigation  pending  or,  to the  Special
                  Servicer's  knowledge,  threatened  against it, the outcome of
                  which would, if adversely  determined,  reasonably be expected
                  to materially and adversely affect the execution, delivery and
                  performance  by, or the  enforceability  against,  the Special
                  Servicer  of this  Agreement  or its  ability to  service  the
                  Mortgage  Loans or to  perform  any of its  other  obligations
                  hereunder in accordance with the terms hereof;

                      (E) no consent,  approval,  authorization,  qualification,
                  registration,   filing,  notice  or  order  of  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
                  the  consummation  of the  transactions  contemplated  hereby,
                  other  than  any  such  consents,  approvals,  authorizations,
                  qualifications,  registrations,  filings, notices or orders as
                  have been  obtained or made or where the lack of such consent,
                  approval, authorization,  qualification, registration, filing,
                  notice or order  would not have a material  adverse  effect on
                  the performance of the Special  Servicer under this Agreement;
                  and

                      (F)  the  performance  of  the  services  by  the  Special
                  Servicer  contemplated  by this  Agreement are in the ordinary
                  course of business of the Special Servicer.

              (ii) It is understood that the  representations and warranties set
         forth in this Section  8.22(b) shall survive the execution and delivery
         of this Agreement.

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

              (iv) Any successor  Special Servicer shall be deemed to have made,
         as of the date of its succession, each of the representations set forth
         in Section 8.22(b)(i), subject to such appropriate modifications to the
         representation  and  warranty  set forth in  Section  8.22(b)(i)(A)  to
         accurately  reflect such  successor's  jurisdiction of organization and
         whether it is a corporation,  partnership,  bank,  association or other
         type of organization.

     Section  8.23  Merger or  Consolidation.  Any Person  into which the Master
Servicer or the Special  Servicer may be merged or  consolidated,  or any Person
resulting from any merger, conversion,  other change in form or consolidation to
which the Master  Servicer  or the  Special  Servicer  shall be a party,  or any
Person  succeeding  to  the  business  of the  Master  Servicer  or the  Special
Servicer, shall be the successor of the Master Servicer or the Special Servicer,
as the case may be,  hereunder,  without the execution or filing of any paper or
any further act on the part of any of the parties hereto;  provided, that Rating
Agency  Confirmation  shall have been  obtained  with  respect  to such  merger,
consolidation, or succession.

     Section 8.24   Resignation of Master Servicer or Special Servicer.

     (a) Except as otherwise  provided in Section  8.24(b)  hereof,  neither the
Master  Servicer nor the Special  Servicer shall resign from the obligations and
duties  hereby  imposed on it, unless there is a  determination  that its duties
hereunder  are no longer  permissible  under  applicable  law or are in material
conflict by reason of applicable law with any other activities  carried on by it
(the  other  activities  so  causing  such  conflict  being of a type and nature
carried  on by it at  the  date  of  this  Agreement).  Any  such  determination
permitting the resignation of the Master Servicer or the Special  Servicer shall
be evidenced  by an Opinion of Counsel to such effect  delivered to the Trustee.
No such resignation shall become effective until a successor servicer designated
by the Trustee, with the consent of the Depositor, shall have assumed the Master
Servicer's  or  Special  Servicer's,  as the case may be,  responsibilities  and
obligations under this Agreement and Rating Agency  Confirmation shall have been
obtained.  Notice of such  resignation  shall be given  promptly  by the  Master
Servicer or the Special Servicer, as the case may be, to the Trustee.

     (b) The Master  Servicer and the Special  Servicer may each resign from the
obligations  and  duties  imposed  on it,  upon 30 days  notice to the  Trustee,
provided that (i) a successor  servicer (x) is  available,  (y) has assets of at
least   $15,000,000   and   (z)  is   willing   to   assume   the   obligations,
responsibilities, and covenants to be performed hereunder by the resigning party
on substantially the same terms and conditions, and for not more than equivalent
compensation,  to that herein provided; (ii) the resigning party bears all costs
associated with its resignation and the transfer of servicing;  and (iii) Rating
Agency  Confirmation  is obtained with respect to such  servicing  transfer,  as
evidenced by a letter delivered to the Trustee by each Rating Agency.

     Section 8.25  Assignment or Delegation of Duties by Master  Servicer or the
Special  Servicer.  The Master Servicer and the Special Servicer shall each have
the right  without the prior  written  consent of the Trustee to (A) delegate or
subcontract  with or authorize or appoint anyone,  or delegate certain duties to
other professionals such as attorneys and appraisers,  as an agent of the Master
Servicer  or  Subservicers  to perform and carry out any  duties,  covenants  or
obligations to be performed and carried out by the Master Servicer  hereunder or
(B) assign and delegate all of its duties  hereunder;  provided,  however,  that
with respect to clause (B), (i) the Master Servicer or the Special Servicer,  as
the case may be, gives the Depositor and the Trustee  notice of such  assignment
and delegation;  (ii) such purchaser or transferee accepting such assignment and
delegation  executes and delivers to the  Depositor and the Trustee an agreement
accepting  such  assignment,  which contains an assumption by such Person of the
rights,  powers,  duties,  responsibilities,  obligations and liabilities of the
Master Servicer or the Special Servicer, as the case may be, with like effect as
if  originally  named as a party  to this  Agreement;  (iii)  the  purchaser  or
transferee  has  assets  in  excess  of   $15,000,000;   (iv)  a  Rating  Agency
Confirmation  shall  have been  obtained  with  respect to such  assignment  and
delegation;  and (v) the Depositor  consents to such  assignment and delegation,
such consent not to be unreasonably withheld. In the case of any such assignment
and delegation in accordance with the  requirements of this Section,  the Master
Servicer or the Special Servicer, as the case may be, shall be released from its
obligations under this Agreement, except that the Master Servicer or the Special
Servicer,  as the case may be,  shall  remain  liable  for all  liabilities  and
obligations  incurred by it as the Master Servicer or the Special  Servicer,  as
the case may be,  hereunder prior to the  satisfaction of the conditions to such
assignment set forth in the preceding sentence.  Notwithstanding the above, each
of the Master  Servicer and the Special  Servicer may appoint  Sub-Servicers  in
accordance  with Section 8.4 hereof,  provided  that the Master  Servicer or the
Special Servicer remains fully liable for their actions.

     Section 8.26   Limitation on Liability of Master Servicer, Special Servicer
                    and Others.

     (a) None of the  Master  Servicer,  the  Special  Servicer  or any of their
respective  directors,  officers,  employees,  sub-servicers  or agents shall be
under any liability to the holders of the  Certificates,  the Trust or any other
party for any action  taken or for  refraining  from the taking of any action in
good faith using reasonable  judgment pursuant to this Agreement;  provided that
this provision shall not protect the Master  Servicer,  the Special  Servicer or
any such  Person  against any breach of a  representation,  warranty or covenant
contained  herein or any liability that would  otherwise be imposed by reason of
willful misfeasance,  bad faith or negligence in its performance of duties under
this  Agreement  or by reason of reckless  disregard of  obligations  and duties
hereunder. The Master Servicer, the Special Servicer and any director,  officer,
employee,  sub-servicer or agent of the Master Servicer or the Special  Servicer
may rely in good faith on any document of any kind prima facie properly executed
and submitted by any Person  respecting any matters arising  hereunder.  Neither
the Master  Servicer nor the Special  Servicer  shall be under any obligation to
appear in,  prosecute or defend any legal action that is not  incidental  to its
duties under this  Agreement;  provided that the Master Servicer and the Special
Servicer each may in its sole  discretion  undertake any such action that it may
reasonably  deem necessary or desirable in order to protect the interests of the
Certificateholders  and the  Trustee  in the  Mortgage  Loans  for  which  it is
responsible  hereunder or otherwise  under this  Agreement.  In such event,  all
legal  expenses  and costs of such  action  shall be  expenses  and costs of the
Trust, and the Master Servicer or the Special Servicer, as applicable,  shall be
entitled to be reimbursed therefor out of the Certificate Account as provided by
Section 5.2.

     (b) In addition, neither the Master Servicer nor the Special Servicer shall
have any liability  with respect to, and each shall be entitled to  conclusively
rely as to the truth of the statements  made and the correctness of the opinions
expressed  therein  on, any  certificates  or opinions  furnished  to the Master
Servicer  or the Special  Servicer,  as the case may be, and  conforming  to the
requirements of this Agreement.  Subject to the Servicing  Standard,  the Master
Servicer  and  the  Special  Servicer  each  shall  have  the  right  to rely on
information  provided  to it by the other  (unless the Master  Servicer  and the
Special  Servicer  are the same party) and by the  Mortgagors,  and will have no
duty to investigate or verify the accuracy thereof.

     (c) Neither the Master Servicer nor the Special Servicer shall be obligated
to incur any liabilities,  costs, charges, fees or other expenses that relate to
or arise from any breach of any representation, warranty or covenant made by the
Depositor, the Fiscal Agent or Trustee in this Agreement.

     (d) Except as otherwise specifically provided herein:

              (i) the Master Servicer or Special  Servicer,  as applicable,  may
         rely, and shall be protected in acting or refraining  from acting upon,
         any resolution,  officer's certificate,  certificate of auditors or any
         other certificate,  statement,  instrument,  opinion,  report,  notice,
         request,  consent,  order,  appraisal,  bond or other paper or document
         reasonably  believed or in good faith  believed by it to be genuine and
         to have been signed or presented by the proper party or parties;

              (ii) the Master Servicer or Special Servicer,  as applicable,  may
         consult  with  counsel,  and any  written  advice or Opinion of Counsel
         shall be full and complete authorization and protection with respect to
         any action  taken or suffered or omitted by it  hereunder in good faith
         and in accordance with such advice or Opinion of Counsel;

              (iii) the Master  Servicer  or Special  Servicer,  as  applicable,
         shall not be  personally  liable  for any  action  taken,  suffered  or
         omitted  by it in good faith and  believed  by it to be  authorized  or
         within  the  discretion,  rights  or powers  conferred  upon it by this
         Agreement; and

              (iv) the Master Servicer or Special  Servicer,  as applicable,  in
         preparing any reports  hereunder,  may rely,  and shall be protected in
         acting or  refraining  from acting upon any  information  (financial or
         other), statement, certificate,  document, agreement, covenant, notice,
         request or other  paper  reasonably  believed  by it to be genuine  and
         provided by any Mortgagor or manager of a Mortgaged Property.

     Section 8.27   Indemnification; Third-Party Claims.

     (a) The Master Servicer,  the Special Servicer and each of their respective
directors, officers, employees, sub-servicers and agents shall be indemnified by
the Trust and held  harmless  against  any and all  claims,  losses,  penalties,
fines, forfeitures, legal fees and related costs, judgments and any other costs,
liabilities,  fees and  expenses  incurred in  connection  with any legal action
arising out of, or in connection  with this Agreement,  the  Certificates or any
asset of the Trust, other than any loss,  liability or expense: (i) specifically
required to be borne by such  Person  pursuant  to the terms  hereof;  (ii) that
constitutes  a Servicing  Advance  (and is otherwise  specifically  reimbursable
hereunder); (iii) that was incurred in connection with claims against such party
resulting  from (A) any breach of a  representation,  warranty or covenant  made
herein by such party,  (B) willful  misfeasance,  bad faith or negligence in the
performance of obligations or duties  hereunder by such party,  or from reckless
disregard of such  obligations or duties,  or (C) any violation by such party of
any state or federal  securities law; or (iv) imposed by any taxing authority on
such person if such loss, liability or expense is not specifically  reimbursable
pursuant to the terms of this  Agreement.  Each of the Master  Servicer  and the
Special Servicer shall promptly notify the Trustee if a claim is made by a third
party with respect to this Agreement, the Certificates or any asset of the Trust
entitling the Master  Servicer or the Special  Servicer,  as the case may be, to
indemnification hereunder,  whereupon the Trustee, on behalf of the Trust, shall
assume the defense of any such claim (with counsel  reasonably  satisfactory  to
the Master  Servicer  or the Special  Servicer,  as  applicable)  and direct the
Master Servicer to pay out of the Certificate Account all expenses in connection
therewith,  including  counsel fees, and direct the Master  Servicer to promptly
pay, discharge and satisfy out of the Certificate Account any judgment or decree
that may be entered against it or them in respect of such claim.  Any failure to
so notify the  Trustee  shall not affect any rights the Master  Servicer  or the
Special Servicer may have to indemnification  under this Agreement or otherwise,
unless the Trust's  defense of such claim is prejudiced  thereby and the Trustee
delivers a  certification  explaining the  prejudice.  The Trustee or the Master
Servicer shall promptly make from the Certificate Account any payments certified
by the Master Servicer or the Special  Servicer to the Trustee as required to be
made to the  Master  Servicer  or the  Special  Servicer,  as the  case  may be,
pursuant to this Section  8.27(a).  The  indemnification  provided  herein shall
survive the  resignation or  termination  of the Master  Servicer or the Special
Servicer.

     (b) The Master  Servicer  agrees to indemnify the Trust,  the Trustee,  the
Fiscal Agent, the Special Servicer (if different than the Master Servicer),  the
Depositor, and any director,  officer,  employee or agent thereof, and hold them
harmless  against any and all claims,  losses,  penalties,  fines,  forfeitures,
legal fees and related costs, judgments and any other costs,  liabilities,  fees
and  expenses  that any of them may sustain  arising  from or as a result of the
willful  misfeasance,  bad faith or negligence in the  performance of any of the
Master  Servicer's  duties  hereunder or by reason of reckless  disregard of the
Master Servicer's obligations and duties hereunder, and if in any such situation
the Master  Servicer is  replaced,  the parties  hereto agree that the amount of
such  claims,  losses,  penalties,  fines,  forfeitures,  legal fees and related
costs, judgments and other costs, liabilities,  fees and expenses shall at least
equal the incremental  costs, if any, of retaining a successor  Master Servicer.
Each of the Trustee, the Depositor,  the Special Servicer (if different than the
Master  Servicer)  and the  Fiscal  Agent  shall  immediately  notify the Master
Servicer if a claim is made by a third party with respect to this Agreement, the
Certificates  or any asset of the Trust  entitling the Trust,  the Trustee,  the
Depositor,  the  Special  Servicer or the Fiscal  Agent,  as the case may be, to
indemnification  hereunder,  whereupon  the  Master  Servicer  shall  assume the
defense of any such claim (with counsel reasonably  satisfactory to the Trustee,
the Depositor,  the Special Servicer or the Fiscal Agent, as applicable) and pay
all expenses in connection therewith,  including counsel fees, and promptly pay,
discharge  and satisfy any judgment or decree that may be entered  against it or
them in  respect of such  claim.  Any  failure to so notify the Master  Servicer
shall not affect any rights the Trust, the Trustee,  the Depositor,  the Special
Servicer or the Fiscal Agent may have to indemnification under this Agreement or
otherwise,  unless the  Master  Servicer's  defense of such claim is  materially
prejudiced  thereby and the Master Servicer delivers a certification  explaining
the prejudice. The indemnification provided herein shall survive the termination
of this Agreement and the resignation or termination of the Master Servicer, the
Special Servicer, the Trustee and the Fiscal Agent.

     (c) The Special  Servicer agrees to indemnify the Trust,  the Trustee,  the
Fiscal Agent, the Master Servicer (if different than the Special Servicer),  the
Depositor, and any director,  officer,  employee or agent thereof, and hold them
harmless  against any and all claims,  losses,  penalties,  fines,  forfeitures,
legal fees and related costs, judgments and any other costs,  liabilities,  fees
and  expenses  that any of them may sustain  arising  from or as a result of the
willful  misfeasance,  bad faith or negligence in the  performance of any of the
Special  Servicer's  duties hereunder or by reason of reckless  disregard of the
Special  Servicer's  obligations  and  duties  hereunder,  and  if in  any  such
situation the Special  Servicer is replaced,  the parties  hereto agree that the
amount of such claims, losses,  penalties,  fines,  forfeitures,  legal fees and
related costs, judgments and other costs,  liabilities,  fees and expenses shall
at least equal the incremental  costs, if any, of retaining a successor  Special
Servicer.  Each of the  Trustee,  the  Fiscal  Agent,  the Master  Servicer  (if
different than the Special Servicer) and the Depositor shall immediately  notify
the Special  Servicer  if a claim is made by a third party with  respect to this
Agreement, the Certificates or any asset of the Trust entitling the Trust or the
Trustee, the Fiscal Agent, the Master Servicer or the Depositor, as the case may
be, to  indemnification  hereunder,  whereupon the Special Servicer shall assume
the  defense of any such claim  (with  counsel  reasonably  satisfactory  to the
Trustee, the Fiscal Agent, the Master Servicer or the Depositor,  as applicable)
and pay all  expenses in  connection  therewith,  including  counsel  fees,  and
promptly  pay,  discharge and satisfy any judgment or decree that may be entered
against  it or them in  respect  of such  claim.  Any  failure  to so notify the
Special Servicer shall not affect any rights the Trust, the Trustee,  the Fiscal
Agent,  the Master Servicer or the Depositor may have to  indemnification  under
this Agreement or otherwise, unless the Special Servicer's defense of such claim
is  materially   prejudiced   thereby  and  the  Special  Servicer   delivers  a
certification  explaining the prejudice.  The  indemnification  provided  herein
shall  survive  the  termination  of  this  Agreement  and  the  resignation  or
termination of the Special  Servicer,  the Master Servicer,  the Trustee and the
Fiscal Agent.

     (d) The  provisions of this Section 8.27 shall survive any  termination  of
this Agreement and the  resignation or removal of the Master Servicer and/or the
Special Servicer.

     (e)  The  Trustee,   the  Depositor  and  the  Certificate   Owners  hereby
irrevocably  waive any right to a  counterclaim,  set-off  or other  defense  to
payment of the RMF Retained Fee and no act or omission of Master  Servicer shall
release or impair the right of RMF or its assigns to receive  such RMF  Retained
Fee.

     Section 8.28  Tax  Reporting.  From and after the Closing Date, the Special
Servicer shall comply with the Mortgagor tax reporting  requirements  imposed by
Sections  6050H,  6050J  and  6050P of the Code and any  similar  tax  reporting
obligations  under State law with  respect to any  Specially  Serviced  Mortgage
Loan. The Special  Servicer shall provide to the Master  Servicer  copies of any
such reports. The Master Servicer shall forward such reports to the Trustee.

     Section 8.29   Certain Special Servicer Reports.

     (a) The Special  Servicer,  in the case of any Specially  Serviced Mortgage
Loans,  shall promptly (and at least on a monthly basis) prepare and deliver the
Specially  Serviced  Asset  Report to the  Master  Servicer  no later  than four
Business Days prior to the  Distribution  Date  occurring no earlier than thirty
days after (A) a Servicing  Transfer Event, (B) the completion of a modification
which causes a Mortgage Loan to be a Rehabilitated  Mortgage Loan or (C) a Final
Recovery Determination,  or at any time the Special Servicer determines,  in its
sole  discretion  exercised in good faith,  that a material  change has occurred
relating  to the  Specially  Serviced  Mortgage  Loans  covered by the  previous
Specially  Serviced  Asset  Report.  The Specially  Serviced  Asset Report shall
contain a narrative description for each Specially Serviced Mortgage Loan of the
current  status of such  Mortgage  Loan  including  the status of any workout or
foreclosure,  the change in such status since the prior Specially Serviced Asset
Report, and other information described in Exhibit G-2.

     (b) The Special  Servicer shall maintain  accurate  records,  prepared by a
Servicing  Officer,  of each Final  Recovery  Determination  with respect to any
Mortgage  Loan or REO  Property  and the  basis  thereof.  Each  Final  Recovery
Determination  shall be evidenced by an Officer's  Certificate  delivered to the
Trustee,  the Master Servicer and the Operating  Adviser no later than the tenth
Business Day following such Final Recovery Determination.

     (c) In addition, no later than 30 days after a Servicing Transfer Event for
a Mortgage Loan, the Special  Servicer shall deliver to each Rating Agency,  the
Operating  Adviser,  the Master  Servicer and the  Healthcare  Adviser only with
respect to Healthcare  Loans, a report (the "Asset Status  Report") with respect
to such Specially  Serviced  Mortgage Loan and the related  Mortgaged  Property.
Such Asset Status Report shall set forth the following information to the extent
reasonably determinable:

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

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

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

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

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

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

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

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

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

     Section 8.30 Qualification to Service.  The Master Servicer and the Special
Servicer  shall  each keep in full force and effect  such  qualifications  to do
business and any necessary licenses in compliance with the laws of each State in
which any Mortgaged  Property is located to the extent  necessary to perform its
obligations  under this  Agreement,  except  where the  failure to so qualify or
comply  would not  materially  adversely  affect the Master  Servicer or Special
Servicer's  ability to perform its obligations  hereunder in accordance with the
terms of this Agreement.

     Section 8.31   Sale of Defaulted Mortgage Loans and REO Properties.

     (a) The Special  Servicer  may offer to sell for cash to any Person any REO
Property or Defaulted  Mortgage  Loan. In the case of REO Property,  the Special
Servicer shall offer to sell such REO Property no later than the time determined
by the  Special  Servicer  to be  sufficient  to  result in the sale of such REO
Property on or prior to the date specified in Section 8.19(a),  and in any event
prior to the Final Rated  Distribution Date. The Special Servicer shall give the
Operating Adviser,  the Trustee and the Master Servicer not less than five days'
prior written notice of its intention to sell any such  Defaulted  Mortgage Loan
or REO Property,  and in respect of such sale, the Special  Servicer shall offer
such Defaulted Mortgage Loan or REO Property for sale in a fair auction or other
manner as is consistent with the Servicing Standard and shall accept the highest
cash bid received in such auction or other  procedure from any Person other than
an  Interested  Person for any  Defaulted  Mortgage  Loan or REO  Property in an
amount,  except as  otherwise  provided in this  Section,  at least equal to the
Purchase Price therefor.

     In the absence of a bid in an amount at least equal to the  Purchase  Price
(after  deducting  allocable  expenses),  the Special  Servicer shall accept the
highest bid received  from any Person other than an Interested  Person,  if any,
that the  Special  Servicer  determines  to be a fair  price  for the  Defaulted
Mortgage  Loan  or  REO  Property.  However,  the  Special  Servicer  may be the
purchaser of a Defaulted  Mortgage  Loan or a related REO  Property  only if the
price at which the Special  Servicer  purchases is at least equal to the highest
bid and it has  received  at  least  three  bids  from  non-affiliated  parties.
Notwithstanding  anything to the contrary  herein,  neither the Trustee,  in its
individual  capacity,  nor any of its  Affiliates  may bid for or  purchase  any
Defaulted  Mortgage Loan or any REO  Property.  The Special  Servicer  shall not
accept a bid from either the Sellers or the Depositor  unless such bid is in the
good faith judgment of the Special Servicer, equal to (and not greater than) the
then  market  value of such REO  Property  or the  fair  price of the  Defaulted
Mortgaged Loan.

     The Special  Servicer  shall not be  obligated  by either of the  foregoing
paragraphs  or otherwise to accept the highest cash bid if the Special  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
bid would be in the best interests of the  Certificateholders.  In addition, the
Special Servicer may accept a lower bid (including a bid lower than the Purchase
Price)  if it  determines,  in  accordance  with the  Servicing  Standard,  that
acceptance of such bid would be in the best interests of the  Certificateholders
(for example,  if the  prospective  buyer making the lower bid is more likely to
perform its  obligations,  or the terms offered by the prospective  buyer making
the lower bid are more favorable), provided, that if any Defaulted Mortgage Loan
or REO Property as to which an Appraisal Reduction has occurred is to be sold by
the Special Servicer,  then the Special Servicer shall not, without the approval
of the Operating Adviser,  if any, accept any bid for such loan or property that
is less than 90% of the appraised value of the related Mortgaged Property (based
on the appraisal  used in  determining  the related  Appraisal  Reduction).  The
Special  Servicer  shall  determine no later than six months prior to the end of
the REO Sale  Deadline  with respect to any REO Property  whether a sale of such
REO Property pursuant to any bids being made with respect thereto is in the best
economic interests of the Certificateholders as a whole. If the Special Servicer
so determines in accordance  with the Servicing  Standard that such a sale would
not be in the best  interests of the  Certificateholders,  the Special  Servicer
shall seek an REO  Extension  of such period in the manner  described in Section
8.19(a).

     The Trustee shall  determine  whether any bid from an Interested  Person or
whether the price to be paid by the Special  Servicer or any  Affiliate  thereof
represents a fair price or market value for any  Defaulted  Mortgage Loan or any
REO Property,  and may rely conclusively on the opinion of the value of such REO
Property by an independent  MAI-designated  appraiser selected by the Trustee at
the expense of the Trust.  In  determining  whether any bid  constitutes  a fair
price or market value for any Defaulted  Mortgage Loan or any REO Property,  the
Trustee shall take into account,  among other factors,  the period and amount of
any delinquency on the affected  Defaulted Mortgage Loan, the physical condition
of the related Mortgaged  Property or such REO Property,  the state of the local
economy and the Trust's  obligation  to dispose of any REO  Property  within the
period specified in Section 8.19(a).

     (b)  Subject to the REMIC  Provisions,  the Special  Servicer  shall act on
behalf of the Trust in  negotiating  and taking any other  action  necessary  or
appropriate  in connection  with the sale of any Defaulted  Mortgage Loan or REO
Property,  including  the  collection  of  all  amounts  payable  in  connection
therewith.  Any  sale of a  Defaulted  Mortgage  Loan or REO  Property  shall be
without  recourse  to, or  representation  or  warranty  by,  the  Trustee,  the
Depositor,   the  Special   Servicer,   the  Master  Servicer,   or  the  Trust.
Notwithstanding  the foregoing,  nothing herein shall limit the liability of the
Master  Servicer,  the  Special  Servicer  or the  Trustee  to the Trust and the
Certificateholders  for  failure to perform its duties in  accordance  herewith.
None of the Special  Servicer,  the Master Servicer,  the Depositor,  the Fiscal
Agent  or  the  Trustee   shall  have  any   liability   to  the  Trust  or  any
Certificateholder  with respect to the price at which a Defaulted  Mortgage Loan
is  sold if the  sale is  consummated  in  accordance  with  the  terms  of this
Agreement.

     (c) The  proceeds of any sale after  deduction of the expenses of such sale
incurred in connection  therewith shall be deposited  within one Business Day in
the Certificate Account.

     (d) Notwithstanding  anything herein to the contrary,  the Special Servicer
shall not be  required  to take or refrain  from  taking any action  pursuant to
instructions  from (or which require the approval of) the Operating Adviser that
would cause it to violate any term or  provision  of this  Agreement,  the REMIC
Provisions or the Servicing Standard.

     Section 8.32   Operating Adviser; Elections.

     (a) In  accordance  with  Section  8.32(c),  the  Holders  of  Certificates
representing  more than 50% of the Class  Principal  Balance of the  Controlling
Class shall be entitled to elect an operating adviser (the "Operating  Adviser")
with the powers set forth in Section 8.33.  An election of an Operating  Adviser
may also be held  upon the  resignation  or  removal  of any  Person  acting  as
Operating  Adviser.  The initial election of an Operating Adviser may be held at
any time on or after the Closing Date.

     (b) At the request of the Holders of Certificates representing at least 50%
of the Class Principal Balance of the Controlling  Class, the Trustee shall call
a meeting of the  Holders of the  Controlling  Class for  purpose of electing an
Operating  Adviser.  Notice of the meeting  shall be mailed or  delivered by the
Trustee to each Holder of Certificates of the Controlling Class not less than 10
nor more than 60 days prior to the meeting. The notice shall state the place and
the time of the meeting, which may be held by telephone. Holders of Certificates
representing a majority of the Class Principal Balance of the Controlling Class,
present in person or  represented  by proxy,  shall  constitute a quorum for the
nomination  of an  Operating  Adviser.  At the  meeting,  each  Holder  shall be
entitled to nominate one Person to act as Operating  Adviser.  The Trustee shall
cause the election of the Operating  Adviser to be held as soon thereafter as is
reasonably practicable.

     (c) Each Holder of Certificates of the Controlling  Class shall be entitled
to vote in each election of the Operating  Adviser.  The voting in each election
of the Operating  Adviser shall be in writing mailed,  telecopied,  delivered or
sent by courier and actually  received by the Trustee on or prior to the date of
such election.  Immediately upon receipt by the Trustee of votes (which have not
been rescinded) from the Holders of Certificates  representing  more than 50% of
the Class Principal Balance of the Controlling Class which are cast for a single
Person,  such Person  shall be, upon such  Person's  acceptance,  the  Operating
Adviser.  The Trustee shall act as judge of each election and,  absent  manifest
error, the  determination of the results of any election by the Trustee shall be
conclusive.  Notwithstanding  any other  provisions  of this Section  8.32,  the
Trustee may make such  reasonable  regulations  as it may deem advisable for any
election.

     (d) The  Operating  Adviser may be removed at any time by the written vote,
copies  of  which  must be  delivered  to the  Trustee,  of the  Holders  of the
Certificates  representing  more than 50% of the Class Principal  Balance of the
Controlling Class.

     (e) For purposes of electing or removing an Operating Adviser, Certificates
of the  Controlling  Class held by the  Depositor,  the Master  Servicer  or the
Special  Servicer or by any Affiliate of any of them shall be taken into account
with the same force and effect as if any other Person held such Certificates.

     Section 8.33   Duties of Operating Adviser.

     (a) If an Operating  Adviser has been  elected and is  currently  acting in
such capacity, then, prior to the Special Servicer's taking any of the following
actions,  the  Special  Servicer  shall  notify  such  Operating  Adviser of its
intention to take such action:

              (i) any  foreclosure  upon or  comparable  conversion  (which  may
         include  acquisition of an REO Property) of the ownership of properties
         securing such of the Specially Serviced Mortgage Loans as come into and
         continue in default;

              (ii) any  modification  of a Money Term of a Mortgage  Loan (other
         than a  modification  consisting  of  the  extension  of  the  original
         Maturity Date of such Mortgage Loan for two years or less);

              (iii)  any  sale of a  Defaulted  Mortgage  Loan  or REO  Property
pursuant to Section 8.31;

              (iv) any  determination  to bring a  Mortgaged  Property or an REO
         Property into compliance with Environmental Laws; and

              (v) any  acceptance of substitute or additional  collateral  for a
Mortgage Loan.

     (b) The  Operating  Adviser,  if any,  may direct the Trustee to remove the
Special  Servicer  at any  time  effective  upon  the  appointment  and  written
acceptance of such appointment by a successor to the Special Servicer  appointed
by the Operating Adviser;  provided that, prior to the effectiveness of any such
appointment  the  Operating  Adviser and the Trustee  shall have  received:  (i)
Rating Agency  Confirmation;  and (ii) an Opinion of Counsel (which shall not be
an expense of the Trustee or Trust) to the effect that this  Agreement  shall be
enforceable  against the designated  successor in accordance with its terms. The
existing Special Servicer shall be deemed to have resigned  simultaneously  with
such designated  successor's becoming the Special Servicer hereunder;  provided,
however,  that (i) the resigning  Special Servicer shall continue to be entitled
to receive all amounts  accrued or owing to it under this  Agreement on or prior
to the  effective  date of such  resignation,  whether in  respect of  Servicing
Advances or otherwise,  and (ii) it and its directors,  officers,  employees and
agents shall  continue to be entitled to the benefits of Sections 8.26 and 8.27,
notwithstanding  any such  resignation.  Such resigning  Special  Servicer shall
cooperate with the Trustee and the replacement Special Servicer in effecting the
termination  of the resigning  Special  Servicer's  responsibilities  and rights
hereunder,  including, without limitation, the transfer within two Business Days
to the replacement Special Servicer for administration by it of all cash amounts
that  shall at the time be or should  have  been  deposited  in the  Certificate
Account or delivered by the Special  Servicer to the Master Servicer or that are
thereafter  received with respect to Specially  Serviced  Mortgage Loans and REO
Properties.

     Section 8.34.  Duties of  Healthcare  Adviser;  Compensation  of Healthcare
                    Adviser.

     (a) The Trustee and the Special Servicer will be required to deliver to the
Healthcare  Adviser all reports and other  information they receive with respect
to any  Healthcare  Property and Healthcare  Loan.  The Healthcare  Adviser will
monitor such Healthcare Loans and Healthcare  Properties and will provide advice
to the Special  Servicer and the Controlling  Class with respect  thereto,  such
advice to be given in  accordance  with the  Healthcare  Adviser  Standard.  The
Special  Servicer  will be  restricted  from taking any  material  actions  with
respect  to  Healthcare  Loans  and  the  Healthcare  Properties  without  first
providing notice to, and consulting with, the Healthcare Adviser. The Healthcare
Adviser in turn will  recommend  to the  Special  Servicer,  with  notice to the
Controlling  Class,  an action that should be taken  (which  recommendation  the
Special Servicer,  may or may not adopt) with respect to such Healthcare Loan or
Healthcare  Property,  such advice to be given in accordance with the Healthcare
Adviser Standard.

     (b) All correspondence  and communications  with the Healthcare Adviser may
be conducted  with the officers or employees  of the  Healthcare  Adviser  whose
names  appear  on a list of  officers  or  employees  furnished  to the  Special
Servicer and the Master  Servicer by the  Healthcare  Adviser,  as such list may
from time to time be amended.

     (c) As compensation for its activities  hereunder,  the Healthcare  Adviser
shall be entitled with respect to each Healthcare Loan to the Healthcare Adviser
Fee, which is a portion of the Servicing Fee, payable from amounts on deposit in
the Certificate Account as set forth in Section 5.2.

     Section 8.35. Healthcare Adviser; Elections.

     (a) On the Closing Date and as  otherwise  provided  herein,  the Holder or
Holders of Certificates  representing more than 50% of the aggregate Certificate
Balance of the  Certificates of the then  Controlling  Class will be entitled to
elect,  and shall be deemed to have  elected,  the  Healthcare  Adviser as their
representative  as provided in this  Section  8.35.  Upon (i) the receipt by the
Trustee of  written  requests  for an  election  of a  Healthcare  Adviser  from
Certificateholders  representing  more  than  50% of the  aggregate  Certificate
Balance of the Certificates of the then Controlling  Class, (ii) the resignation
or removal of the Person acting as Healthcare  Adviser, or (iii) a determination
by the  Trustee  that the  Controlling  Class  has  changed,  an  election  of a
successor  Healthcare  Adviser shall be held,  commencing as soon as practicable
thereafter.  The Healthcare Adviser shall be elected for the purpose of advising
the actions of the Special Servicer specified herein, with respect to certain of
the Healthcare Loans.

     (b)  After  any  such  receipt,   resignation,   removal  or  determination
contemplated by Section 8.35(a), the Trustee shall call a meeting of the Holders
of the  Controlling  Class for the  purpose of  electing a  Healthcare  Adviser.
Notice of any such meeting of such Holders  shall be mailed or delivered to each
Holder by the  Trustee  not less than 10 days nor more than 60 days prior to the
meeting. The notice shall state the place and the time of the meeting, which may
be held by telephone. Certificateholders representing a majority (by Certificate
Balance) of the  Certificates  of the  applicable  Class or Classes,  present in
person or represented by proxy,  shall constitute a quorum for the nomination of
a  Healthcare  Adviser.  At the  meeting,  each such Holder shall be entitled to
nominate one Person to act as  Healthcare  Adviser.  The Trustee shall cause the
election of the Healthcare Adviser to be held as soon thereafter as convenient.

     (c) Each  Holder of the  Certificates  of the  Controlling  Class  shall be
entitled to vote in each election of the Healthcare Adviser.  The voting in each
election of the Healthcare Adviser shall be in writing mailed, delivered or sent
by courier and actually  received by the Trustee on or prior to the date of such
election.  Immediately upon receipt by the Trustee of votes (which have not been
rescinded)  from the Holders of Certificates  representing  more than 50% of the
aggregate  Certificate Balance of the Certificates of the then Controlling Class
which are cast for a single  Person,  such Person  shall be, upon such  Person's
acceptance,  the Healthcare  Adviser. In the event that after the Closing Date a
Healthcare Adviser shall have resigned and a successor  Healthcare Adviser shall
not have been elected, there shall be no Healthcare Adviser; and notwithstanding
anything to the contrary  described herein,  the Master Servicer and the Special
Servicer  shall  not have any right or  obligation  to  consult  with or to seek
and/or  receive advice from the  Healthcare  Adviser,  and the provisions of the
Pooling and Servicing  Agreement relating thereto shall be of no effect,  during
any such period that there is no Healthcare Adviser.

     Upon  receipt  of  notice  from  either  Rating  Agency  that,  unless  the
Healthcare  Adviser is replaced,  the  then-current  ratings on the Certificates
will be qualified,  withdrawn or downgraded, the Controlling Class shall appoint
a successor  Healthcare  Adviser,  or, if the Controlling Class fails to appoint
such successor  within 90 days,  the Special  Servicer shall appoint a successor
Healthcare Adviser, in either case subject to the restrictions set forth herein.

     (d) The Healthcare  Adviser may be removed at any time by the written vote,
copies of which must be  delivered to the  Trustee,  of Holders of  Certificates
representing  more than 50% of the  aggregate  Certificate  Balance  of the then
Controlling  Class.  However,  the Healthcare Adviser cannot be removed unless a
successor Healthcare Adviser has been appointed.

     (e) The  Trustee  shall  act as  judge  of each  election  of a  Healthcare
Adviser,  and, absent manifest error,  the  determination  of the results of any
such  election by the Trustee  shall be  conclusive.  Notwithstanding  any other
provisions  of  this  Section  8.35,  the  Trustee  may  make  such   reasonable
regulations as it may deem  advisable for any such election.  Upon election of a
successor  Healthcare Adviser, the Trustee shall promptly mail notice thereof by
first class mail to the Depositor, the Sellers, the Master Servicer, the Special
Servicer, and each of the Rating Agencies.

     (f) The  Healthcare  Adviser is  required  to be an entity  that  regularly
provides  consultation  and advice with  respect to  healthcare  properties  and
healthcare  loans similar to the Healthcare  Properties and the Healthcare Loans
and is responsible for providing such advice in connection with Healthcare Loans
having an original principal balance in the aggregate in excess of $100,000,000.
Prior to the appointment of any successor  Healthcare Adviser,  the Trustee must
receive  written  confirmation  from the Rating  Agencies that the  then-current
ratings of the  Certificates  will not be  qualified,  withdrawn  or  downgraded
solely because of the appointment of such successor Healthcare Adviser.

     (g) Notwithstanding  anything herein to the contrary,  the Special Servicer
shall not be  required  to take or refrain  from  taking any action  pursuant to
instructions from (or which require the approval of) the Healthcare Adviser that
would cause it to violate any term or  provision  of this  Agreement,  the REMIC
Provisions or the Servicing Standard.

     Section 8.36. Limitation on Liability of Healthcare Adviser. The Healthcare
Adviser  will have no  responsibility  or liability to the Trust or any Class of
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to this Agreement, or for errors in judgment;
provided,  that  the  Healthcare  Adviser  will  not be  protected  against  any
liability which would otherwise be imposed by reason of willful misconduct,  bad
faith, fraud or negligence in the performance of duties or by reason of reckless
disregard of  obligations or duties.  By its  acceptance of a Certificate,  each
Certificateholder  confirms its  understanding  that the Healthcare  Adviser may
advise  actions  that  favor  the  interests  of  one  or  more  Classes  of the
Certificates  over other Classes of the  Certificates,  and that the  Healthcare
Adviser may have special relationships and interests that conflict with those of
Holders of some Classes of the Certificates and, absent willful misconduct,  bad
faith, fraud or negligence on the part of the Healthcare Adviser,  agree to take
no action  against the  Healthcare  Adviser or any of its  officers,  directors,
employees,  principals  or agents as a result of such  special  relationship  or
conflict.

     Section  8.37  Exchange Act  Reporting.  The Master  Servicer,  the Special
Servicer  and the Trustee  shall  reasonably  cooperate  with the  Depositor  in
connection with the Depositor's satisfying the reporting requirements in respect
of the Trust under the 1934 Act. At the Depositor's  expense,  the Trustee shall
prepare and file on behalf of the Depositor periodic reports with respect to the
Trust  as  required  by the  1934  Act  and the  Rules  and  Regulations  of the
Securities and Exchange  Commission  thereunder;  provided that such items shall
have been  received by the Trustee (to the extent not  generated by the Trustee)
in the format  required to enable the Trustee to make the electronic  filing via
the EDGAR system; and provided,  further,  that any such items that are required
to be delivered by the Master Servicer,  the Special Servicer,  the Depositor or
any other Person to the Trustee shall be so delivered in the format  required to
enable  the  Trustee  to make the  electronic  filing  via the EDGAR  system (in
addition to any other required format). The Trustee shall have no responsibility
to file any such  items  that have not been  received  in such  EDGAR-compatible
format nor shall it have any responsibility to convert any items to such format.
The Trustee shall be responsible for converting such  EDGAR-compatible  items to
the format  required for filing on the EDGAR system.  The  Depositor  shall seek
from  the  Securities  and  Exchange  Commission  a  no-action  letter  or other
exemptive  relief relating to reduced  reporting  requirements in respect of the
Trust  under  the 1934  Act and  shall,  in  accordance  with and to the  extent
permitted  by  applicable  law,  file  a  Form  15  relating  to  the  automatic
termination of reporting in respect of the Trust under the 1934 Act. The Trustee
shall  not be  required  to  review  the  content  of any  1934 Act  report  for
compliance  with  applicable  securities  laws  or  regulations,   completeness,
accuracy or otherwise  and the Trustee  shall have no liability  with respect to
any 1934 Act report filed.  Notwithstanding  anything to the contrary  contained
herein,  the Trustee will perform such  obligations  in the same manner in which
and with the same care,  skill,  prudence and  diligence  with which the Trustee
performs obligations for other third-party portfolios.

     Section 8.38   Interest Reserve Account.

     (a) On each Master Servicer  Remittance  Date relating to any  Distribution
Date in any February and on any Master Servicer  Remittance Date relating to any
Distribution  Date in any  January  which  occurs in a year  which is not a leap
year, the Master Servicer shall remit to the Trustee,  from interest collections
on the Mortgage  Loans,  in respect of the Interest  Reserve Loans,  for deposit
into the  Interest  Reserve  Account,  an  amount  equal to one  day's  interest
(assuming  a 360-day  year) on the  Stated  Principal  Balance  of the  Interest
Reserve Loans as of the Due Date  occurring in the month  preceding the month in
which such Servicer Remittance Date occurs at the related  Pass-Through Rate, to
the extent a full Monthly Payment or P&I Advance is made in respect thereof (all
amounts  so  deposited  in  any  consecutive  January  and  February,  "Withheld
Amounts").

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


                                   ARTICLE IX

                                     DEFAULT


     Section 9.1    Events of Default.

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

               (i) any failure by the Master Servicer to make a required deposit
          to the Certificate Account which continues unremedied for one Business
          Day following the date on which such deposit was first  required to be
          made, or (B) any failure by the Master Servicer to deposit into, or to
          remit to the Trustee for deposit into,  the  Distribution  Account any
          amount  required to be so deposited or remitted,  which failure is not
          remedied  by 3:00 p.m.  (New York City  time) on the  relevant  Master
          Servicer Remittance Date; or

               (ii) any failure by the Special  Servicer to deposit  into, or to
          remit to the Master Servicer for deposit into, the Certificate Account
          or REO Account  any amount  required  to be so  deposited  or remitted
          under  this  Agreement  which  failure  continues  unremedied  for one
          Business Day  following  the date on which such deposit or  remittance
          was first required to be made; or

               (iii) any failure by the Master Servicer or the Special  Servicer
          to  timely  make  any  Servicing  Advance  required  to be  made by it
          pursuant to this  Agreement  which  continues  unremedied for a period
          ending on the earlier of (A) 15 days following the date such Servicing
          Advance was first required to be made, and (B) either,  if applicable,
          (1) in the case of a  Servicing  Advance  relating  to the  payment of
          insurance   premiums,   the  day  on  which  such  insurance  coverage
          terminates  if  such  premiums  are not  paid or (2) in the  case of a
          Servicing  Advance  relating to the payment of real estate taxes,  the
          date of the  commencement of a foreclosure  action with respect to the
          failure to make such payment; or

               (iv)  any  failure  on the  part of the  Master  Servicer  or the
          Special  Servicer  duly to observe or perform in any material  respect
          any other of the  covenants  or  agreements  on the part of the Master
          Servicer or 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,  requiring  the same to be remedied,
          shall have been given to the Master Servicer or the Special  Servicer,
          as the case may be, by the Trustee or the Depositor,  or to the Master
          Servicer or the Special  Servicer,  as the case may be, the  Depositor
          and the  Trustee by the Holders of  Certificates  entitled to not less
          than 25% of the Voting Rights; or

               (v) any breach on the part of the Master  Servicer or the Special
          Servicer of any representation or warranty contained in this Agreement
          which  materially and adversely  affects the interests of any Class of
          Certificateholders  and which continues  unremedied for a period of 30
          days after the date on which notice of such breach, requiring the same
          to be  remedied,  shall have been given to the Master  Servicer or the
          Special Servicer, as the case may be, by the Trustee or the Depositor,
          or to the Master Servicer or the Special Servicer, as the case may be,
          the Depositor and the Trustee by the Holders of Certificates  entitled
          to not less than 25% of the Voting Rights; or

               (vi) a  decree  or  order of a court  or  agency  or  supervisory
          authority  having  jurisdiction in the premises in an involuntary case
          under any present or future federal or state bankruptcy, insolvency or
          similar  law  for  the   appointment  of  a   conservator,   receiver,
          liquidator, trustee or similar official in any bankruptcy, insolvency,
          readjustment of debt,  marshaling of assets and liabilities or similar
          proceedings,  or for the  winding-up  or  liquidation  of its affairs,
          shall have been  entered  against  the Master  Servicer or the Special
          Servicer  and  such  decree  or order  shall  have  remained  in force
          undischarged or unstayed for a period of 60 days; or

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

               (viii) the Master Servicer or the Special Servicer shall admit in
          writing its  inability to pay its debts  generally as they become due,
          file a  petition  to  take  advantage  of any  applicable  bankruptcy,
          insolvency  or  reorganization  statute,  make an  assignment  for the
          benefit  of  its  creditors,   voluntarily   suspend  payment  of  its
          obligations,  or take  any  corporate  action  in  furtherance  of the
          foregoing; or

               (ix) the Trustee shall have received  written  notice from either
          Rating  Agency  that the  continuation  of the Master  Servicer or the
          Special  Servicer  in such  capacity  would  result in the  downgrade,
          qualification or withdrawal of any rating then assigned by such Rating
          Agency to any Class of Certificates.

     (b) If any Event of Default  with  respect to the  Master  Servicer  or the
Special  Servicer  (in either case for  purposes  of this  Section  9.1(b),  the
"Defaulting  Party") shall occur and be continuing,  then, and in each and every
such case,  so long as such Event of Default shall not have been  remedied,  the
Depositor  or the Trustee may  terminate,  and at the written  direction  of the
Holders  of  Certificates  entitled  to at least 51% of the Voting  Rights,  the
Trustee shall terminate,  by notice in writing to the Defaulting  Party,  with a
copy of such  notice to the  Depositor  (if the  termination  is effected by the
Trustee) or to the Trustee (if the  termination  is effected by the  Depositor),
all of the rights and  obligations of the Defaulting  Party under this Agreement
and in and to the Mortgage Loans and the proceeds thereof (other than any rights
of the Defaulting Party as Certificateholder and for recovery of amounts due the
Defaulting Party out of the proceeds of the Mortgage Loans).  From and after the
receipt by the Defaulting Party of such written notice,  all authority and power
of the  Defaulting  Party  under this  Agreement,  whether  with  respect to the
Certificates  (other than as a Holder of any  Certificate) or the Mortgage Loans
or otherwise,  shall pass to and be vested in the Trustee  pursuant to and under
this Section,  and,  without  limitation,  the Trustee is hereby  authorized and
empowered  to  execute  and  deliver,  on  behalf of and at the  expense  of the
Defaulting Party, as  attorney-in-fact  or otherwise,  any and all documents and
other instruments, and to do or accomplish all other acts or things necessary or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related  documents,  or otherwise.  The Master Servicer and the Special Servicer
each agrees that if it is terminated  pursuant to this Section 9.1(b),  it shall
promptly  (and in any event no later than ten Business  Days  subsequent  to its
receipt of the notice of termination) provide the Trustee with all documents and
records requested by the Trustee to enable it or a successor  servicer to assume
the Master  Servicer's  or  Special  Servicer's,  as the case may be,  functions
hereunder,  and shall cooperate with the Trustee in effecting the termination of
the   Master   Servicer's   or   Special   Servicer's,   as  the  case  may  be,
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer  within two  Business  Days to the Trustee or a successor  servicer for
administration  by it of all cash  amounts  that  shall at the time be or should
have been credited by the Master Servicer or the Special  Servicer,  as the case
may be, to the  Certificate  Account,  the  Distribution  Account  or any Escrow
Account or thereafter be received with respect to the Mortgage  Loans or any REO
Property (provided,  however,  that the Master Servicer and the Special Servicer
each shall continue to be entitled to receive all amounts accrued or owing to it
under this  Agreement  on or prior to the date of such  termination,  whether in
respect of Advances  (together  with  Advance  Interest  thereon)  made by it or
otherwise,  and it and its  directors,  officers,  employees  and  agents  shall
continue   to  be  entitled   to  the   benefits  of  Sections   8.26  and  8.27
notwithstanding any such termination).

     Section 9.2   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  9.1,  the  Trustee  shall be the
successor in all respects to the Master Servicer or the Special Servicer, as the
case may be, in its capacity as such under this  Agreement and the  transactions
set  forth  or   provided   for   herein   and  shall  be  subject  to  all  the
responsibilities,  duties and liabilities (except for liabilities incurred prior
to the Event of Default)  relating thereto and arising  thereafter placed on the
Master  Servicer or the Special  Servicer,  as the case may be, by the terms and
provisions  hereof,  including,   without  limitation,   the  Master  Servicer's
obligation  to make P&I  Advances;  provided  that any  failure to perform  such
duties  or  responsibilities  caused by the  Master  Servicer's  or the  Special
Servicer's  failure to provide  information  or monies  required  by Section 9.1
shall not be  considered a default by the Trustee  hereunder.  The Trustee shall
not be  liable  for any of the  representations  and  warranties  of the  Master
Servicer  or the  Special  Servicer  and the  Trustee  shall not be  required to
purchase any Mortgage Loan  hereunder.  As  compensation  therefor,  the Trustee
shall be entitled to the applicable  Servicing Fees (other than the RMF Retained
Fee) and all funds  relating to the Mortgage  Loans that the Master  Servicer or
the  Special  Servicer  would have been  entitled  to charge to the  Certificate
Account if the Master  Servicer or the Special  Servicer  had  continued  to act
hereunder.  Notwithstanding the above, the Trustee may, if it shall be unwilling
to so act, or shall, if it is unable to so act or if the Holders of Certificates
entitled  to at least 51% of the  Voting  Rights so  request  in  writing to the
Trustee or if it is not  appropriately  rated as an approved  master servicer or
special servicer,  as the case may be, by each Rating Agency,  promptly appoint,
or petition a court of competent jurisdiction for the appointment of, a mortgage
loan servicing institution that has a net worth of not less than $15,000,000 and
is otherwise  acceptable  to each Rating  Agency (as  evidenced by Rating Agency
Confirmation),  as the successor to the Master Servicer or the Special Servicer,
as the  case  may be,  hereunder  in the  assumption  of all or any  part of the
responsibilities,  duties or liabilities  of the Master  Servicer or the Special
Servicer.  No appointment  of a successor to the Master  Servicer or the Special
Servicer  hereunder  shall be effective until the assumption by the successor to
the Master Servicer or the Special Servicer of all the responsibilities,  duties
and liabilities of the Master Servicer or the Special Servicer,  as the case may
be, hereunder.  Pending appointment of a successor to the Master Servicer or the
Special  Servicer  hereunder,   the  Trustee  shall  act  in  such  capacity  as
hereinabove  provided  and  shall  be  entitled  to such  compensation  as would
otherwise have been payable to the Master Servicer or the Special  Servicer,  as
the  case  may be.  In  connection  with any  such  appointment  and  assumption
described herein, the Trustee may make such arrangements for the compensation of
such  successor  out of payments on Mortgage  Loans or  otherwise as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that  permitted  the  resigning or  terminated  party  hereunder.  The
Depositor,  the Trustee and such  successor  shall take such action,  consistent
with this Agreement, as shall be necessary to effectuate any such succession.

     Section 9.3  Notification to Certificateholders.

     (a) Upon any  resignation  of the Master  Servicer or the Special  Servicer
pursuant to Section 8.24, any  termination of the Master Servicer or the Special
Servicer pursuant to Section 9.1 or any appointment of a successor to the Master
Servicer or the Special Servicer pursuant to Section 9.2, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register.

     (b) Not later  than the later of (i) 60 days  after the  occurrence  of any
event  which  constitutes  or,  with  notice  or lapse  of time or  both,  would
constitute an Event of Default and (ii) five days after the Trustee discovers or
is notified of the  occurrence of such an event,  the Trustee shall  transmit by
mail to the  Depositor  and all  Certificateholders  notice of such  occurrence,
unless such default shall have been cured.

     Section  9.4  Waiver of Events of  Default.  The  Holders  of  Certificates
entitled to at least 66 2/3% of the Voting  Rights  allocated to the  respective
Classes of  Certificates  affected by any Event of Default  hereunder  may waive
such Event of Default; provided,  however, that an Event of Default under clause
(i) or (ii) of Section 9.1 may be waived only by all of the  Certificateholders.
Upon any such waiver of an Event of Default,  such Event of Default  shall cease
to exist and shall be deemed to have been remedied for every purpose  hereunder;
provided,  however, that the Trustee shall be entitled to reimbursement pursuant
to Section 7.12 for any costs and expenses incurred as a result of such Event of
Default. No such waiver shall extend to any subsequent or other Event of Default
or impair any right consequent thereon except to the extent expressly so waived.
Notwithstanding any other provisions of this Agreement,  for purposes of waiving
any Event of Default  pursuant to this Section 9.4,  Certificates  registered in
the name of the Depositor or any Affiliate of the Depositor shall be entitled to
the same Voting Rights with respect to the matters described above as they would
if any other Person held such Certificates.


                                    ARTICLE X

                                  PURCHASE AND
                            TERMINATION OF THE TRUST

     Section 10.1   Termination of Trust Upon Repurchase or Liquidation
                    of All Mortgage Loans.

     (a) The  obligations  and  responsibilities  of the Trustee  created hereby
(other than the  obligation of the Trustee to make payments to the Class R-I and
Class R-II  Certificateholders and the REMIC III Certificateholders as set forth
in Section 10.2 and other than the  obligations  in the nature of information or
tax reporting) shall terminate on the earliest of (i) the later of (A) the final
payment or other  liquidation  of the last Mortgage Loan  remaining in the Trust
and (B) the  disposition  of all REO  Property or (ii) the sale of the  property
held by the Trust in accordance with Section 10.1(b) or (iii) the termination of
the Trust pursuant to Section 10.1(c) below; provided that in no event shall the
Trust created hereby  continue  beyond the expiration of 21 years from the death
of the  last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the  late
Ambassador of the United  States to the Court of St.  James,  living on the date
hereof.

     (b) The Master  Servicer shall give the Trustee notice of the date when the
Aggregate  Certificate  Balance  of the  Certificates,  after  giving  effect to
distributions of principal made on the next  Distribution  Date, is less than or
equal to one percent (1%) of the initial  Aggregate  Certificate  Balance of the
Certificates  as of the Cut-Off Date.  The Trustee shall  promptly  forward such
notice to the  Depositor,  the Master  Servicer,  the Special  Servicer  and the
Holders of the Class R-I Certificates,  who in such priority (and in the case of
the   Class   R-I   Certificateholders,    a   majority   of   the   Class   R-I
Certificateholders),  may purchase,  in whole only,  the Mortgage  Loans and any
other property, if any, remaining in the Trust. If any party desires to exercise
such  option,  it will notify the Trustee who will notify any party with a prior
right to exercise such option. If any party that has been provided notice by the
Trustee  notifies the Trustee within ten Business Days after receiving notice of
the proposed  purchase that it wishes to purchase the assets of the Trust,  then
such party (or,  in the event that more than one of such  parties  notifies  the
Trustee that it wishes to purchase  the assets of the Trust,  the party with the
first right to purchase  the assets of the Trust) may purchase the assets of the
Trust in accordance with this Agreement.  Upon receipt of the Termination  Price
set forth below,  the Trustee shall promptly  release or cause to be released to
the Master Servicer for the benefit of the Depositor, the Holder of the majority
of the Class R-I Certificates,  the Special Servicer or the Master Servicer,  as
the case may be, the  Mortgage  Files  pertaining  to the  Mortgage  Loans.  The
"Termination  Price" shall equal 100% of the Aggregate Principal Balances of the
Mortgage  Loans  (other  than  Mortgage  Loans  as to  which  a  Final  Recovery
Determination has been made) on the day of such purchase plus accrued and unpaid
interest  thereon at the  applicable  Mortgage Rates (or Mortgage Rates less the
Servicing Fee Rate, if the Master Servicer is the Purchaser, with respect to the
Mortgage  Loans to the Due Date for each Mortgage Loan ending in the  Collection
Period with respect to which such purchase occurs,  plus  unreimbursed  Advances
and interest on such  unreimbursed  Advances at the Advance  Rate,  and the fair
market  value of any other  property  remaining  in REMIC I. The  Trustee  shall
consult  with the  Placement  Agents and the  Underwriters  or their  respective
successors, as advisers and may conclusively rely on the opinion of the value of
the  property  by an MAI  designated  appraiser,  in order  for the  Trustee  to
determine  whether the fair market value of the property  constituting the Trust
has been offered;  provided that, if either Placement Agent or Underwriter or an
Affiliate of the Placement  Agents or  Underwriters  is exercising  its right to
purchase the Trust assets,  the Trustee shall consult with the Operating Adviser
in order for the Trustee to determine the fair market value and may conclusively
rely on the opinion of the value of the property by an MAI designated appraiser,
provided that the Operating  Adviser is not an Affiliate of the  Depositor,  the
Class R-I Holder, the Special Servicer or the Master Servicer,  or a third party
chosen by the Depositor  unless the Depositor is bidding for such  property,  or
the  Trustee  (the fees and  expenses of which shall be paid for by buyer of the
property). Such purchase shall be made in accordance with Section 10.3.

     (c) If at any time the  Holders of the Class R-I  Certificates  own 100% of
the REMIC III  Certificates  such Holders may  terminate  REMIC I (which will in
turn  result in the  termination  of REMIC II and REMIC III).  Such  termination
shall be made in accordance with Section 10.3.

     (d)  Anything in this Section  10.1 to the  Contrary  notwithstanding,  the
Holders of the Class Q  Certificates  shall receive that portion of the proceeds
of a sale of the  assets of the Trust  allocable  to Excess  Interest,  as their
interests may appear.

     Section 10.2   Procedure Upon Termination of Trust.

     (a) Notice of any  termination  pursuant to the provisions of Section 10.1,
specifying  the  Distribution  Date upon which the final  distribution  shall be
made,  shall be given  promptly by the Trustee by first class mail to the Rating
Agencies, the Class R-I, Class R-II and REMIC III  Certificateholders  mailed no
later than ten days prior to the date of such  termination.  Such  notice  shall
specify (A) the  Distribution  Date upon which final  distribution  on the Class
R-I, Class R-II and REMIC III Certificates  will be made, and upon  presentation
and surrender of the Class R-I, Class R-II and REMIC III  Certificates  at which
office or agency of the Trustee therein specified,  and (B) that the Record Date
otherwise  applicable to such Distribution Date is not applicable,  distribution
being made only upon  presentation  and surrender of the Class R-I,  Class R-II,
and REMIC III  Certificates  at the  office  or  agency of the  Trustee  therein
specified.  The  Trustee  shall  give  such  notice  to the  Depositor  and  the
Certificate  Registrar  at the time such notice is given to Holders of the Class
R-I,  Class  R-II and REMIC III  Certificates.  Upon any such  termination,  the
duties of the  Certificate  Registrar  with respect to the Class R-I, Class R-II
and REMIC III Certificates  shall terminate and the Trustee shall terminate,  or
request  the Master  Servicer  to  terminate,  the  Certificate  Account and the
Distribution  Account and any other account or fund  maintained  with respect to
the  Certificates,  subject to the  Trustee's  obligation  hereunder to hold all
amounts payable to the Class R-I, Class R-II and REMIC III Certificateholders in
trust without interest pending such payment.

     (b)  In  the  event  that  all  of  the  Holders  do  not  surrender  their
certificates evidencing the Class R-I, Class R-II and REMIC III Certificates for
cancellation within three months after the time specified in the above-mentioned
written notice,  the Trustee shall give a second written notice to the remaining
Class  R-I,  Class  R-II and REMIC III  Certificateholders  to  surrender  their
certificates evidencing the Class R-I, Class R-II and REMIC III Certificates for
cancellation and receive the final distribution with respect thereto.  If within
one year  after the  second  notice  any  Class  R-I,  Class  R-II and REMIC III
Certificates  shall not have been surrendered for cancellation,  the Trustee may
take appropriate  steps to contact the remaining Class R-I, Class R-II and REMIC
III Certificateholders  concerning surrender of such certificates,  and the cost
thereof  shall be paid out of the  amounts  distributable  to such  Holders.  If
within  two years  after the second  notice  any such Class R-I,  Class R-II and
REMIC III  Certificates  shall not have been surrendered for  cancellation,  the
Trustee shall, subject to applicable state law relating to escheatment, hold all
amounts  distributable  to such  Holders  for the  benefit of such  Holders.  No
interest shall accrue on any amount held by the Trustee and not distributed to a
Class   R-I,   Class  R-II  and  REMIC  III   Certificateholders   due  to  such
Certificateholder's  failure to surrender its  Certificate(s) for payment of the
final  distribution  thereon in accordance with this Section.  Any money held by
the Trustee pending distribution under this Section 10.2 after 90 days after the
adoption of a plan of complete  liquidation  shall be deemed for tax purposes to
have been  distributed  from the REMICs and shall be  beneficially  owned by the
related Holder.

     Section 10.3   Additional Trust Termination Requirements.

     (a) The Trust and each REMIC shall be  terminated  in  accordance  with the
following additional requirements,  unless at the request of the Master Servicer
or the Class R-I Certificateholders,  as the case may be, the Trustee seeks, and
subsequently  receives,  an  Opinion of  Counsel  (at the  expense of the Master
Servicer or the Class R-I Certificateholders,  as the case may be), addressed to
the  Depositor  and the  Trustee to the effect  that the failure of the Trust to
comply with the  requirements  of this  Section  10.3 will not (i) result in the
imposition of taxes on  "prohibited  transactions"  on any REMIC under the REMIC
Provisions  or (ii)  cause any REMIC  Pool to fail to  qualify as a REMIC at any
time that any Certificates are outstanding:

              (i)  Within 89 days  prior to the time of the  making of the final
         payment on the REMIC III Certificates,  the Trustee or the Paying Agent
         shall sell all of the  assets of the Trust for cash at the  Termination
         Price;  provided that if the Holders of the Class R-I  Certificates are
         purchasing  the  assets  of the  Trust,  the  amount to be paid by such
         Holders  may be paid net of the  amount to be paid to such  Holders  as
         final distributions on any Certificates held by such Holders;

              (ii)  At the  time  of the  making  of the  final  payment  on the
         Certificates,  the Trustee shall  distribute or credit,  or cause to be
         distributed  or  credited,   (A)  to  the  Holders  of  the  Class  R-I
         Certificates  all assets of REMIC I remaining  after such final payment
         of  the  REMIC  Interests,  (B)  to  the  Holders  of  the  Class  R-II
         Certificates all remaining assets of REMIC II and (C) to the Holders of
         the Class R-III Certificates all remaining assets of REMIC III (in each
         case other than cash  retained  to meet  claims),  and the Trust  shall
         terminate at that time; and

              (iii) In no event  may the  final  payment  on the REMIC I Regular
         Interests,  REMIC II Regular Interests or REMIC Regular Certificates or
         the  final  distribution  or  credit  to the  Holders  of the  Residual
         Certificates, respectively, be made after the 89th day from the date on
         which the plan of complete liquidation is adopted.

     (b) By their  acceptance  of the  Class  R-I,  Class  R-II or  Class  R-III
Certificates, respectively, the Holders thereof hereby (i) authorize the Trustee
to take such action as may be necessary to effect a plan of complete liquidation
of the REMIC Pool and (ii) agree to take such other  action as may be  necessary
to effect a plan of complete  liquidation of the Trust upon the written  request
of the Depositor,  which authorization shall be binding upon all successor Class
R-I, Class R-II and Class R-III Certificateholders, respectively.

     (c) On the final federal income tax return for each REMIC Pool, the Trustee
shall  attach a  statement  specifying  the date of the  adoption of the plan of
liquidation  which shall be the date of the first making of the notice specified
in Section 10.2.


                                   ARTICLE XI

                          RIGHTS OF CERTIFICATEHOLDERS

     The  provisions  of this  Article  XI shall  apply  to each of the  REMIC I
Regular Interests,  REMIC II Regular Interests, REMIC Regular Certificateholders
and Residual Certificateholders to the extent appropriate.

     Section 11.1     Limitation on Rights of Holders.

     (a) The death or incapacity of any  Certificateholder  shall not operate to
terminate  this  Agreement or the Trust,  nor entitle  such  Certificateholder's
legal  representatives  or heirs to claim an  accounting  or take any  action or
proceeding  in any  court  for a  partition  or  winding  up of the  Trust,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     (b) Except as otherwise  expressly  provided herein, no  Certificateholder,
solely by virtue of its status as a  Certificateholder,  shall have any right to
vote or in any manner  otherwise  control the Master  Servicer or operation  and
management of the Trust,  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.

     (c)  No   Certificateholder,   solely   by   virtue   of  its   status   as
Certificateholder,  shall  have  any  right  by  virtue  or by  availing  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect  to this  Agreement  unless  the
Holders of Certificates  evidencing not less than 50% of the Aggregate Principal
Amount of the Certificates then outstanding 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 cost,  expenses and  liabilities  to be
incurred therein or thereby,  and the Trustee,  for sixty 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 and no direction  inconsistent
with such  written  request  has been given the Trustee  during  such  sixty-day
period by such  Certificateholders;  it being understood and intended, and being
expressly    covenanted   by   each    Certificateholder    with   every   other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
shall  have any right in any manner  whatever  by virtue or by  availing  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 benefit
of all Certificateholders.  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 11.2   Access to List of Holders.

     (a) If the Trustee is not acting as Certificate Registrar,  the Certificate
Registrar  will furnish or cause to be furnished to the Trustee,  within fifteen
days after receipt by the  Certificate  Registrar of a request by the Trustee in
writing,  a list,  in such form as the Trustee may  reasonably  require,  of the
names  and  addresses  of the  Certificateholders  of each  Class as of the most
recent Record Date.

     (b) If the Depositor,  the Operating Adviser,  the Healthcare Adviser,  the
Special  Servicer,  the Master  Servicer or three or more  Holders  (hereinafter
referred to as  "applicants,"  with a single  Person  which  (together  with its
Affiliates) is the Holder of more than one Class of Certificates being viewed as
a single  "applicant" for these  purposes) apply in writing to the Trustee,  and
such  application  states that the applicants  desire to communicate  with other
Holders  with  respect  to their  rights  under  this  Agreement  or  under  the
Certificates  and is  accompanied  by a copy  of the  communication  which  such
applicants  propose to transmit,  then the Trustee  shall,  within five Business
Days after the receipt of such application,  send, at such Person's expense, the
written communication  proffered by the applicants to all  Certificateholders at
their addresses as they appear in the Certificate Register.

     (c) Every Holder,  by receiving and holding a Certificate,  agrees with the
Depositor, the Certificate Registrar and the Trustee that neither the Depositor,
the Certificate Registrar nor the Trustee shall be held accountable by reason of
the  disclosure  of any such  information  as to the names and  addresses of the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information was derived.

     Section 11.3   Acts of Holders of Certificates.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or other action  provided by this  Agreement to be given or taken by Holders may
be embodied in and evidenced by one or more instruments of substantially similar
tenor  signed by such  Holders 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,
where it is hereby  expressly  required,  to the Depositor.  Such  instrument or
instruments  (as the action embodies  therein and evidenced  thereby) are herein
sometimes  referred to as an "Act" of the Holders  signing  such  instrument  or
instruments.  Proof  of  execution  of  any  such  instrument  or  of a  writing
appointing any such agents shall be sufficient for any purpose of this Agreement
and conclusive in favor of the Trustee and the Depositor,  if made in the manner
provided in this Section. The Trustee agrees to promptly notify the Depositor of
any such  instrument  or  instruments  received by it, and to  promptly  forward
copies of the same.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the  affidavit of a witness of such  execution or by
the certificate of any notary public or other officer  authorized by law to take
acknowledgments or deeds, certifying that the individual signing such instrument
or writing  acknowledged  to such notary  public or other  officer the execution
thereof.  Whenever such  execution is by an officer of a corporation or a member
of a partnership on behalf of such corporation or partnership,  such certificate
or  affidavit  shall  also  constitute  sufficient  proof of such  officer's  or
member's authority. The fact and date of the execution of any such instrument or
writing,  or the authority of the  individual  executing  the same,  may also be
proved in any other manner which the Trustee deems sufficient.

     (c)  The  ownership  of  Certificates   (notwithstanding  any  notation  of
ownership or other writing  thereon made by anyone other than the Trustee) shall
be proved by the Certificate Register, and neither the Trustee nor the Depositor
shall be affected by any notice to the contrary.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other action by the Holder of any Certificate  shall bind every future Holder
of the same  Certificate  and the Holder of every  Certificate  issued  upon the
registration of transfer thereof or in exchange therefor or in lieu thereof,  in
respect of anything  done,  omitted or suffered to be done by the Trustee or the
Depositor  in reliance  thereon,  whether or not notation of such action is made
upon such Certificate.


                                   ARTICLE XII

                              REMIC ADMINISTRATION

     The provisions of this Article XII shall apply to each REMIC Pool.

     Section 12.1   REMIC Administration.

     (a) An election will be made by the Trustee to treat the segregated pool of
assets consisting of the Mortgage Loans, such amounts as shall from time to time
be held in the Certificate Account and the Distribution  Account,  the Insurance
Policies and any REO Properties as a REMIC under the Code. Such election will be
made on Form 1066 or other appropriate  federal tax or information return or any
appropriate  state  return for the  taxable  year  ending on the last day of the
calendar  year in which the REMIC I Interests  are issued.  For purposes of such
election,  the  Corresponding  REMIC I Interests  shall each be  designated as a
separate  class  of  "regular  interests"  in the  REMIC  I and  the  Class  R-I
Certificates  shall be designated  as the sole class of "residual  interests" in
the REMIC I. The  Trustee  shall not  permit  the  creation  of any  "interests"
(within the meaning of Section 860G of the Code) in any of the REMICs other than
the  REMIC I  Regular  Interests,  REMIC II  Regular  Interests  and  REMIC  III
Certificates and the Residual Certificates.

     An  election  will be made by the Trustee to treat the  segregated  pool of
assets  consisting  of the REMIC I Regular  Interests as a REMIC under the Code.
Such  election  will be made on Form 1066 or other  appropriate  federal  tax or
information  return or any appropriate  state return for the taxable year ending
on the last day of the calendar year in which the REMIC II Interests are issued.
For the  purposes  of such  election,  the REMIC II Regular  Interests  shall be
designated  as  the  "regular   interests"  in  REMIC  II  and  the  Class  R-II
Certificates  shall be designated as the sole class of the "residual  interests"
in REMIC II.

     An  election  will be made by the Trustee to treat the  segregated  pool of
assets  consisting of the REMIC II Regular  Interests as a REMIC under the Code.
Such  election  will be made on Form 1066 or other  appropriate  federal  tax or
information  return or any appropriate  state return for the taxable year ending
on the last day of the  calendar  year in which the REMIC III  Certificates  are
issued.  For purposes of such  election,  the Class A-1,  Class A-2, Class A-MF,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J,
Class K, Class L, Class M and Class N  Certificates  shall be  designated as the
"regular  interests"  in REMIC III and the  Class  R-III  Certificates  shall be
designated as the sole class of "residual interests" in REMIC III.

     The Class Q Certificates represent an undivided beneficial interests in the
portion of the Trust consisting of the Excess Interest collected on the Mortgage
Loans. The Class Q Certificates do not represent  regular or residual  interests
in either the REMIC I, REMIC II or the REMIC III.

     (b) The Closing  Date is hereby  designated  as the  "Startup  Day" of each
REMIC Pool within the meaning of Section 860G(a)(9) of the Code.

     (c) The Trustee shall pay all routine tax related  expenses (not  including
any taxes,  however  denominated,  including any additions to tax, penalties and
interest) of each REMIC Pool,  excluding any professional  fees or extraordinary
expenses related to audits or any  administrative  or judicial  proceedings with
respect to each REMIC Pool that  involve the Internal  Revenue  Service or state
tax authorities.

     (d) The Trustee shall cause to be prepared,  signed,  and timely filed with
the Internal Revenue Service, on behalf of each REMIC Pool, an application for a
taxpayer  identification  number for such REMIC Pool on Internal Revenue Service
Form SS-4. The Trustee,  upon receipt from the Internal  Revenue  Service of the
Notice of Taxpayer Identification Number Assigned, shall promptly forward a copy
of such notice to the  Depositor  and the Master  Servicer.  The  Trustee  shall
prepare and file Form 8811 on behalf of each REMIC Pool and shall  designate  an
appropriate Person to respond to inquiries by or on behalf of Certificateholders
for  original  issue  discount  and  related   information  in  accordance  with
applicable provisions of the Code.

     (e) The Trustee shall prepare and file all of each REMIC Pool's federal and
state  income or  franchise  tax and  information  returns as such REMIC  Pool's
direct representative;  the expenses of preparing such returns shall be borne by
the Trustee and the cost of filing such returns shall be borne by the applicable
REMIC Pool, except that if additional state tax returns are required to be filed
in more than three states,  the Trustee  shall be entitled,  with respect to any
such  additional  filings,  to (i) be paid a reasonable fee and (ii) receive its
reasonable costs and expenses,  both as amounts reimbursable pursuant to Section
5.2(a)(vi) hereof.  The Depositor,  the Master Servicer and the Special Servicer
shall provide on a timely basis to the Trustee or its designee such  information
with respect to the Trust or any REMIC Pool as is in its  possession,  which the
Depositor  or the Master  Servicer  and the  Special  Servicer  has  received or
prepared by virtue of its role as Depositor  or Master  Servicer and the Special
Servicer  hereunder  and  reasonably  requested  by the  Trustee to enable it to
perform its obligations under this subsection, and the Trustee shall be entitled
to conclusively  rely on such  information in the performance of its obligations
hereunder.  The  Depositor  shall  indemnify  the Trust and the  Trustee for any
liability  or  assessment  against  any of them or  cost or  expense  (including
attorneys'  fees) incurred by them  resulting from any error  resulting from bad
faith,  negligence,  or willful  misconduct  of the  Depositor in providing  any
information  for which the Depositor is responsible  for  preparing.  The Master
Servicer and the Special Servicer shall indemnify the Trustee, and the Depositor
for any liability or assessment against the Trustee,  the Depositor or any REMIC
Pool and any expenses  incurred in connection  with such liability or assessment
(including  attorney's  fees)  resulting  from  any  error in any of such tax or
information  returns  resulting  from  errors in the  information  prepared  and
provided by the Master Servicer or the Special Servicer,  as the case may, be or
caused by the gross  negligence,  willful  misconduct or bad faith of the Master
Servicer  or the  Special  Servicer,  as the case may be. The  Trustee  shall be
liable to the Master  Servicer,  the Depositor or any REMIC Pool for any expense
incurred by the Master Servicer,  the Depositor or any REMIC Pool resulting from
any error in any of such tax or information returns resulting from errors in the
preparation of such returns caused by the negligence,  willful misconduct or bad
faith of the  Trustee.  Each  indemnified  party  shall  immediately  notify the
indemnifying  party or parties of the  existence of a claim for  indemnification
under this Section 12.1(e),  and provide the indemnifying  party or parties,  at
the expense of such indemnifying party or parties, an opportunity to contest the
tax or  assessment  or expense  giving  rise to such  claim,  provided  that the
failure to give such  notification  rights shall not affect the  indemnification
rights  in  favor  of any  REMIC  Pool  under  this  Section  12.1(e).  Any such
indemnification  shall  survive the  resignation  or  termination  of the Master
Servicer,  the  Special  Servicer  or the  Trustee  or the  termination  of this
Agreement.

     (f) The Trustee  shall  perform on behalf of each REMIC Pool all  reporting
and other tax compliance  duties that are the  responsibility of such REMIC Pool
under the Code, REMIC  Provisions,  or other  compliance  guidance issued by the
Internal Revenue Service or any state or local taxing authority. Among its other
duties,  the Trustee shall provide (i) to the Internal  Revenue Service or other
Persons   (including,   but  not  limited  to,  the  transferor  of  a  Residual
Certificate,  to a Disqualified  Organization or to an agent that has acquired a
Residual Certificate on behalf of a Disqualified  Organization) such information
as is  necessary  for the  application  of any tax relating to the transfer of a
Residual   Certificate  to  any  Disqualified   Organization  and  (ii)  to  the
Certificateholders  such  information  or reports as are required by the Code or
REMIC Provisions.

     (g) The Trustee  shall  forward to the  Depositor  copies of quarterly  and
annual  REMIC tax  returns  and Form 1099  information  returns  and such  other
information  within the control of the Trustee as the Depositor  may  reasonably
request   in   writing.   Moreover,   the   Trustee   shall   forward   to  each
Certificateholder  such forms and furnish such information within its control as
are required by the Code to be furnished  to them,  shall  prepare and file with
the  appropriate  state  authorities  as  may  to  the  actual  knowledge  of  a
Responsible  Officer of the  Trustee be  required  by  applicable  law and shall
prepare and disseminate to  Certificateholders  Forms 1099 (or otherwise furnish
information  within  the  control of the  Trustee)  to the  extent  required  by
applicable law. The Trustee will make available to any Certificateholder any tax
related information required to be made available to Certificateholders pursuant
to the Code and any regulations thereunder.

     (h) The Holder of more than 50% of the  Percentage  Interests in Class R-I,
Class  R-II and  Class  R-III  Certificates,  respectively  (or of the  greatest
percentage  of such Class R-I,  Class R-II and Class  R-III  Certificates  if no
Holder holds more than 50% thereof), shall be the applicable REMIC's Tax Matters
Person.  The duties of the Tax  Matters  Person for each of the REMIC  Pools are
hereby  delegated  to  the  Trustee  and  each  Residual  Certificateholder,  by
acceptance  of its  Residual  Certificate,  agrees,  on behalf of itself and all
successor  Holders  of such  Residual  Certificate,  to such  delegation  to the
Trustee  as  their  agent  and  attorney  in  fact.  If the  Code or  applicable
regulations  prohibits the Trustee from signing any applicable  Internal Revenue
Service,  court or other administrative  documents or from acting as Tax Matters
Person (as an agent or  otherwise),  the Trustee shall take  whatever  action is
necessary  for the signing of such  documents and  designation  of a Tax Matters
Person,  including  the  designation  of such  Residual  Certificateholder.  The
Trustee shall not be required to expend or risk its own funds or otherwise incur
any other financial  liability in the performance of its duties  hereunder or in
the  exercise  of any of its  rights  or  powers  (except  to the  extent of the
ordinary  expenses of performing its duties under this  Agreement),  if it shall
have  reasonable  grounds for believing that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it.

     (i) The  Trustee,  the  Holders of the  Residual  Certificates,  the Master
Servicer and the Special  Servicer shall each exercise  reasonable  care, to the
extent within its control,  and with respect to each of the Trustee,  the Master
Servicer and the Special Servicer,  within the scope of its express duties,  and
shall each act in accordance  with this  Agreement  and the REMIC  Provisions in
order to create  and  maintain  the  status of each REMIC Pool as a REMIC or, as
appropriate, adopt a plan of complete liquidation.

     (j) The Trustee, the Master Servicer,  the Special Servicer and the Holders
of Residual Certificates shall not take any action or fail to take any action or
cause any  REMIC  Pool to take any  action or fail to take any  action if any of
such persons knows or could,  upon the exercise of reasonable  diligence,  know,
that,  under the REMIC  Provisions  such action or failure,  as the case may be,
could (i) endanger the status of any REMIC Pool as a REMIC or (ii) result in the
imposition of a tax upon any REMIC Pool (including but not limited to the tax on
prohibited transactions as defined in Code Section 860F(a)(2),  other than a tax
on "net income on  foreclosure  property" as provided in Code Section  860G(c)),
unless the  Trustee  has  received  an Opinion of Counsel (at the expense of the
party  seeking to take such action) to the effect that the  contemplated  action
will not  endanger  such status or result in the  imposition  of such a tax. Any
action  required  under  this  section  which  would  result  in an  unusual  or
unexpected  expense  shall be undertaken at the expense of the party seeking the
Trustee or the Holders of the Residual Certificates to undertake such action.

     (k) In the event that any tax is imposed on REMIC I, REMIC II or REMIC III,
including,  without  limitation,  "prohibited  transactions" taxes as defined in
Section  860F(a)(2) of the Code, any taxes on contributions to REMIC I, REMIC II
or REMIC III after the Startup Day pursuant to Section  860G(d) of the Code, and
any other tax imposed by the Code or any applicable provisions of state or local
tax laws (other than any tax on "net income from foreclosure property" permitted
to be incurred by the Special Servicer pursuant to Section  9.14(e)),  such tax,
together with all incidental costs and expenses (including,  without limitation,
penalties and reasonable  attorneys' fees), shall be charged to and paid by: (i)
the  Trustee,  if such tax arises out of or results  from a breach of any of its
obligations  under this  Article  XII;  (ii) the Special  Servicer,  if such tax
arises out of or results  from a breach by the  Special  Servicer  of any of its
obligations under Article IX or this Article XII; (iii) the Master Servicer,  if
such tax arises out or results  from a breach by the Master  Servicer  of any of
its obligations under Article VIII or this Article XII; or (iv) the Trust in all
other  instances.  Any tax  permitted  to be incurred  by the  Special  Servicer
pursuant to Section  9.14(e)  shall be charged to and paid by the Trust from the
net income  generated on the related REO Property.  Any such amounts  payable by
the Trust in respect  of taxes  shall be paid by the  Trustee  out of amounts on
deposit in the Distribution Account.

     (l) The  Trustee  and, to the extent that  records  are  maintained  by the
Master  Servicer or the Special  Servicer in the normal  course of its business,
the Master  Servicer  and the Special  Servicer  shall,  for federal  income tax
purposes,  maintain  books and  records  with  respect  to each  REMIC Pool on a
calendar year and on an accrual basis.  Notwithstanding anything to the contrary
contained herein,  except to the extent provided otherwise in the Mortgage Loans
or in the  Mortgages,  all amounts  collected on the Mortgage  Loans shall,  for
federal income tax purposes,  be allocated  first to interest due and payable on
the  Mortgage  Loans  (including  interest  on  overdue  interest,   other  than
additional  interest at a penalty rate payable  following a default).  The books
and records must be  sufficient  concerning  the nature and amount of each REMIC
Pool's  investments  to show that such  REMIC Pool has  complied  with the REMIC
Provisions.

     (m) Neither the  Trustee,  the Master  Servicer,  nor the Special  Servicer
shall enter into any  arrangement  by which any REMIC Pool will receive a fee or
other compensation for services.

     (n) In order to enable  the  Trustee  to  perform  its  duties as set forth
herein,  the Depositor  shall provide,  or cause to be provided,  to the Trustee
within ten (10) days after the  Closing  Date all  information  or data that the
Trustee reasonably  determines to be relevant for tax purposes on the valuations
and offering prices of the  Certificates,  including,  without  limitation,  the
yield,  prepayment  assumption,  issue  prices and  projected  cash flows of the
Senior  Certificates,  Subordinate  Certificates and Residual  Certificates,  as
applicable,  and the projected cash flows of the Mortgage Loans. Thereafter, the
Depositor  shall provide to the Trustee or its  designee,  promptly upon request
therefor,  any  such  additional  information  or data  within  the  Depositor's
possession  or  knowledge  that the Trustee may,  from time to time,  reasonably
request  in order to enable  the  Trustee  to  perform  its  duties as set forth
herein.  The Trustee is hereby  directed to use any and all such  information or
data  provided  by the  Depositor  in the  preparation  of all federal and state
income or franchise tax and information  returns and reports for each REMIC Pool
to  Certificateholders  as required herein. The Depositor hereby indemnifies the
Trustee,  and each  REMIC Pool for any  losses,  liabilities,  damages,  claims,
expenses  (including  attorneys' fees) or assessments  against the Trustee,  and
each  REMIC  Pool  arising  from any errors or  miscalculations  of the  Trustee
pursuant  to this  Section  that result  from any  failure of the  Depositor  to
provide, or to cause to be provided, accurate information or data to the Trustee
(but not  resulting  from the  methodology  employed by the Trustee) on a timely
basis and such  indemnification  shall survive the termination of this Agreement
and the termination or resignation of the Trustee.

     The Trustee agrees that all such  information or data so obtained by it are
to be regarded as confidential information and agrees that it shall use its best
reasonable efforts to retain in confidence,  and shall ensure that its officers,
employees  and  representatives  retain in  confidence,  and shall not disclose,
without  the  prior  written  consent  of the  Depositor,  any  or  all of  such
information  or data,  or make any use  whatsoever  (other than for the purposes
contemplated  by this  Agreement)  of any such  information  or data without the
prior written  consent of the  Depositor,  unless such  information is generally
available  to the  public  (other  than as a result of a breach of this  Section
12.1(n)) or is required by law or applicable  regulations  to be disclosed or is
disclosed  (i) to  independent  auditors  and  accountants,  counsel  and  other
professional  advisers of the Trustee and its parent, or (ii) in connection with
its rights and obligations under this Agreement.

     (o) At all times as may be required by the Code,  the Master  Servicer will
to the extent  within its control and the scope of its duties more  specifically
set  forth  herein,  maintain  substantially  all of the  assets  of  REMIC I as
"qualified  mortgages"  as  defined  in  Section  860G(a)(3)  of  the  Code  and
"permitted investments" as defined in Section 860G(a)(5) of the Code.

     (p) Solely for the purposes of Section  1.860G-1(a)(4)(iii) of the Treasury
Regulations,  the  "latest  possible  maturity  date" by which  the  Certificate
Balance of each Class of Certificates  representing a regular  interest in REMIC
III would be reduced to zero is July 15, 2029,  which is the  Distribution  Date
following the last stated maturity date of the latest maturing Mortgage Loan.

     Section 12.2 Prohibited  Transactions and Activities.  Neither the Trustee,
the Master  Servicer nor the Special  Servicer shall permit to the extent within
its  control  and  scope  of  its  express  duties,  the  sale,  disposition  or
substitution  of any of the Mortgage Loans (except in a disposition  pursuant to
(i) the  foreclosure  or default  of a Mortgage  Loan,  (ii) the  bankruptcy  or
insolvency  of any REMIC  Pool,  (iii) the  termination  of any REMIC  Pool in a
"qualified  liquidation" as defined in Section 860F(a)(4) of the Code, or (iv) a
substitution  pursuant  to Article II  hereof),  nor  acquire any assets for the
Trust,  except as  provided  in Article  II  hereof,  nor sell or dispose of any
investments in the  Certificate  Account or  Distribution  Account for gain, nor
accept any  contributions  to any REMIC  Pool  (other  than a cash  contribution
during the 3-month period beginning on the Startup Day),  unless it has received
an Opinion of Counsel (at the expense of the Person  requesting  such action) to
the effect that such disposition, acquisition,  substitution, or acceptance will
not (A) affect adversely the status of any REMIC Pool as a REMIC or of the REMIC
Certificates,  other than the Residual  Certificates,  as the regular  interests
therein,   (B)  affect  the   distribution  of  interest  or  principal  on  the
Certificates,  (C)  result  in the  encumbrance  of the  assets  transferred  or
assigned to any REMIC Pool (except pursuant to the provisions of this Agreement)
or (D) cause any REMIC Pool to be subject to a tax on "prohibited  transactions"
or "prohibited contributions" or other tax pursuant to the REMIC Provisions.

     Section 12.3 Modifications of Mortgage Loans.  Notwithstanding  anything to
the contrary in this Agreement, neither the Trustee, the Master Servicer nor the
Special Servicer shall to the extent within its control and scope of its express
duties,  permit  any  modification  of any Money  Term of a  Mortgage  Loan or a
Specially  Serviced  Mortgage  Loan or a release or  substitution  of all or any
portion  of the  Mortgaged  Property  with  respect  thereto at a time when such
Mortgage  Loan  is not  in  default  or  default  with  respect  thereto  is not
reasonably  foreseeable  unless (i) the  Trustee  and the Master  Servicer  have
received a  Nondisqualification  Opinion or a ruling from the  Internal  Revenue
Service (at the expense of the party making the request that the Master Servicer
or the  Special  Servicer  modify  the  Mortgage  Loan or a  Specially  Serviced
Mortgage Loan) to the effect that such  modification  would not be treated as an
exchange  pursuant  to Section  1001 of the Code (or, if it would be so treated,
would not be treated as a "significant modification" for purposes of Treas. Reg.
Sec.  1.860G-2(b) of the Code) or (ii) such modification  meets the requirements
set forth in Sections 8.18 or 9.5.

     Section  12.4  Liability  with  Respect to Certain  Taxes and Loss of REMIC
Status. In the event that any REMIC Pool fails to qualify as a REMIC,  loses its
status  as a REMIC,  or  incurs  state or local  taxes,  or tax as a result of a
prohibited transaction or prohibited  contribution subject to taxation under the
REMIC  Provisions due to the negligent  performance by the Trustee of its duties
and obligations set forth herein, the Trustee shall be liable to the REMIC Pools
and the Holders of the  Residual  Certificates  for any and all losses,  claims,
damages,  liabilities or expenses ("Losses")  resulting from such negligence and
relating to the Residual Certificates; provided, however, that the Trustee shall
not be liable for any such Losses  attributable to the action or inaction of the
Master  Servicer,  the Special  Servicer,  the  Depositor or the Holders of such
Residual  Certificates  nor for any such  Losses  resulting  from any actions or
failure  to  act  based  upon   reliance  on  an  Opinion  of  Counsel  or  from
misinformation  provided  by the Master  Servicer,  the  Special  Servicer,  the
Depositor or such Holders of the Residual  Certificates on which the Trustee has
relied.  The  foregoing  shall not be deemed to limit or restrict the rights and
remedies of the Holders of the Residual  Certificates now or hereafter  existing
at law  or in  equity.  The  Trustee  shall  be  entitled  to  intervene  in any
litigation  in connection  with the  foregoing and to maintain  control over its
defense.


                                  ARTICLE XIII

                            MISCELLANEOUS PROVISIONS

     Section 13.1  Binding Nature of Agreement. This Agreement  shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and permitted assigns.

     Section 13.2 Entire Agreement. This Agreement contains the entire agreement
and understanding  between the parties hereto with respect to the subject matter
hereof, and supersedes all prior and contemporaneous agreements, understandings,
inducements and conditions,  express or implied,  oral or written, of any nature
whatsoever  with respect to the subject matter hereof.  The express terms hereof
control  and  supersede  any  course  of  performance  or  usage  of  the  trade
inconsistent with any of the terms hereof.

     Section 13.3   Amendment.

     (a) This Agreement may be amended from time to time by the parties  hereto,
without  notice  to or  the  consent  of any of the  Holders,  (i) to  cure  any
ambiguity,  (ii) to cause the  provisions  herein to conform to or be consistent
with or in furtherance of the statements made with respect to the  Certificates,
the Trust or this  Agreement  in the  Private  Placement  Memorandum  and in the
Prospectus  Supplement,  or to correct or supplement any provision  herein which
may be  inconsistent  with any  other  provisions  herein,  (iii)  to amend  any
provision  hereof to the extent necessary or desirable to maintain the status of
each  REMIC  Pool as a REMIC for the  purposes  of  federal  income  tax law (or
comparable  provisions  of  state  income  tax  law),  (iv)  to make  any  other
provisions with respect to matters or questions arising under or with respect to
this Agreement not inconsistent with the provisions  hereof,  (v) to modify, add
to or eliminate the  provisions of Article III relating to transfers of Residual
Certificates or (vi) any other amendment which does not adversely  affect in any
material   respect  the   interests  of  any   Certificateholder   (unless  such
Certificateholder  consents). No such amendment effected pursuant to clause (i),
(ii) or  (iv) of the  preceding  sentence  shall  (A)  adversely  affect  in any
material  respect the  interests of any Holder not  consenting  thereto,  and no
amendment shall adversely affect the status of any REMIC Pool as a REMIC without
the consent of 100% of the Certificateholders or (B) adversely affect the status
of any REMIC Pool as a REMIC.  Prior to entering into any amendment  without the
consent of Holders  pursuant  to this  paragraph,  the  Trustee  may  require an
Opinion of Counsel  and a  Nondisqualification  Opinion  (in the case of clauses
(i),  (ii) and (iii),  at the expense of the  Depositor,  and  otherwise  at the
expense of the party  requesting  such  amendment,  except  that if the  Trustee
requests  such  amendment,  such  amendment  shall  be at  the  expense  of  the
Depositor,  if the  Depositor  consents),  to the effect that such  amendment is
permitted  under  this  paragraph.  Any such  amendment  shall be deemed  not to
adversely  affect in any  material  economic  respect  any Holder if the Trustee
receives written  confirmation  from each Rating Agency that such amendment will
not cause such Rating  Agency to reduce,  qualify or withdraw  the then  current
rating assigned to any of the rated Certificates that were currently being rated
by the Rating  Agencies (and any Opinion of Counsel  requested by the Trustee in
connection  with any such amendment may rely expressly on such  confirmation  as
the basis therefor). The placement of an "original issue discount" legend on, or
any  change  required  to  correct  any  such  legend  previously  placed  on, a
Certificate shall not be deemed an amendment to this Agreement.

     (b) This  Agreement  may also be amended from time to time by the agreement
of the parties hereto (without the consent of the  Certificateholders)  and with
the written  confirmation  of the Rating  Agencies that such amendment would not
cause the ratings on any Class of  Certificates  to be  qualified,  withdrawn or
downgraded;  provided,  however,  that such  amendment may not effect any of the
items set forth in clauses (i) through (iv) of the proviso in  paragraph  (c) of
this  Section  13.3.  The  Trustee  may  request,  at its  option,  to receive a
Nondisqualification  Opinion  and an  Opinion  of  Counsel  that  any  amendment
pursuant to this Section  13.3(b) is permitted by this  Agreement at the expense
of the party requesting the amendment.

     (c) This  Agreement  may also be amended  from time to time by the  parties
with  the  consent  of  the  Holders  of not  less  than  51%  of the  Aggregate
Certificate  Balance of the Certificates  then  outstanding,  for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of this  Agreement  or of  modifying in any manner the rights of the
Holders; provided that no such amendment may (i) reduce in any manner the amount
of,  or  delay  the  timing  of the  distributions  required  to be  made on any
Certificate  without the consent of the Holder of such Certificate,  (ii) reduce
the aforesaid  percentages  of Aggregate  Certificate  Percentage or Certificate
Balance,  the  Holders of which are  required  to consent to any such  amendment
without the consent of all the  Holders of each Class of  Certificates  affected
thereby,  (iii) no such amendment  shall  eliminate the Master  Servicer's,  the
Special Servicer's, the Trustee's or the Fiscal Agent's obligation to Advance or
alter the Servicing  Standard  except as may be necessary or desirable to comply
with the REMIC  Provisions or (iv) adversely affect the status of any REMIC Pool
as  a  REMIC   for   federal   income   tax   purposes   (as   evidenced   by  a
Nondisqualification    Opinion)   without   the   consent   of   100%   of   the
Certificateholders  (including  the  Class  R-I,  Class  R-II  and  Class  R-III
Certificateholders);  provided that no such amendment may modify Section 8.18 of
this Agreement without a Rating Agency Confirmation. The Trustee may request, at
its option, to receive a  Nondisqualification  Opinion and an Opinion of Counsel
that any  amendment  pursuant  to this  Section  13.3(c)  is  permitted  by this
Agreement at the expense of the party requesting the amendment.

     (d) The costs and  expenses  associated  with any such  amendment  shall be
borne by the  Depositor  in the case the  Trustee is the party  requesting  such
amendment or if pursuant to clauses (i), (ii) and (iii) of Section  13.3(a).  In
all other cases,  the costs and expenses shall be borne by the party  requesting
the amendment.

     (e) Promptly after the execution of any such  amendment,  the Trustee shall
furnish written  notification of the substance of such amendment to each Holder,
the Depositor and to the Rating Agencies.

     (f) It shall not be necessary for the consent of Holders under this Section
13.3 to approve the particular form of any proposed  amendment,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The manner of
obtaining  such consents and of evidencing  the  authorization  of the execution
thereof  by Holders  shall be in the  affirmative  and in  writing  and shall be
subject to such reasonable regulations as the Trustee may prescribe.

     Section  13.4  GOVERNING  LAW.  THIS  AGREEMENT  SHALL BE  GOVERNED  BY AND
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 WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES  APPLIED
IN NEW YORK.

     Section 13.5 Notices.  All demands,  notices and  communications  hereunder
shall be in writing and shall be deemed to have been duly given when received by
(A) in the case of the Depositor,  Morgan Stanley Capital I Inc., 1585 Broadway,
New York, New York 10036,  Attention:  Russell  Rahbany,  with a copy to: Morgan
Stanley  Capital I Inc.,  1585 Broadway,  New York,  New York 10036,  Attention:
General  Counsel;  (B) in the case of the  Trustee  or the  Fiscal  Agent at the
Corporate  Trust  Office;  (C)  in the  case  of the  Master  Servicer,  AMRESCO
Services,  L.P.,  235  Peachtree  Street,  Suite 900.  Atlanta,  Georgia  30303.
Attention:  Deputy  General  Counsel,  and with a copy to AMRESCO,  INC., 750 N.
Pearl Street Suite 2400, Dallas, Texas 75210, Attention: General Counsel; (D) in
the case of the Special Servicer,  Lennar Partners, Inc., 760 N.W. 107th Avenue,
Miami, Florida 33172, Attention: Jeffrey P. Kraznoff, President; (E) in the case
of the Operating Adviser,  Lennar Partners,  Inc., 760 N.W. 107th Avenue, Miami,
Florida 33172; or (F) in case of the Healthcare  Adviser,  Survey,  L.L.C., 2525
SouthTrust  Tower,  420 N. 20th Street,  Birmingham,  Alabama 35203;  Attention:
Richard  Brockman;  or as to each party such other  address as may  hereafter be
furnished by such party to the other parties in writing.  Any notice required or
permitted to be mailed to a Holder  shall be given by first class mail,  postage
prepaid, at the address of such Holder as shown in the Certificate Register. Any
notice  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively  presumed  to have  been  duly  given,  whether  or not the  Holder
receives such notice.

     Section  13.6  Severability  of  Provisions.  If  any  one or  more  of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

     Section 13.7 Indulgences;  No Waivers. Neither the failure nor any delay on
the part of a party to exercise any right, remedy, power or privilege under this
Agreement  shall  operate as a waiver  thereof,  nor shall any single or partial
exercise of any right,  remedy, power or privilege preclude any other or further
exercise of the same or of any other  right,  remedy,  power or  privilege,  nor
shall any waiver of any right,  remedy,  power or privilege  with respect to any
occurrence  be construed as a waiver of such right,  remedy,  power or privilege
with respect to any other occurrence.  No waiver shall be effective unless it is
in writing and is signed by the party asserted to have granted such waiver.

     Section 13.8 Headings Not to Affect Interpretation.  The headings contained
in this Agreement are for  convenience of reference  only, and shall not be used
in the interpretation hereof.

     Section 13.9  Benefits of  Agreement.  Nothing in this  Agreement or in the
Certificates,  express  or  implied,  shall give to any  Person,  other than the
parties to this Agreement,  their successors,  including the Operating  Adviser,
the Healthcare  Adviser and other persons entitled to indemnity  hereunder,  RMF
and assigns (but solely with respect to the RMF Retained Fee) and the Holders of
the Certificates,  any benefit or any legal or equitable right, power, remedy or
claim under this Agreement.

     Section 13.10   Special Notices to the Rating Agencies.

     (a) The Depositor shall give prompt notice to the Rating Agencies,  Special
Servicer,  the Healthcare Adviser and the Operating Adviser of the occurrence of
any of the following events of which it has notice:

               (i) any  amendment  to this  Agreement  pursuant to Section  13.3
          hereof;

               (ii) the Initial  Certification  required pursuant to Section 2.2
          hereof and the Final  Certification  required  pursuant to Section 2.2
          hereof;

               (iii) notice of the  repurchase  of any Mortgage Loan pursuant to
          Section 2.3 hereof;

               (iv) any resignation of the Master Servicer, Special Servicer, or
          the Trustee pursuant to this Agreement;

               (v) the appointment of any successor to the Master Servicer,  the
          Trustee or the Special Servicer pursuant to Section 7.14 hereof;

               (vi) waiver of a due-on-sale clause as provided in Section 8.7;

               (vii)  waiver  of a  prohibition  on  subordinate  liens  on  the
          Mortgaged Properties;

               (viii) the making of a final  payment  pursuant  to Section  10.3
          hereof; and

               (ix) a Servicing Transfer Event.

     (b) All  notices to the  Rating  Agencies  shall be in writing  and sent by
first class mail, telecopy or overnight courier, as follows:

                  If to S&P, to:

                           Standard & Poor's Ratings Service
                           26 Broadway
                           New York, New York  10004
                           Attention:  Commercial Mortgage Surveillance

                  If to Moody's, to:

                           Moody's Investors Service, Inc.
                           99 Church Street
                           New York, New York 10007
                           Attention:  Managing Director, 
                                       Commercial Mortgage-Backed Securities

     If to any other  Rating  Agency,  at such  address as shall be  provided in
writing to the Depositor by such Rating Agency.

     (c) The  Trustee,  or in the case of clauses  (i) and (ii),  the  successor
trustee shall give prompt notice to the Rating Agencies of the occurrence of any
of the following events:

               (i) the resignation or removal of the Trustee pursuant to Section
          7.6; or

               (ii) the appointment of a successor  trustee  pursuant to Section
          7.7; or

               (iii) the appointment of a successor  Operating  Adviser pursuant
          to Section 9.37.

     (d) The Master Servicer shall deliver,  unless  otherwise  advised,  to the
Rating  Agencies,  the  Depositor  and the  Special  Servicer  reports  prepared
pursuant to this Agreement  (including  the reports  described in Sections 8.12,
8.13  and 8.14 and the  Special  Servicer  Reports  in its  possession  prepared
pursuant to Section 9.32) and any other  information as reasonably  requested by
the Rating Agencies and the Depositor.

     (e) Any notice or other document  required to be delivered or mailed by the
Depositor,   Master  Servicer  or  Trustee  shall  be  given  by  such  parties,
respectively,  on a best  efforts  basis  and only as a matter of  courtesy  and
accommodation to the Rating Agencies,  unless  otherwise  specifically  required
herein, and such parties,  respectively,  shall have no liability for failure to
deliver any such notice or document to the Rating Agencies.

     Section 13.11  Counterparts.  This Agreement may be executed in one or more
counterparts,  each of which shall be deemed to be an original, and all of which
together shall constitute one and the same instrument.

     Section 13.12 Intention of Parties. It is the express intent of the parties
hereto that the conveyance of the Mortgage Loans and related rights and property
to the Trustee, for the benefit of the  Certificateholders,  by the Depositor as
provided  in  Section  2.1 be,  and be  construed  as, an  absolute  sale of the
Mortgage Loans and related  property.  It is, further,  not the intention of the
parties  that  such  conveyance  be deemed a pledge  of the  Mortgage  Loans and
related  property  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 Mortgage Loans or any related property is held to be
the property of the Depositor, or if for any other reason this Agreement is held
or deemed to create a security  interest  in the  Mortgage  Loans or any related
property,  then this Agreement shall be deemed to be a security  agreement;  and
the conveyance  provided for in Section 2.1 shall be deemed to be a grant by the
Depositor  to the  Trustee,  for the  benefit  of the  Certificateholders,  of a
security interest in all of the Depositor's right, title, and interest,  whether
now owned or hereafter acquired, in and to:

              (i) All accounts, general intangibles, chattel paper, instruments,
         documents,  money,  deposit accounts,  certificates of deposit,  goods,
         letters of credit, advices of credit and investment property consisting
         of,  arising  from or  relating  to any of the  property  described  in
         clauses (1)-(4) below:  (1) the Mortgage  Loans,  including the related
         Mortgage Notes, Mortgages,  security agreements,  and title, hazard and
         other  insurance  policies  identified on the Mortgage  Loan  Schedule,
         including all Qualified  Substitute  Mortgage Loans, all  distributions
         with respect  thereto  payable on and after the Cut-Off  Date,  and the
         Mortgage Files; (2) the Distribution Account, all REO Accounts, and the
         Certificate Account, including all property therein and all income from
         the  investment  of  funds  therein  (including  any  accrued  discount
         realized on liquidation of any investment purchased at a discount); (3)
         the REMIC I Regular Interests and the REMIC II Regular  Interests;  and
         (4) the Mortgage Loan Purchase Agreements;

              (ii)   All   accounts,   general   intangibles,   chattel   paper,
         instruments,   documents,  money,  deposit  accounts,  certificates  of
         deposit,  goods,  letters  of credit,  advices  of  credit,  investment
         property, and other rights arising from or by virtue of the disposition
         of, or collections with respect to, or insurance  proceeds payable with
         respect to, or claims against other Persons with respect to, all or any
         part of the  collateral  described in clause (A) above  (including  any
         accrued discount realized on liquidation of any investment purchased at
         a discount); and

              (iii) All cash and non-cash  proceeds of the collateral  described
in clauses (A) and (B) above.

     The possession by the Trustee of the Mortgage Notes, the Mortgages and such
other  goods,  letters  of  credit,  advices  of  credit,  instruments,   money,
documents,  chattel  paper or  certificated  securities  shall be  deemed  to be
possession  by the secured  party or  possession  by a purchaser for purposes of
perfecting  the  security  interest  pursuant  to the  Uniform  Commercial  Code
(including, without limitation, Sections 9-115 and 9-305 thereof) as in force in
the relevant jurisdiction.

     Notifications  to  Persons  holding  such  property,  and  acknowledgments,
receipts or confirmations from Persons holding such property, shall be deemed to
be  notifications  to,  or  acknowledgments,  receipts  or  confirmations  from,
securities  intermediaries,  bailees or agents of, or persons  holding  for, the
Trustee,  as applicable,  for the purpose of perfecting  such security  interest
under applicable law.

     The Depositor and, at the Depositor's direction, the Trustee, shall, to the
extent  consistent with this Agreement,  take such reasonable  actions as may be
necessary to ensure  that,  if this  Agreement  were deemed to create a security
interest in the property described above, such security interest would be deemed
to be a perfected  security  interest of first priority under applicable law and
will be maintained as such  throughout  the term of the  Agreement.  The Trustee
shall file,  at the expense of the Trust as an  Additional  Trust  Expense,  all
filings  necessary  to  maintain  the  effectiveness  of  any  original  filings
necessary under the Uniform  Commercial Code as in effect in any jurisdiction to
perfect the Trustee's  security  interest in such  property,  including  without
limitation (i) continuation statements, and (ii) such other statements as may be
occasioned by any transfer of any interest of the Depositor in such property. In
connection herewith,  the Trustee shall have all of the rights and remedies of a
secured party and creditor under the Uniform  Commercial Code as in force in the
relevant jurisdiction.

     Section  13.13  Recordation  of  Agreement.  This  Agreement  is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office  or  elsewhere.  Such  recordation,  if any,  shall be
effected  by the  Trustee  at the  expense of the Trust as an  Additional  Trust
Expense,  but only upon direction of the Depositor  accompanied by an Opinion of
Counsel to the effect that such recordation  materially and beneficially affects
the interests of the Certificateholders of the Trust.

     Section 13.14  Rating Agency Monitoring Fees. The Depositor has provided to
the Master  Servicer an amount  projected to be sufficient to pay the reasonable
monitoring fees of S&P relating to the rating of the Certificates  (the "Ratings
Reimbursement  Amount").  The Master  Servicer shall promptly pay, when due, all
such reasonable  monitoring fees of S&P from the Ratings  Reimbursement  Amount.
Any  successor  Master  Servicer  shall  assume  such  obligation  to  pay  such
monitoring  fees and shall be entitled to any  remaining  Ratings  Reimbursement
Amount.


<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 as of the day and year first above
written.

                                       MORGAN STANLEY CAPITAL I INC., 
                                       as Depositor


                                       By:  /S/ Russel A. Rahbany
                                            ---------------------
                                            Name:   Russell A. Rahbany
                                            Title:  Vice President

                                       AMRESCO SERVICES, L.P.,
                                       as Master Servicer


                                        By:  AMRESCO Mortgage Capital, Inc., its
                                             general partner


                                        By:  /S/ Daniel B. Kirby
                                             -------------------
                                             Name:   Daniel B. Kirby
                                             Title:  Senior Vice President

                                        LENNAR PARTNERS, INC.,
                                        as Special Servicer


                                        By:  /S/ Ronald E. Schrager
                                             ----------------------
                                             Name:   Ronald E. Schrager
                                             Title:  Vice President

                                        LASALLE NATIONAL BANK, as Trustee


                                        By:  /S/ Russell M. Goldenberg
                                             -------------------------
                                             Name:   Russel M. Goldenberg
                                             Title:  Senior Vice President



                                        ABN AMRO BANK N.V., as Fiscal Agent

                                        By:  /S/ Mary C Casey
                                             ----------------
                                             Name:   Mary C. Casey
                                             Title:  Vice President


                                        By:  /S/ Robert C. Smolka
                                             --------------------
                                             Name:   Robert C. Smolka
                                             Title:  Group Vice President


<PAGE>



STATE OF NEW YORK      )
                       )  ss.:
COUNTY OF NEW YORK     )



     On this ___th day of August,  1998,  before me, a notary  public in and for
said State,  personally appeared Russell A. Rahbany,  personally known to me (or
proved  to me on the  basis  of  satisfactory  evidence)  to be the  person  who
executed the within  instrument  as Vice  President on behalf of Morgan  Stanley
Capital I Inc., and acknowledged to me that such corporation executed the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                                ________________________________
                                                          Notary Public



<PAGE>


STATE OF _____________  )
                        )  ss.:
COUNTY OF ____________  )



     On this ___th day of August,  1998,  before me, a notary  public in and for
said State,  personally appeared [ ], personally known to me (or proved to me on
the basis of  satisfactory  evidence)  to be the person who  executed the within
instrument   as   [_________________________]   AMRESCO   Services   L.P.,   and
acknowledged to me that such corporation executed the within instrument pursuant
to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                               _________________________________
                                                         Notary Public



<PAGE>


STATE OF                 )
                         )  ss.:
COUNTY OF __________     )


     On the ______ day of August,  1998,  before me, a notary  public in and for
said State,  personally appeared [            ] known to me to be a [          ]
of  Lennar  Partners,  Inc.,  one of  the  entities  that  executed  the  within
instrument,  and also known to me to be the person who executed it as an officer
of the general  partner on behalf of such entity,  and  acknowledged  to me that
such entity executed the within instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.



                                               _________________________________
                                                         Notary Public


[Notarial Seal]



<PAGE>


STATE OF NEW YORK      )
                       )  ss.:
COUNTY OF NEW YORK     )



     On this ___ day of August, 1998, before me, a notary public in and for said
State, personally appeared __________________, personally known to me (or proved
to me on the basis of  satisfactory  evidence) to be the person who executed the
within  instrument as Vice  President on behalf of LaSalle  National  Bank,  and
acknowledged  to me that such  nationally  chartered  bank  executed  the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                               _________________________________
                                                         Notary Public

<PAGE>


STATE OF NEW YORK    )
                     )  ss.:
COUNTY OF NEW YORK   )



     On this ___ day of August, 1998, before me, a notary public in and for said
State, personally appeared __________________, personally known to me (or proved
to me on the basis of  satisfactory  evidence) to be the person who executed the
within instrument as Vice President on behalf of ABN AMRO N.V., and acknowledged
to me that  such  nationally  chartered  bank  executed  the  within  instrument
pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                               _________________________________
                                                         Notary Public




<PAGE>


STATE OF NEW YORK     )
                      )  ss.:
COUNTY OF NEW YORK    )



     State, personally appeared  __________________,  personally known to me (or
proved  to me on the  basis  of  satisfactory  evidence)  to be the  person  who
executed the within instrument as Vice President on behalf of ABN AMRO N.V., and
acknowledged  to me that such  nationally  chartered  bank  executed  the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                               _________________________________
                                                         Notary Public
<PAGE>



                                   EXHIBIT A-1
                          FORM OF CLASS A-1 CERTIFICATE

THIS CLASS A-1  CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS A-1 CERTIFICATE.  ACCORDINGLY, THE CERTIFICATE BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1


INITIAL PASS-THROUGH RATE: 6.33%       CERTIFICATE BALANCE OF THIS CLASS A-1 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $
DATE OF POOLING AND SERVICING
AGREEMENT:  As of August 1, 1998       MASTER SERVICER:  AMRESCO Services, L.P.

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE:  LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO.  61745M H M 8
September 15, 1998
                                       CINS NO.

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS A-1 CERTIFICATES AS OF 
THE CLOSING DATE:  $

                              CLASS A-1 CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest  evidenced by this Certificate in the Class A-1 Certificates  issued by
the Trust  created  pursuant to the Pooling and  Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class A-1  Certificates.  The  Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                  LASALLE NATIONAL BANK, as Trustee


                                  By:-----------------------------------------
                                                AUTHORIZED OFFICER


                                  Dated:--------------------------------------



<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE CLASS A-1  CERTIFICATES  REFERRED TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties      (Cust) -            Custodian
JT TEN -  as   joint   tenants   with                Act---------------
          rights of survivorship and                       (State)
          not as tenants in common                       

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- --------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- -------------------
|                  |       IDENTIFYING NUMBER OF ASSIGNEE
- --------------------------------------- ----------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE  GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>



                                   EXHIBIT A-2
                          FORM OF CLASS A-2 CERTIFICATE

THIS CLASS A-2  CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS A-2 CERTIFICATE.  ACCORDINGLY, THE CERTIFICATE BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.60%        CERTIFICATE BALANCE OF THIS CLASS A-2
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998         

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE:  LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO.  61745M H N 6
September 15, 1998
                                        CINS NO.

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS A-2 CERTIFICATES AS OF
THE CLOSING DATE:  $

                              CLASS A-2 CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest  evidenced by this Certificate in the Class A-2 Certificates  issued by
the Trust  created  pursuant to the Pooling and  Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class A-2  Certificates.  The  Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------



<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE CLASS A-2  CERTIFICATES  REFERRED TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------

                                       




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:------------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE  GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.

<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                   EXHIBIT A-3
                               FORM OF CLASS A-MF1

THIS CLASS A-MF1 CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS  A-MF1  CERTIFICATE.   ACCORDINGLY,   THE  CERTIFICATE   BALANCE  OF  THIS
CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  ANYONE  ACQUIRING  THIS
CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE
TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.52%        CERTIFICATE BALANCE OF THIS CLASS A-
                                        MF1 CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO.  61745M H P 1
September 15, 1998
                                        CINS NO.

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS A-MF1 CERTIFICATES AS 
OF THE CLOSING DATE:  $

                             CLASS A-MF1 CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class A-MF1 Certificates issued by
the Trust  created  pursuant to the Pooling and  Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class A-MF1 Certificates.  The Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------

                                                 


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE CLASS A-MF1 CERTIFICATES  REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------
 




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.


<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.

<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>



                                   EXHIBIT A-4
                         FORM OF CLASS A-MF2 CERTIFICATE

THIS CLASS A-MF2 CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS  A-MF2  CERTIFICATE.   ACCORDINGLY,   THE  CERTIFICATE   BALANCE  OF  THIS
CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  ANYONE  ACQUIRING  THIS
CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE
TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.53%       CERTIFICATE BALANCE OF THIS CLASS A-
                                       MF2 CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO.  61745M J D 6
September 15, 1998
                                       CINS NO.

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS A-MF2 CERTIFICATES AS 
OF THE CLOSING DATE:  $

                             CLASS A-MF2 CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  ______________________  is the registered owner of the
interest evidenced by this Certificate in the Class A-MF2 Certificates issued by
the Trust  created  pursuant to the Pooling and  Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class A-MF2 Certificates.  The Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
         



<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE CLASS A-MF2 CERTIFICATES  REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.


<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.

<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                   EXHIBIT A-5
                           FORM OF CLASS B CERTIFICATE

THIS CLASS B CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE  DEPOSITOR,  THE  UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT,  THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS  CERTIFICATE  MAY NOT BE SOLD,  PLEDGED,  OR OTHERWISE  TRANSFERRED  TO ANY
PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
"CODE"),  OR ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN INSURANCE COMPANY INVESTING
SOLELY ASSETS OF ITS GENERAL ACCOUNT,  WHICH SHALL BE DEEMED TO HAVE REPRESENTED
AND  WARRANTED  THAT THE PURCHASE AND  OWNERSHIP  OF THIS  CERTIFICATE  WILL NOT
RESULT IN A NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER ERISA AND SECTION 4975 OF
THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS B CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS B CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.88%        CERTIFICATE BALANCE OF THIS CLASS B 
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO.  61745M H Q 9
September 15, 1998
                                        CINS NO.

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS B CERTIFICATES AS OF THE 
CLOSING DATE:  $

                               CLASS B CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class B Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class B  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
           
 


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE  CLASS B  CERTIFICATES  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                       
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.
       

- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.




<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:

<PAGE>


                                   EXHIBIT A-6
                           FORM OF CLASS C CERTIFICATE

THIS CLASS C CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE  DEPOSITOR,  THE  UNDERWRITERS,  THE TRUSTEE,  THE FISCAL AGENT,  THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO ANY PERSON
THAT  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
"CODE"),  OR ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN INSURANCE COMPANY INVESTING
SOLELY ASSETS OF ITS GENERAL ACCOUNT,  WHICH SHALL BE DEEMED TO HAVE REPRESENTED
AND  WARRANTED  THAT THE PURCHASE AND  OWNERSHIP  OF THIS  CERTIFICATE  WILL NOT
RESULT IN A NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER ERISA AND SECTION 4975 OF
THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS C CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS C CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 7.13%       CERTIFICATE BALANCE OF THIS CLASS C 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO.  61745M H R 7
September 15, 1998
                                       CINS NO.

AGGREGATE CERTIFICATE BALANCE OF       NO. 
THE CLASS C CERTIFICATES AS OF  
THE CLOSING DATE:  $

                               CLASS C CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS  CERTIFIES  THAT  __________________  is the  registered  owner of the
interest evidenced by this Certificate in the Class C Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class C  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


 
                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------



<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE  CLASS C  CERTIFICATES  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:-----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.
              

- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.


<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:

<PAGE>


                                   EXHIBIT A-7
                           FORM OF CLASS D CERTIFICATE

THIS CLASS D CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENT,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO ANY PERSON
THAT  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986 (THE "CODE"), AS
AMENDED,  OR ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN INSURANCE COMPANY INVESTING
SOLELY ASSETS OF ITS GENERAL ACCOUNT,  WHICH SHALL BE DEEMED TO HAVE REPRESENTED
AND  WARRANTED  THAT THE PURCHASE AND  OWNERSHIP  OF THIS  CERTIFICATE  WILL NOT
RESULT IN A NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER ERISA AND SECTION 4975 OF
THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS D CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS D CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 7.35%        CERTIFICATE BALANCE OF THIS CLASS D 
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO.  61745M H S 5
September 15, 1998
                                        CINS NO.

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS D CERTIFICATES AS  OF
THE CLOSING DATE:  $

                               CLASS D CERTIFICATE

     evidencing a beneficial ownership interest in a Trust, consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS  CERTIFIES  THAT  ________________  is  the  registered  owner  of the
interest evidenced by this Certificate in the Class D Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class D  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc.,  Mortgage  Pass-Through  Certificates,  Series  1998-CF1 and are
issued in 21 Classes as  specifically  set forth in the  Pooling  and  Servicing
Agreement.  The  Certificates  will  evidence  in  the  aggregate  100%  of  the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
 


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE  CLASS D  CERTIFICATES  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------



<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.
           

- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:

<PAGE>


                                   EXHIBIT A-8
                           FORM OF CLASS E CERTIFICATE

THIS CLASS E CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENT,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO ANY PERSON
THAT  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
"CODE"),  OR ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN INSURANCE COMPANY INVESTING
SOLELY ASSETS OF ITS GENERAL ACCOUNT,  WHICH SHALL BE DEEMED TO HAVE REPRESENTED
AND  WARRANTED  THAT THE PURCHASE AND  OWNERSHIP  OF THIS  CERTIFICATE  WILL NOT
RESULT IN A NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER ERISA AND SECTION 4975 OF
THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS E CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS E CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST)  OF  92.56223%  WITH NO MORE  THAN  $76.8276667  OF OID PER  $1,000 OF
INITIAL  CERTIFICATE  BALANCE,  THE  YIELD  TO  MATURITY  IS  8.28%  PER  ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.1511310  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 7.35%        CERTIFICATE BALANCE OF THIS CLASS E
                                        CERTIFICATE AS OF THE CLOSING DATE:  
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO.  61745M H T 3
September 15, 1998
                                        CINS NO.

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS E CERTIFICATES AS OF 
THE CLOSING DATE:  $

                               CLASS E CERTIFICATE

     evidencing a beneficial  ownership interest in a Trust consisting primarily
of a pool of commercial and  multifamily  mortgage loans (the "Mortgage  Loans")
and certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class E Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class E  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


    
                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
             

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE CLASS E  CERTIFICATES  REFERRED TO IN THE WITHIN- THIS IS ONE
OF THE CLASS A-1 CERTIFICATES  REFERRED TO IN THE  WITHIN-MENTIONED  POOLING AND
SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:-----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.

- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:


<PAGE>


                                   EXHIBIT A-9
                           FORM OF CLASS F CERTIFICATE

THIS CLASS F CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENT,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT  (A)(1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS F CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS F CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 78.49503% OF PAR WITH NO MORE THAN  $217.4996667  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 10.25% PER ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.3426995  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 7.35%        CERTIFICATE BALANCE OF THIS CLASS F 
                                        CERTIFICATE AS OF THE CLOSING DATE:  
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO. Reg S:  U6176P C Z 7
September 15, 1998
                                        CINS NO. Reg S:  USU 6176PCZ72

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS F CERTIFICATES AS   
OF THE CLOSING DATE:  $

                               CLASS F CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT_____________________  is the  registered  owner of the
interest evidenced by this Certificate in the Class F Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class F  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
             


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE  CLASS F  CERTIFICATES  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------


<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

 
the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:--------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:


<PAGE>


                                  EXHIBIT A-10
                           FORM OF CLASS G CERTIFICATE

THIS CLASS G CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS G CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS G CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 78.30503% OF PAR WITH NO MORE THAN  $219.3996667  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 10.26% PER ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.3340159  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 7.35%       CERTIFICATE BALANCE OF THIS CLASS G 
                                       CERTIFICATE AS OF THE CLOSING DATE:  
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO. Reg S:  U6176P D A 1
September 15, 1998
                                       CINS NO. Reg S:  USU 6176P D A 13

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS G CERTIFICATES AS  
OF THE CLOSING DATE:  $

                               CLASS G CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class G Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class G  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
are issued in 21 Classes as specifically  set forth in the Pooling and Servicing
Agreement.  The  Certificates  will  evidence  in  the  aggregate  100%  of  the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

THIS  CERTIFICATE AND THE POOLING AND SERVICING  AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE  WITH,  AND  GOVERNED  BY THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
  
<PAGE>



                          CERTIFICATE OF AUTHENTICATION

THIS IS ONE OF THE  CLASS G  CERTIFICATES  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.

 


<PAGE>

                           DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_______________________________________________  account  number  ______________
or, if mailed by check, to  _____________________________.  Statements should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:


<PAGE>


                                  EXHIBIT A-11
                           FORM OF CLASS H CERTIFICATE

THIS CLASS H CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS H CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS H CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 67.71867% OF PAR WITH NO MORE THAN  $324.9233333  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 10.24% PER ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.4639095  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%        CERTIFICATE BALANCE OF THIS CLASS H 
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $ 0.00

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO. Reg S:  U6176P D B 9
September 15, 1998
                                        CINS NO. Reg S: USU 6176P D B 95

AGGREGATE CERTIFICATE BALANCE OF        NO. RegS-1
THE CLASS H CERTIFICATES AS   
OF THE CLOSING DATE:  $ 11,073,000.00

                               CLASS H CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS  CERTIFIES  THAT Cede & Co. is the  registered  owner of the  interest
evidenced by this  Certificate in the Class H  Certificates  issued by the Trust
created  pursuant to the Pooling and  Servicing  Agreement,  dated as  specified
above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley  Capital I
Inc.  (hereinafter  called the  "Depositor",  which term  includes any successor
entity  under the Pooling and  Servicing  Agreement),  the  Trustee,  the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent  provisions  of which  is set  forth  hereafter.  The  Trust  consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class H  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
are issued in 21 Classes as specifically  set forth in the Pooling and Servicing
Agreement.  The  Certificates  will  evidence  in  the  aggregate  100%  of  the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                       LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
           


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS H CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------






<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:

<PAGE>


                                  EXHIBIT A-12
                           FORM OF CLASS J CERTIFICATE

THIS CLASS J CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS J CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS J CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 72.43517% OF PAR WITH NO MORE THAN  $277.7583333  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 9.92% PER  ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.4229859  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%       CERTIFICATE BALANCE OF THIS CLASS J 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO. Reg S:  U6176P D C 7
September 15, 1998
                                       CINS NO. Reg S:  USU 6176P D C 78

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS J CERTIFICATES AS   
OF THE CLOSING DATE:  $

                               CLASS J CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  ______________________  is the registered owner of the
interest evidenced by this Certificate in the Class J Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class J  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                       LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                 


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS J CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:

<PAGE>



                                  EXHIBIT A-13
                           FORM OF CLASS K CERTIFICATE

THIS CLASS K CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS K CERTIFICATE  IS  SUBORDINATED  IN RIGHT OR PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS K CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 71.02937% OF PAR WITH NO MORE THAN  $291.8163333  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 9.94% PER  ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.3595916  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE  CERTIFICATES AND (B) AUGUST 5, 199, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%       CERTIFICATE BALANCE OF THIS CLASS K 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1,1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO. Reg S:  U6176P D D 5
September 15, 1998
                                       CINS NO. Reg S:  USU 6176P D D 51

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS K CERTIFICATES AS   
OF THE CLOSING DATE:  $

                               CLASS K CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class K Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class K  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                       LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS K CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                  EXHIBIT A-14
                           FORM OF CLASS L CERTIFICATE

THIS CLASS L CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS L CERTIFICATE  IS  SUBORDINATED  IN RIGHT OR PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS L CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 47.66357% OF PAR WITH NO MORE THAN  $525.4749333  OF OID PER $1,000
OF  INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO  MATURITY  IS 14.51% PER ANNUM,
COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL
PERIOD IS NO MORE THAN  $0.2839392  PER $1,000 OF INITIAL  CERTIFICATE  BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL NOT PREPAY OR THAT,  IF THEY DO, THEY WILL  PREPAY AT ANY  PARTICULAR
RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%        CERTIFICATE BALANCE OF THIS CLASS L 
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE: LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO. Reg S:  U6176P D E 3
September 15, 1998
                                        CINS NO. Reg S:  USU 6176P D E 35

AGGREGATE CERTIFICATE BALANCE OF        NO.
THE CLASS L CERTIFICATES AS   
OF THE CLOSING DATE:  $

                               CLASS L CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class L Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class L  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                 


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS L CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                  EXHIBIT A-15
                           FORM OF CLASS M CERTIFICATE

THIS CLASS M CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS M CERTIFICATE  IS  SUBORDINATED  IN RIGHT OR PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS M CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID  RULES  TO THE  CERTIFICATES  EQUAL  TO A "CPR"  OF 0% (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 30.03507% OF PAR WITH NO MORE THAN  $701.7593333  OF OID PER $1,000
OF INITIAL  CERTIFICATE  BALANCE,  THE YIELD TO MATURITY IS 21.97% PER ANNUM AND
THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL  PERIOD IS NO MORE THAN
$0.1223073 PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT
METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR
THAT, IF THEY DO, THEY WILL PREPAY AT ANY PARTICULAR RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%       CERTIFICATE BALANCE OF THIS CLASS M 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE: LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO. Reg S:  U6176P D F 0
September 15, 1998
                                       CINS NO. Reg S:  USU 6176P D F 00

AGGREGATE CERTIFICATE BALANCE OF       NO.
THE CLASS M CERTIFICATES AS   
OF THE CLOSING DATE:  $

                               CLASS M CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES  THAT  ____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class M Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class M  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS M CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------


<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                       ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                  EXHIBIT A-16
                           FORM OF CLASS N CERTIFICATE

THIS CLASS N CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENTS, THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY PERSON ACTING ON BEHALF OF
ANY SUCH PLAN OR USING THE  ASSETS OF SUCH  PLAN TO  ACQUIRE  THIS  CERTIFICATE,
EXCEPT FOR AN INSURANCE  COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT,
WHICH SHALL BE DEEMED TO HAVE  REPRESENTED  AND WARRANTED  THAT THE PURCHASE AND
OWNERSHIP  OF THIS  CERTIFICATE  WILL  NOT  RESULT  IN A  NON-EXEMPT  PROHIBITED
TRANSACTION UNDER ERISA AND SECTION 4975 OF THE CODE.

THE  INITIAL  CERTIFICATE  BALANCE  HEREOF IS AS SET FORTH  HEREIN,  REDUCED  OR
INCREASED AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THIS CLASS N CERTIFICATE  IS  SUBORDINATED  IN RIGHT OR PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL  BE  DECREASED  BY THE  PORTION  OF  PRINCIPAL  DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS N CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS  CERTIFICATE  MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID  RULES  TO THE  CERTIFICATES  EQUAL  TO A "CPR"  OF 0% (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST)  OF  29.82757%  WITH NO MORE THAN  $703.8343333  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE,  THE YIELD TO MATURITY IS 21.97% PER ANNUM AND THE
AMOUNT  OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL  PERIOD  IS NO MORE  THAN
$0.0996015 PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT
METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR
THAT, IF THEY DO, THEY WILL PREPAY AT ANY PARTICULAR RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 6.33%       CERTIFICATE BALANCE OF THIS CLASS N 
                                       CERTIFICATE AS OF THE CLOSING DATE:
                                       $

DATE OF POOLING AND SERVICING          MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998          SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998         TRUSTEE:  LaSalle National Bank

                                       FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:               CUSIP NO. Reg S:  U6176P D G 8
September 15, 1998
                                       CINS NO. Reg S:  USU 6176P D G 82

AGGREGATE CERTIFICATE BALANCE OF       NO. RegS-1
THE CLASS N CERTIFICATES AS  
OF THE CLOSING DATE:  $

                               CLASS N CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class N Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing  the  Certificate  Balance of this  Certificate
specified on the face hereof by the aggregate initial Certificate Balance of the
Class N  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the  Available  Distribution  Amount,  to the extent  and  subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each  month or,  if such 15th day is not a  Business  Day,  the next  succeeding
Business Day (a "Distribution  Date") commencing on the first  Distribution Date
specified  above, to the Person in whose name this  Certificate is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Pass-Through  Rate on
the  Certificate   Balance  of  this  Certificate   immediately  prior  to  each
Distribution  Date.  Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS N CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations:  

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                  SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

     The  following  exchanges  of a part of this Global  Certificate  have been
made:



<PAGE>


                                  EXHIBIT A-17
                           FORM OF CLASS Q CERTIFICATE

THIS CLASS Q 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  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 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-CF1


PERCENTAGE INTEREST OF THIS             MASTER SERVICER:  AMRESCO Services, L.P.
CLASS Q CERTIFICATE: 100%

DATE OF POOLING AND SERVICING           SPECIAL SERVICER: Lennar Partners, Inc.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           TRUSTEE:  LaSalle National Bank

CLOSING DATE:  August 27, 1998          FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                NO.
September 15, 1998


                               CLASS Q CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class Q Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates").  The  Certificates  are  designated  as the Morgan
Stanley Capital I Inc.,  Commercial Mortgage Pass-Through  Certificates,  Series
1998-CF1 and are issued in 21 Classes as  specifically  set forth in the Pooling
and Servicing Agreement. The Certificates will evidence in the aggregate 100% of
the beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     The Class Q Certificates  represent pro rata undivided beneficial interests
in the portion of the Trust  consisting of the Excess Interest  collected on the
Mortgage  Loans and in the Excess  Interest  Distribution  Account.  The initial
Certificate  Balance  of the  Class  Q  Certificates  is zero  and  the  Class Q
Certificates do not have a notional  Balance.  On the 15th day of each month or,
if such 15th day is not a Business  Day,  the next  succeeding  Business  Day (a
"Distribution  Date") commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such distribution  (the "Record Date"),  distributions for Excess Interest on
such  Distribution  Date  shall be  distributed  to the  Holders  of the Class Q
Certificates  from  amounts  on  deposit  in the  Excess  Interest  Distribution
Account.  All sums  distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All   distributions   under  the  Pooling  and   Servicing   Agreement   to
Certificateholders  will be made by wire transfer in immediately available funds
to the account  specified  by the  Certificateholder,  at a bank or other entity
having appropriate  facilities  therefor,  if such  Certificateholder  will have
provided the Trustee with wiring  instructions  no more than five  business days
after  the  related   Record  Date  or   otherwise   by  check  mailed  to  such
Certificateholder.  Notwithstanding  the above,  the final  distribution  on any
Certificate  will  be  made  only  upon   presentation  and  surrender  of  such
Certificate  at the location  that will be specified in a notice of the pendency
of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   the
Certificates  are issuable in fully registered form only,  without  coupons,  in
minimum denominations specified in the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                  

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS Q CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>


                                  EXHIBIT A-18
                          FORM OF CLASS R-I CERTIFICATE

THIS CLASS R-I  CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR, THE PLACEMENT AGENT, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS THE
"RESIDUAL  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").  THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS  CERTIFICATE  MAY  NOT  BE  SOLD,  PLEDGED  OR  OTHERWISE   TRANSFERRED  TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE,  TRANSFER OR OTHER DISPOSITION OF THIS CLASS R-I CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED  TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE TRUSTEE TO
THE  EFFECT  THAT (1) SUCH  TRANSFEREE  AGREES  TO BE BOUND BY THE  TERMS OF THE
POOLING  AND  SERVICING  AGREEMENT  AND ALL  RESTRICTIONS  SET FORTH ON THE FACE
HEREOF, (2) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES, ANY STATE OR POLITICAL
SUBDIVISION  THEREOF,  OR ANY AGENCY OR  INSTRUMENTALITY OF ANY OF THE FOREGOING
(OTHER THAN AN  INSTRUMENTALITY  WHICH IS A CORPORATION IF ALL OF ITS ACTIVITIES
ARE SUBJECT TO TAX AND,  EXCEPT FOR FHLMC,  A MAJORITY ITS BOARD OF DIRECTORS IS
NOT SELECTED BY ANY SUCH  GOVERNMENTAL  UNIT),  (B) AN ORGANIZATION  (OTHER THAN
CERTAIN  FARMERS'  COOPERATIVES  DESCRIBED  IN SECTION 521 OF THE CODE) WHICH IS
EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE (UNLESS  SUCH  ORGANIZATION
IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE ON  UNRELATED  BUSINESS
TAXABLE  INCOME),  (C) A RURAL  ELECTRIC OR TELEPHONE  COOPERATIVE  DESCRIBED IN
SECTION  1381 OF THE CODE (ANY SUCH PERSON  DESCRIBED IN THE  FOREGOING  CLAUSES
(A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"),
(D) A PERSON  THAT IS NOT A CITIZEN  OF OR  RESIDENT  OF THE  UNITED  STATES,  A
CORPORATION,  PARTNERSHIP  OR OTHER ENTITY CREATED OR ORGANIZED IN, OR UNDER THE
LAWS OF, THE UNITED STATES OR ANY POLITICAL SUBDIVISION THEREOF, 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 THE TRUST AND ONE OR MORE UNITED STATES
PERSONS HAVE THE  AUTHORITY TO CONTROL ALL  SUBSTANTIAL  DECISIONS OF SUCH TRUST
(OR, TO THE EXTENT PROVIDED IN APPLICABLE TREASURY  REGULATIONS,  SUCH TRUST WAS
IN EXISTENCE ON AUGUST 20, 1996 AND IS ELIGIBLE TO ELECT TO BE TREATED AS A U.S.
PERSON  (ANY SUCH  PERSON  BEING  HEREINAFTER  REFERRED  TO AS A "UNITED  STATES
PERSON") OR (E) AN AGENT OF A DISQUALIFIED  ORGANIZATION OR A NON-UNITED  STATES
PERSON,  AND (3) NO PURPOSE OF SUCH  TRANSFER  IS TO ENABLE  THE  TRANSFEROR  TO
IMPEDE THE ASSESSMENT OR COLLECTION OF TAX.  NOTWITHSTANDING THE REGISTRATION IN
THE  CERTIFICATE  REGISTER OF ANY TRANSFER,  SALE OR OTHER  DISPOSITION  OF THIS
CLASS R-I  CERTIFICATE TO A  DISQUALIFIED  ORGANIZATION  OR A NON-UNITED  STATES
PERSON OR AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NON-UNITED STATES PERSON,
OR TO ANY OTHER  PROHIBITED  TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING
AGREEMENT,  SUCH REGISTRATION  SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS  CERTIFICATE.  EACH HOLDER OF A CLASS R-I  CERTIFICATE  BY ACCEPTANCE OF
THIS  CERTIFICATE  SHALL BE DEEMED TO HAVE  CONSENTED TO THE  PROVISIONS OF THIS
PARAGRAPH.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

PERCENTAGE INTEREST OF THIS           MASTER SERVICER:  AMRESCO Services, L.P.
CLASS R-I CERTIFICATE: 100%

DATE OF POOLING AND SERVICING         SPECIAL SERVICER: Lennar Partners, Inc.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998         FISCAL AGENT:  ABN AMRO Bank N.V.

CLOSING DATE:  August 27, 1998        TRUSTEE:  LaSalle National Bank

FIRST DISTRIBUTION DATE:              NO.
September 15, 1998


                              CLASS R-I CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  ___________________________ is the registered owner of
the interest evidenced by this Certificate in the Class R-I Certificates  issued
by the Trust created pursuant to the Pooling and Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-I Certificates  specified on the face hereof.  The Certificates are designated
as  the  Morgan  Stanley  Capital  I  Inc.  Commercial   Mortgage   Pass-Through
Certificates,  Series 1998-CF1 and are issued in 21 Classes as specifically  set
forth in the Pooling and Servicing Agreement.  The Certificates will evidence in
the aggregate 100% of the beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     The Holder of this  Certificate  shall be entitled to receive  only certain
amounts  set  forth  in  the  Pooling  and  Servicing  Agreement,   including  a
distribution  upon  termination  of the Pooling and Servicing  Agreement and the
related  REMIC  created  thereby of the amounts  which  remain on deposit in the
Distribution  Account after payment to the holders of all other  Certificates of
all amounts set forth in the Pooling and Servicing  Agreement.  Distributions on
this Certificate will be made out of the Available  Distribution  Amount, to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 15th day of each month or, if such 15th day is not a Business
Day, the next succeeding Business Day (a "Distribution  Date") commencing on the
first  Distribution  Date  specified  above,  to the  Person in whose  name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  All sums  distributable  on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All   distributions   under  the  Pooling  and   Servicing   Agreement   to
Certificateholders  will be made by wire transfer in immediately available funds
to the account  specified  by the  Certificateholder,  at a bank or other entity
having appropriate  facilities  therefor,  if such  Certificateholder  will have
provided the Trustee with wiring  instructions  no more than five  business days
after  the  related   Record  Date  or   otherwise   by  check  mailed  to  such
Certificateholder.  Notwithstanding  the above,  the final  distribution  on any
Certificate  will  be  made  only  upon   presentation  and  surrender  of  such
Certificate  at the location  that will be specified in a notice of the pendency
of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     The Residual Certificates will be issued in fully registered,  certificated
form in minimum  percentage  interests  of 10% and in multiples of 10% in excess
thereof.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
            
<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   R-I   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------


<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to  applicable  laws or  regulations: 

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>


                                  EXHIBIT A-19
                         FORM OF CLASS R-II CERTIFICATE

THIS CLASS R-II  CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR, THE PLACEMENT AGENT, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS THE
"RESIDUAL  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").  THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS  CERTIFICATE  MAY  NOT  BE  SOLD,  PLEDGED  OR  OTHERWISE   TRANSFERRED  TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R-II CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED  TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE TRUSTEE TO
THE  EFFECT  THAT (1) SUCH  TRANSFEREE  AGREES  TO BE BOUND BY THE  TERMS OF THE
POOLING  AND  SERVICING  AGREEMENT  AND ALL  RESTRICTIONS  SET FORTH ON THE FACE
HEREOF, (2) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES, ANY STATE OR POLITICAL
SUBDIVISION  THEREOF,  OR ANY AGENCY OR  INSTRUMENTALITY OF ANY OF THE FOREGOING
(OTHER THAN AN  INSTRUMENTALITY  WHICH IS A CORPORATION IF ALL OF ITS ACTIVITIES
ARE SUBJECT TO TAX AND,  EXCEPT FOR FHLMC,  A MAJORITY ITS BOARD OF DIRECTORS IS
NOT SELECTED BY ANY SUCH  GOVERNMENTAL  UNIT),  (B) AN ORGANIZATION  (OTHER THAN
CERTAIN  FARMERS'  COOPERATIVES  DESCRIBED  IN SECTION 521 OF THE CODE) WHICH IS
EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE (UNLESS  SUCH  ORGANIZATION
IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE ON  UNRELATED  BUSINESS
TAXABLE  INCOME),  (C) A RURAL  ELECTRIC OR TELEPHONE  COOPERATIVE  DESCRIBED IN
SECTION  1381 OF THE CODE (ANY SUCH PERSON  DESCRIBED IN THE  FOREGOING  CLAUSES
(A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"),
(D) A PERSON  THAT IS NOT A CITIZEN  OF OR  RESIDENT  OF THE  UNITED  STATES,  A
CORPORATION,  PARTNERSHIP  OR OTHER ENTITY CREATED OR ORGANIZED IN, OR UNDER THE
LAWS OF, THE UNITED STATES OR ANY POLITICAL SUBDIVISION THEREOF, 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 THE TRUST AND ONE OR MORE UNITED STATES
PERSONS HAVE THE  AUTHORITY TO CONTROL ALL  SUBSTANTIAL  DECISIONS OF SUCH TRUST
(OR, TO THE EXTENT PROVIDED IN APPLICABLE TREASURY  REGULATIONS,  SUCH TRUST WAS
IN EXISTENCE ON AUGUST 20, 1996 AND IS ELIGIBLE TO ELECT TO BE TREATED AS A U.S.
PERSON  (ANY SUCH  PERSON  BEING  HEREINAFTER  REFERRED  TO AS A "UNITED  STATES
PERSON") OR (E) AN AGENT OF A DISQUALIFIED  ORGANIZATION OR A NON-UNITED  STATES
PERSON,  AND (3) NO PURPOSE OF SUCH  TRANSFER  IS TO ENABLE  THE  TRANSFEROR  TO
IMPEDE THE ASSESSMENT OR COLLECTION OF TAX.  NOTWITHSTANDING THE REGISTRATION IN
THE  CERTIFICATE  REGISTER OF ANY TRANSFER,  SALE OR OTHER  DISPOSITION  OF THIS
CLASS R-II  CERTIFICATE TO A DISQUALIFIED  ORGANIZATION  OR A NON-UNITED  STATES
PERSON OR AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NON-UNITED STATES PERSON,
OR TO ANY OTHER  PROHIBITED  TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING
AGREEMENT,  SUCH REGISTRATION  SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS  CERTIFICATE.  EACH HOLDER OF A CLASS R-II  CERTIFICATE BY ACCEPTANCE OF
THIS  CERTIFICATE  SHALL BE DEEMED TO HAVE  CONSENTED TO THE  PROVISIONS OF THIS
PARAGRAPH.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

PERCENTAGE INTEREST OF THIS             MASTER SERVICER:  AMRESCO Services, L.P.
CLASS R-II CERTIFICATE: 100%

DATE OF POOLING AND SERVICING           SPECIAL SERVICER: Lennar Partners, Inc.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           FISCAL AGENT:  ABN AMRO Bank N.V.

CLOSING DATE:  August 27, 1998          TRUSTEE:  LaSalle National Bank

FIRST DISTRIBUTION DATE:                NO.
September 15, 1998


                             CLASS R-II CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  ___________________________ is the registered owner of
the interest evidenced by this Certificate in the Class R-II Certificates issued
by the Trust created pursuant to the Pooling and Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-II Certificates  specified on the face hereof. The Certificates are designated
as  the  Morgan  Stanley  Capital  I  Inc.  Commercial   Mortgage   Pass-Through
Certificates,  Series 1998-CF1 and are issued in 21 Classes as specifically  set
forth in the Pooling and Servicing Agreement.  The Certificates will evidence in
the aggregate 100% of the beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     The Holder of this  Certificate  shall be entitled to receive  only certain
amounts  set  forth  in  the  Pooling  and  Servicing  Agreement,   including  a
distribution  upon  termination  of the Pooling and Servicing  Agreement and the
related  REMIC  created  thereby  after payment to the holders of all classes of
REMIC II Regular Interests of all amounts set forth in the Pooling and Servicing
Agreement.  Distributions  on this Certificate will be made out of the Available
Distribution  Amount,  to the extent and subject to the limitations set forth in
the Pooling and Servicing  Agreement,  on the 15th day of each month or, if such
15th  day  is  not  a  Business  Day,  the  next  succeeding   Business  Day  (a
"Distribution  Date") commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All   distributions   under  the  Pooling  and   Servicing   Agreement   to
Certificateholders  will be made by wire transfer in immediately available funds
to the account  specified  by the  Certificateholder,  at a bank or other entity
having appropriate  facilities  therefor,  if such  Certificateholder  will have
provided the Trustee with wiring  instructions  no more than five  business days
after  the  related   Record  Date  or   otherwise   by  check  mailed  to  such
Certificateholder.  Notwithstanding  the above,  the final  distribution  on any
Certificate  will  be  made  only  upon   presentation  and  surrender  of  such
Certificate  at the location  that will be specified in a notice of the pendency
of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     The Residual Certificates will be issued in fully registered,  certificated
form in minimum  percentage  interests  of 10% and in multiples of 10% in excess
thereof.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
             


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS  R-II   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee


the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>


                                  EXHIBIT A-20
                         FORM OF CLASS R-III CERTIFICATE

THIS CLASS R-III CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR, THE PLACEMENT AGENT, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS THE
"RESIDUAL  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").  THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS  CERTIFICATE  MAY  NOT  BE  SOLD,  PLEDGED  OR  OTHERWISE   TRANSFERRED  TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE,  TRANSFER OR OTHER  DISPOSITION OF THIS CLASS R-III  CERTIFICATE  MAY BE
MADE ONLY IF THE  PROPOSED  TRANSFEREE  PROVIDES  A  TRANSFER  AFFIDAVIT  TO THE
TRUSTEE TO THE EFFECT THAT (1) SUCH  TRANSFEREE  AGREES TO BE BOUND BY THE TERMS
OF THE POOLING AND  SERVICING  AGREEMENT AND ALL  RESTRICTIONS  SET FORTH ON THE
FACE HEREOF,  (2) SUCH  TRANSFEREE  IS NOT (A) THE UNITED  STATES,  ANY STATE OR
POLITICAL  SUBDIVISION  THEREOF,  OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE
FOREGOING  (OTHER THAN AN  INSTRUMENTALITY  WHICH IS A CORPORATION IF ALL OF ITS
ACTIVITIES  ARE SUBJECT TO TAX AND,  EXCEPT FOR FHLMC,  A MAJORITY  ITS BOARD OF
DIRECTORS IS NOT SELECTED BY ANY SUCH  GOVERNMENTAL  UNIT),  (B) AN ORGANIZATION
(OTHER THAN CERTAIN FARMERS' COOPERATIVES  DESCRIBED IN SECTION 521 OF THE CODE)
WHICH IS EXEMPT  FROM THE TAX  IMPOSED  BY  CHAPTER 1 OF THE CODE  (UNLESS  SUCH
ORGANIZATION  IS  SUBJECT  TO THE TAX  IMPOSED  BY  SECTION  511 OF THE  CODE ON
UNRELATED   BUSINESS  TAXABLE  INCOME),   (C)  A  RURAL  ELECTRIC  OR  TELEPHONE
COOPERATIVE  DESCRIBED IN SECTION 1381 OF THE CODE (ANY SUCH PERSON DESCRIBED IN
THE  FOREGOING  CLAUSES  (A),  (B) OR (C)  BEING  HEREINAFTER  REFERRED  TO AS A
"DISQUALIFIED ORGANIZATION"),  (D) A PERSON THAT IS NOT A CITIZEN OF OR RESIDENT
OF THE UNITED  STATES,  A  CORPORATION,  PARTNERSHIP  OR OTHER ENTITY CREATED OR
ORGANIZED  IN,  OR  UNDER  THE LAWS  OF,  THE  UNITED  STATES  OR ANY  POLITICAL
SUBDIVISION  THEREOF, 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 THE
TRUST AND ONE OR MORE UNITED  STATES  PERSONS HAVE THE  AUTHORITY TO CONTROL ALL
SUBSTANTIAL  DECISIONS OF SUCH TRUST (OR, TO THE EXTENT  PROVIDED IN  APPLICABLE
TREASURY  REGULATIONS,  SUCH TRUST WAS IN  EXISTENCE  ON AUGUST 20,  1996 AND IS
ELIGIBLE  TO ELECT  TO BE  TREATED  AS A U.S.  PERSON  (ANY  SUCH  PERSON  BEING
HEREINAFTER  REFERRED  TO AS A  "UNITED  STATES  PERSON")  OR (E) AN  AGENT OF A
DISQUALIFIED  ORGANIZATION OR A NON-UNITED STATES PERSON,  AND (3) NO PURPOSE OF
SUCH TRANSFER IS TO ENABLE THE TRANSFEROR TO IMPEDE THE ASSESSMENT OR COLLECTION
OF TAX.  NOTWITHSTANDING  THE  REGISTRATION IN THE  CERTIFICATE  REGISTER OF ANY
TRANSFER,  SALE OR  OTHER  DISPOSITION  OF THIS  CLASS  R-III  CERTIFICATE  TO A
DISQUALIFIED  ORGANIZATION  OR A  NON-UNITED  STATES  PERSON  OR AN  AGENT  OF A
DISQUALIFIED  ORGANIZATION  OR A  NON-UNITED  STATES  PERSON,  OR TO  ANY  OTHER
PROHIBITED  TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING AGREEMENT,  SUCH
REGISTRATION  SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT  WHATSOEVER  AND
SUCH  PERSON  SHALL  NOT BE  DEEMED TO BE A  CERTIFICATEHOLDER  FOR ANY  PURPOSE
HEREUNDER,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.  EACH HOLDER OF A CLASS R-III  CERTIFICATE  BY  ACCEPTANCE  OF THIS
CERTIFICATE  SHALL  BE  DEEMED  TO  HAVE  CONSENTED  TO THE  PROVISIONS  OF THIS
PARAGRAPH.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

PERCENTAGE INTEREST OF THIS CLASS       MASTER SERVICER:  AMRESCO Services, L.P.
R-III CERTIFICATE: 100%

DATE OF POOLING AND SERVICING           SPECIAL SERVICER: Lennar Partners, Inc.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           FISCAL AGENT:  ABN AMRO Bank N.V.

CLOSING DATE:  August 27, 1998          TRUSTEE:  LaSalle National bank

FIRST DISTRIBUTION DATE:                NO.
September 15, 1998


                             CLASS R-III CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT  _____________________  is the registered  owner of the
interest evidenced by this Certificate in the Class R-III Certificates issued by
the Trust  created  pursuant to the Pooling and  Servicing  Agreement,  dated as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-III Certificates specified on the face hereof. The Certificates are designated
as  the  Morgan  Stanley  Capital  I  Inc.  Commercial   Mortgage   Pass-Through
Certificates,  Series 1998-CF1 and are issued in 21 Classes as specifically  set
forth in the Pooling and Servicing Agreement.  The Certificates will evidence in
the aggregate 100% of the beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     The Holder of this  Certificate  shall be entitled to receive  only certain
amounts  set  forth  in  the  Pooling  and  Servicing  Agreement,   including  a
distribution  upon  termination  of the Pooling and Servicing  Agreement and the
related  REMIC  created  thereby  after payment to the holders of all classes of
REMIC II Regular Interests of all amounts set forth in the Pooling and Servicing
Agreement.  Distributions  on this Certificate will be made out of the Available
Distribution  Amount,  to the extent and subject to the limitations set forth in
the Pooling and Servicing  Agreement,  on the 15th day of each month or, if such
15th  day  is  not  a  Business  Day,  the  next  succeeding   Business  Day  (a
"Distribution  Date") commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All   distributions   under  the  Pooling  and   Servicing   Agreement   to
Certificateholders  will be made by wire transfer in immediately available funds
to the account  specified  by the  Certificateholder,  at a bank or other entity
having appropriate  facilities  therefor,  if such  Certificateholder  will have
provided the Trustee with wiring  instructions  no more than five  business days
after  the  related   Record  Date  or   otherwise   by  check  mailed  to  such
Certificateholder.  Notwithstanding  the above,  the final  distribution  on any
Certificate  will  be  made  only  upon   presentation  and  surrender  of  such
Certificate  at the location  that will be specified in a notice of the pendency
of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     The Residual Certificates will be issued in fully registered,  certificated
form in minimum  percentage  interests  of 10% and in multiples of 10% in excess
thereof.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------
                


<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS  R-III   CERTIFICATES   REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------





<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:----------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.



- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
________________________________  account number  ______________________  or, if
mailed by check, to  ___________________________________.  Statements  should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>


                                  EXHIBIT A-21
                           FORM OF CLASS X CERTIFICATE

THIS CLASS X CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENT,  THE TRUSTEE,  THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES,  AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES  SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED  STATES AND MAY NOT BE OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED
EXCEPT (A) (1) TO A PERSON  THAT THE SELLER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING  OF RULE  144A  UNDER  THE  1933  ACT
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE
TRANSACTION  COMPLYING  WITH RULE 903 OR RULE 904 OF REGULATION S UNDER THE 1933
ACT, (3) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER THE 1933 ACT PROVIDED
BY RULE  144  THEREUNDER  (IF  AVAILABLE),  OR (4) TO A PERSON  WHOM THE  SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D OF THE 1933 ACT AND (B) IN
ACCORDANCE  WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE  STATES OF THE  UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING  THE ABOVE, IF THE TRANSFEREE OF THIS CERTIFICATE IS AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE
RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS AMENDED,  OR SECTION  4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR ANY PERSON ACTING ON
BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE OR HOLD THIS
CERTIFICATE, SUCH PLAN OR SUCH PERSON MUST BE AN ACCREDITED INVESTOR.

THE INITIAL NOTIONAL AMOUNT HEREOF IS AS SET FORTH HEREIN,  REDUCED OR INCREASED
AS SET FORTH IN THE SCHEDULE OF EXCHANGES ATTACHED HERETO.

THE  PORTION  OF THE  NOTIONAL  AMOUNT  OF THE  CERTIFICATES  EVIDENCED  BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF  PRINCIPAL  PAYMENTS,  REALIZED
LOSSES  AND  CERTAIN  EXPENSE  LOSSES ON THE  MORTGAGE  LOANS  ALLOCABLE  TO THE
NOTIONAL AMOUNT OF THIS CLASS X CERTIFICATE. ACCORDINGLY, THE NOTIONAL AMOUNT OF
THIS  CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE  ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT NOTIONAL AMOUNT BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE  FOLLOWING
INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING  THE U.S.  FEDERAL
INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO THIS CERTIFICATE.  THE ISSUE
DATE OF THIS  CERTIFICATE  IS AUGUST 27, 1998.  ASSUMING THAT THE MORTGAGE LOANS
PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING
THE OID RULES TO THE  CERTIFICATES  EQUAL TO A "CPR" OF 0%,  EXCEPT THAT ALL ARD
LOANS  PREPAY IN FULL ON THEIR  ANTICIPATED  PREPAYMENT  DATES (THE  "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED AT A PRICE  (INCLUDING  ACCRUED
INTEREST) OF 5.42057% OF ITS INITIAL AMOUNT WITH NO MORE THAN $3264.67282 OF OID
PER  $100,000  OF INITIAL  NOTIONAL  AMOUNT,  THE YIELD TO MATURITY IS 9.98% PER
ANNUM,  COMPOUNDED  MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL
ACCRUAL  PERIOD IS NO MORE THAN  $27.00706  PER  $100,000  OF  INITIAL  NOTIONAL
AMOUNT,  COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE
MORTGAGE  LOANS  WILL NO PREPAY  OR THAT,  IF THEY DO,  THEY WILL  PREPAY AT ANY
PARTICULAR RATE.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT 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 HEREON 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.

PRIOR TO THE DATE THAT IS 40 DAYS AFTER THE LATER OF (A) THE COMMENCEMENT OF THE
OFFERING OF THE CERTIFICATES AND (B) AUGUST 5, 1998, THIS CERTIFICATE MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR OTHERWISE  TRANSFERRED  IN THE UNITED STATES OR TO A
U.S. PERSON EXCEPT PURSUANT TO AN EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS
OF THE 1933 ACT. NO BENEFICIAL  OWNERS OF THIS CERTIFICATE  SHALL BE ENTITLED TO
RECEIVE   PAYMENT  OF   PRINCIPAL  OR  INTEREST   HEREON   UNLESS  THE  REQUIRED
CERTIFICATIONS  HAVE BEEN  DELIVERED  PURSUANT  TO THE TERMS OF THE  POOLING AND
SERVICING AGREEMENT REFERRED TO BELOW.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-CF1

INITIAL PASS-THROUGH RATE: 1.06%        NOTIONAL AMOUNT OF THIS CLASS X 
                                        CERTIFICATE AS OF THE CLOSING DATE:
                                        $

DATE OF POOLING AND SERVICING           MASTER SERVICER:  AMRESCO Services, L.P.
AGREEMENT:  As of August 1, 1998

CUT-OFF DATE:  August 1, 1998           SPECIAL SERVICER: Lennar Partners, Inc.

CLOSING DATE:  August 27, 1998          TRUSTEE:  LaSalle National Bank

                                        FISCAL AGENT:  ABN AMRO Bank N.V.

FIRST DISTRIBUTION DATE:                CUSIP NO. Reg S:  U6176PCY 0
September 15, 1998
                                        CINS NO. Reg S:  USU 6176P C Y 08

AGGREGATE INITIAL NOTIONAL BALANCE      NO.
OF THE CLASS X CERTIFICATES AS OF 
THE CLOSING DATE:  $

                               CLASS X CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and  multifamily  mortgage  loans (the "Mortgage  Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

     THIS CERTIFIES THAT ________________________ is the registered owner of the
interest evidenced by this Certificate in the Class X Certificates issued by the
Trust  created  pursuant  to the  Pooling  and  Servicing  Agreement,  dated  as
specified  above (the "Pooling and Servicing  Agreement"),  among Morgan Stanley
Capital I Inc.  (hereinafter  called the  "Depositor",  which term  includes any
successor entity under the Pooling and Servicing  Agreement),  the Trustee,  the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter.  The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate Account and Distribution  Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The  Certificate  is  one  of  a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained  by  dividing  the  Notional  Amount  of  this  Certificate
specified  on the face hereof by the initial  aggregate  Notional  Amount of the
Class X  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through  Certificates,  Series 1998-CF1
and are  issued in 21  Classes  as  specifically  set forth in the  Pooling  and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that Agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     Distributions  of  interest  on this  Certificate  will be made  out of the
Available  Distribution Amount, to the extent and subject to the limitations set
forth in the Pooling and Servicing Agreement,  on the 15th day of each month or,
if such 15th day is not a Business  Day,  the next  succeeding  Business  Day (a
"Distribution  Date") commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual  Period  relating to such  Distribution  Date at the  Pass-Through  Rate
specified above on the Notional Amount of this Certificate  immediately prior to
each  Distribution   Date.   Interest  allocated  to  this  Certificate  on  any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the amount to be  distributed  on the  Certificates  of this Class as of such
Distribution  Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.

     Realized  Losses,  Expense  Losses and interest  shortfalls on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Expense Losses and interest  shortfalls on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately  available funds to an account  specified in the
request of such  Certificateholder.  All  distributions  under the  Pooling  and
Servicing  Agreement  to  Certificateholders  will be made by wire  transfer  in
immediately  available funds to the account specified by the  Certificateholder,
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  will have  provided the Trustee with wiring  instructions  no
more than five business days after the related Record Date or otherwise by check
mailed  to  such   Certificateholder.   Notwithstanding  the  above,  the  final
distribution  on any  Certificate  will  be  made  only  upon  presentation  and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The  Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of the Certificateholders  under the Pooling and Servicing Agreement
at any time by the parties  thereto  with the consent of the Holders of not less
than  51%  of  the  Aggregate  Certificate  Balance  of  the  Certificates  then
outstanding,  as  specified  in the Pooling and  Servicing  Agreement.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing  Agreement also permits the amendment thereof,  in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the Corporate  Trust Office of the Trustee,  duly endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form satisfactory to the Certificate  Registrar duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in denominations of $50,000 initial Notional Amount
and in any whole dollar denomination in excess thereof.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     The Depositor,  the Trustee,  the Fiscal Agent,  the Master  Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer,  the Special Servicer,  the Paying Agent,
the Certificate Registrar nor any such agents shall be affected by notice to the
contrary.

     The obligations and  responsibilities  of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing  Agreement and other than
the  obligations in the nature of information or tax reporting)  shall terminate
on the earliest of (i) the later of (A) the final  payment or other  liquidation
of the last Mortgage Loan remaining in the Trust and (B) the  disposition of all
REO  Property or (ii) the sale of the property  held by the Trust in  accordance
with  Section  10.1(b)  of the  Pooling  and  Servicing  Agreement  or (iii) the
termination  of the  Trust  pursuant  to  Section  10.1(c)  of the  Pooling  and
Servicing  Agreement;  provided that in no event shall the Trust continue beyond
the  expiration  of 21  years  from  the  death  of  the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof. The parties designated in the
Pooling and  Servicing  Agreement  may  exercise  their  option to purchase  the
Mortgage  Loans  and any  other  property  remaining  in the Trust and cause the
termination of the Trust in accordance  with the  requirements  set forth in the
Pooling and Servicing  Agreement.  Upon  termination of the Trust and payment of
the Certificates and of all administrative  expenses  associated with the Trust,
any  remaining  assets of the Trust shall be  distributed  to the holders of the
Residual Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.


                                        LASALLE NATIONAL BANK, as Trustee


                                        By:------------------------------------
                                                    AUTHORIZED OFFICER


                                        Dated:---------------------------------



<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS X CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                   LASALLE NATIONAL BANK, AUTHENTICATING AGENT


                                   By:-----------------------------------------
                                                 AUTHORIZED SIGNATORY


                                   Dated:--------------------------------------




<PAGE>



                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT - Under Uniform 
                                                                Gifts to Minors
TEN ENT - as tenants by the entireties     (Cust) -             Custodian
JT TEN -  as joint tenants with rights              Act_______________
          of survivorship and not as                       (State)
          tenants in common 

     Additional abbreviations may also be used though not in the above list.
                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


- -------------------------------------------------------------------------------
                     PLEASE INSERT SOCIAL SECURITY OR OTHER

- ----------------------
|                    |   IDENTIFYING NUMBER OF ASSIGNEE
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

the  within  Certificate  and  does
hereby  or  irrevocably  constitute
and appoint _______________________
to transfer the said Certificate in
the  Certificate  Register  of  the
within-named Trust, with full power
of substitution in the premises.

Dated:---------------------------
                                        ----------------------------------------
                                        NOTICE: The signature to this assignment
                                        must correspond with the name as written
                                        upon  the  face of this  Certificate  in
                                        every particular  without  alteration or
                                        enlargement or any change whatever.


- -----------------------------------
SIGNATURE GUARANTEED
The signature must be guaranteed by
a commercial  bank or trust company
or by a member firm of the New York
Stock Exchange or another  national
securities  exchange.  Notarized or
witnessed    signatures   are   not
acceptable.



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available      funds      to_____________      for      the      account      of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.
<PAGE>


                                   EXHIBIT B-1
                                   -----------

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                                                 August __, 1998

Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036

AMRESCO Services L.P.
235 PeachTree Street N.E.
Suite 900
Atlanta, GA 30303

        Re: Pooling and Servicing Agreement ("Pooling and Servicing  Agreement")
            relating to Morgan Stanley Capital I Inc., Commercial Mortgage Pass-
            Through Certificates, Series 1998-CF1
            --------------------------------------------------------------------

Ladies and Gentlemen:

     In  accordance  with the  provisions  of  Section  2.2 of the  Pooling  and
Servicing Agreement, the undersigned hereby certifies that, with respect to each
Mortgage Loan listed in the Mortgage Loan Schedule and subject to the exceptions
noted in the schedule of exceptions  attached  hereto,  that:  (a) all documents
specified  in  clause  (i) of  the  definition  of  "Mortgage  File"  are in its
possession,  (b)  such  documents  have  been  reviewed  by it and have not been
materially  mutilated,  damaged,  defaced, torn or otherwise physically altered,
and such documents  relate to such Mortgage Loan, and (c) each Mortgage Note has
been endorsed as provided in clause (i) of the definition of "Mortgage  File" of
the Pooling and Servicing Agreement. The Trustee makes no representations as to:
(i) the validity,  legality,  sufficiency,  enforceability or genuineness of any
such  documents  contained in each  Mortgage  File or any of the Mortgage  Loans
identified  in  the  Mortgage  Loan  Schedule,   or  (ii)  the   collectibility,
insurability, effectiveness or suitability of any such Mortgage Loan.

     The Trustee  acknowledges  receipt of notice that the Depositor has granted
to the Trustee for the benefit of the  Certificateholders a security interest in
all of the Depositor's  right,  title and interest in and to the Mortgage Loans,
the REMIC I Regular Interests, and the REMIC II Regular Interests.

     Capitalized  words and phrases used herein and not otherwise defined herein
shall have the respective meanings assigned to them in the Pooling and Servicing
Agreement.  This  Certificate  is subject in all  respects  to the terms of said
Pooling and Servicing Agreement.


                                               LASALLE NATIONAL BANK, as Trustee


                                               By: -----------------------------
                                                   Name:
                                                   Title:



<PAGE>



                             SCHEDULE OF EXCEPTIONS
                             ----------------------



<PAGE>



                                   EXHIBIT B-2
                                   -----------

                     FORM OF FINAL CERTIFICATION OF TRUSTEE

                                                                __________, 1998

Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036

AMRESCO Services L.P.
235 PeachTree Street N.E.
Suite 900
Atlanta, GA 30303

      Re:   Pooling and Servicing Agreement ("Pooling and Servicing  Agreement")
            relating to Morgan Stanley Capital I Inc., Commercial Mortgage Pass-
            Through Certificates, Series 1998-CF1
            --------------------------------------------------------------------

Ladies and Gentlemen:

     In  accordance  with the  provisions  of  Section  2.2 of the  Pooling  and
Servicing Agreement, the undersigned hereby certifies that, with respect to each
Mortgage Loan listed in the Mortgage Loan Schedule and subject to the exceptions
noted in the schedule of exceptions  attached  hereto,  that:  (a) all documents
required to be included in the  Mortgage  File  pursuant to clauses  (i),  (ii),
(iv),  (v),  (viii)  and (ix) of the  definition  of  "Mortgage  File,"  and any
documents  required  to be  included in the  Mortgage  File  pursuant to clauses
(iii),  (vii),  and (x) of the definition of "Mortgage  File," to the extent the
Trustee  has  received  written  notification  by the  Depositor  or the  Master
Servicer that such  documents are required by the related  Mortgage Loan, are in
its  possession,  (b) such  documents have been reviewed by it and have not been
materially  mutilated,  damaged,  defaced, torn or otherwise physically altered,
and such documents  relate to such Mortgage  Loan, (c) based on its  examination
and only as to the foregoing  documents,  the loan number, the street address of
the  Mortgaged  Property  and the name of the borrower set forth in the Mortgage
Loan Schedule accurately reflects the information  contained in the documents in
the  Mortgage  File,  and (d) each  Mortgage  Note has  been  endorsed  and each
Assignment  of Mortgage  has been  delivered  as provided in the  definition  of
"Mortgage  File" contained in the Pooling and Servicing  Agreement.  The Trustee
makes  no  representations  as to:  (i)  the  validity,  legality,  sufficiency,
enforceability or genuineness of any of the documents contained in each Mortgage
File or any of the  Trustee  Mortgage  Loans  identified  in the  Mortgage  Loan
Schedule, or (ii) the collectibility, insurability, effectiveness or suitability
of any such Mortgage Loan.

     The Trustee  acknowledges  receipt of notice that the Depositor has granted
to the Trustee for the benefit of the  Certificateholders a security interest in
all of the Depositor's  right,  title and interest in and to the Mortgage Loans,
the REMIC I Regular Interests, and the REMIC II Regular Interests.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings  assigned  to  them  in  the  Pooling  and  Servicing  Agreement.  This
Certificate  is  qualified  in all  respects  by the terms of said  Pooling  and
Servicing Agreement including but not limited to Section 2.2.



                                               LASALLE NATIONAL BANK, as Trustee


                                               By: -----------------------------
                                                   Name:
                                                   Title:



<PAGE>



                             SCHEDULE OF EXCEPTIONS
                             ----------------------



<PAGE>

                                    EXHIBIT C
                                   -----------

                           FORM OF REQUEST FOR RELEASE

To:      LaSalle National Bank, Trustee
         135 South LaSalle Street
         Chicago, Illinois  60674

Attn:    Asset-Backed Securities Trust Services Group

         Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage Pass-Through
                Certificates, Series 1998-CF1
                ----------------------------------------------------------------

                                                                 Date:__________

     In connection with the  administration of the Mortgage Loans held by you as
Trustee under the Pooling and  Servicing  Agreement  dated,  as of August [___],
1998, by and among Morgan Stanley Capital I Inc., as Depositor, AMRESCO Services
L.P., as Master Servicer,  Lennar Partners,  Inc., as Special Servicer,  LaSalle
National Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent (the "Pooling
and Servicing  Agreement"),  the  undersigned  hereby  requests a release of the
Trustee  Mortgage  File held by you as Trustee  with  respect  to the  following
described Mortgage Loan for the reason indicated below.

Mortgagor's Name:
Address:
Loan No.:
Reason for requesting file:

_____   1.   Mortgage Loan paid in full. (The [Master] [Special] Servicer hereby
             certifies that all amounts received in connection with the Mortgage
             Loan  have  been or  will  be,  following  the  [Master]  [Special]
             Servicer's  release of the Trustee  Mortgage File,  credited to the
             Certificate  Account or the  Distribution  Account  pursuant to the
             Pooling and Servicing Agreement.)

_____   2.   Mortgage Loan repurchased.  (The [Master] [Special] Servicer hereby
             certifies  that  the  Purchase  Price  has  been  credited  to  the
             Distribution   Account   pursuant  to  the  Pooling  and  Servicing
             Agreement.)

_____   3.   Mortgage Loan substituted.  (The [Master] [Special] Servicer hereby
             certifies  that a  Qualifying  Substitute  Mortgage  Loan  has been
             assigned  and  delivered  to you  along  with the  related  Trustee
             Mortgage File pursuant to the Pooling and Servicing Agreement.)

_____   4.   The Mortgage Loan is being foreclosed.

_____   5.   Other.  (Describe)

     The undersigned  acknowledges  that the above Trustee Mortgage File will be
held by the  undersigned  in accordance  with the  provisions of the Pooling and
Servicing Agreement and will be returned to you, except if the Mortgage Loan has
been paid in full,  repurchased  or substituted  for by a Qualifying  Substitute
Mortgage  Loan (in which case the Trustee  Mortgage  File will be retained by us
permanently), when no longer required by us for such purpose). Capitalized terms
used  herein  shall  have  the  meanings  ascribed  to them in the  Pooling  and
Servicing Agreement.

[Name of [Master] [Special] Servicer]



                                               By: -----------------------------
                                                   Name:
                                                   Title:




<PAGE>





                                   EXHIBIT D-1
                                   -----------

                       FORM OF TRANSFEROR CERTIFICATE FOR
             TRANSFERS OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES

                                                                          [Date]

[CERTIFICATE REGISTRAR]

         Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage Pass-Through
                Certificates, Series 1998-CF1, Class (the "Certificates")
                ----------------------------------------------------------------

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
[Class ___ Certificates  having an initial  principal  balance as of August ___,
1998 (the "Closing Date") of $__________][evidencing a ____% Percentage Interest
in  the  related  Class]  (the  "Transferred  Certificates").   The  Transferred
Certificates  were issued  pursuant to the Pooling and Servicing  Agreement (the
"Pooling and Servicing Agreement"),  dated as of August [__], 1998, among Morgan
Stanley Capital I Inc., as depositor (the  "Depositor"),  AMRESCO Services L.P.,
as master servicer, Lennar Partners, Inc., as special servicer, LaSalle National
Bank, as trustee, and ABN AMRO Bank N.V., as fiscal agent. All terms used herein
and not  otherwise  defined shall have the meanings set forth in the Pooling and
Servicing Agreement. The Transferor hereby certifies, represents and warrants to
you, as Certificate Registrar, that:

     1. The Transferor is the lawful owner of the Transferred  Certificates with
the full right to transfer  such  Certificates  free from any and all claims and
encumbrances whatsoever.

     2. Neither the  Transferor nor anyone acting on its behalf has (a) offered,
transferred, pledged, sold or otherwise disposed of any Transferred Certificate,
any interest in any  Certificate or any other similar  security to any person in
any manner, (b) solicited any offer to buy or accept a transfer, pledge or other
disposition  of any  Transferred  Certificate,  any interest in any  Transferred
Certificate  or any other similar  security  from any person in any manner,  (c)
otherwise approached or negotiated with respect to any Transferred  Certificate,
any interest in any Transferred  Certificate or any other similar  security with
any person in any manner, (d) made any general  solicitation by means of general
advertising or in any other manner, or (e) taken any other action, which (in the
case of any of the acts  described  in clauses (a)  through  (e)  hereof)  would
constitute a distribution  of any Transferred  Certificate  under the Securities
Act of 1933, as amended (the "Securities  Act"), or would render the disposition
of any Transferred Certificate a violation of Section 5 of the Securities Act or
any state securities laws, or would require registration or qualification of any
Transferred  Certificate  pursuant to the Securities Act or any state securities
laws.

                                               Very truly yours,


                                               _________________________________
                                               (Transferor)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________

<PAGE>





                                  EXHIBIT D-2A
                                  ------------

                 FORM I OF TRANSFEREE CERTIFICATE FOR TRANSFERS
                  OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES

                                     [Date]

[CERTIFICATE REGISTRAR]

         Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage Pass-Through
                Certificates,  Series 1998-CF1 (the "Certificates")
                ----------------------------------------------------------------

Ladies and Gentlemen:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
Class ______ Certificates [having an initial Certificate Principal Balance as of
August  __,  1998 (the  "Closing  Date") of  [$__________]  [evidencing  a ____%
Percentage Interest in the related Class] (the "Transferred Certificates").  The
Certificates,  including the Transferred  Certificates,  were issued pursuant to
the  Pooling  and  Servicing  Agreement,  dated as of  August  [___],  1998 (the
"Pooling and  Servicing  Agreement"),  among Morgan  Stanley  Capital I Inc., as
depositor (the "Depositor"),  AMRESCO Services L.P., as master servicer,  Lennar
Partners, Inc., as special servicer,  LaSalle National Bank, as trustee, and ABN
AMRO Bank N.V., as fiscal agent.  All  capitalized  terms used but not otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement. The Transferee hereby certifies, represents and warrants to
you, as Certificate Registrar, that:

     1. The  Transferee  is a  "qualified  institutional  buyer"  (a  "Qualified
Institutional  Buyer") as that term is defined in Rule 144A ("Rule  144A") under
the Securities Act of 1933, as amended (the "Securities  Act") and has completed
one of the forms of  certification to that effect attached hereto as Annex 1 and
Annex  2.  The  Transferee  is  aware  that  the  sale to it of the  Transferred
Certificates is being made in reliance on Rule 144A. The Transferee is acquiring
the  Transferred  Certificates  for its own  account  or for  the  account  of a
Qualified   Institutional   Buyer,   and  understands   that  such   Transferred
Certificates  may be  resold,  pledged  or  transferred  only  (i)  to a  person
reasonably believed to be a Qualified Institutional Buyer that purchases for its
own account or for the account of a Qualified Institutional Buyer to whom notice
is given that the  resale,  pledge or transfer is being made in reliance on Rule
144A,  or (ii)  pursuant  to  another  exemption  from  registration  under  the
Securities Act.

     2. The Transferee has been furnished with all information regarding (a) the
Transferred Certificates and distributions thereon, (b) the nature,  performance
and servicing of the Mortgage  Loans,  (c) the Pooling and Servicing  Agreement,
and (d)  any  credit  enhancement  mechanism  associated  with  the  Transferred
Certificates, that it has requested.



                                               Very truly yours,


                                               _________________________________
                                               (Transferee)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________



<PAGE>



                             ANNEX 2 TO EXHIBIT D-2A
                             -----------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [for Transferees that are Registered Investment Companies]

     The undersigned  hereby  certifies as follows to [NAME OF TRANSFEROR]  (the
"Transferor")  and [NAME OF CERTIFICATE  REGISTRAR],  as Certificate  Registrar,
with respect to the mortgage  pass-through  certificate  being  transferred (the
"Transferred  Certificates") as described in the Transferee Certificate to which
this certification relates and to which this certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity  purchasing the Transferred  Certificates  (the  "Transferee") or, if the
Transferee  is a  "qualified  institutional  buyer" as that term is  defined  in
Rule144A  under the Securities Act of 1933, as amended ("Rule 144A") because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

     2. The  Transferee  is a  "qualified  institutional  buyer" as  defined  in
Rule144A  because (i) the Transferee is an investment  company  registered under
the Investment  Company Act of 1940, as amended,  and (ii) as marked below,  the
Transferee  alone  owned  and/or  invested  on a  discretionary  basis,  or  the
Transferee's  Family of Investment  Companies  owned,  at least  $100,000,000 in
securities (other than the excluded  securities referred to below) as of the end
of the  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment  Companies,  the  cost  of  such  securities  was  used,  unless  the
Transferee or any member of the Transferee's Family of Investment Companies,  as
the case may be, reports its securities holdings in its financial  statements on
the basis of their market value, and no current  information with respect to the
cost of those  securities  has been  published,  in which case the securities of
such entity were valued at market.

____     The  Transferee   owned  and/or  invested  on  a  discretionary   basis
         $___________________  in securities (other than the excluded securities
         referred to below) as of the end of the Transferee's most recent fiscal
         year (such amount being calculated in accordance with Rule144A).

____     The Transferee is part of a Family of Investment  Companies which owned
         in the aggregate $______________ in securities (other than the excluded
         securities  referred to below) as of the end of the  Transferee's  most
         recent fiscal year (such amount being  calculated  in  accordance  with
         Rule144A).

     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Transferee or are part of the  Transferee's
Family of  Investment  Companies,  (ii) bank deposit notes and  certificates  of
deposit, (iii) loan participations,  (iv) repurchase agreements,  (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity  swaps. For purposes of determining the aggregate amount of securities
owned and/or  invested on a discretionary  basis by the Transferee,  or owned by
the Transferee's Family of Investment  Companies,  the securities referred to in
this paragraph were excluded.

     5. The  Transferee  is familiar  with  Rule144A  and  understands  that the
parties to which this  certification is being made are relying and will continue
to  rely  on the  statements  made  herein  because  one or  more  sales  to the
Transferee will be in reliance on Rule144A.

   ____       ____          Will the Transferee be purchasing the Transferred 
   Yes         No           Certificates only for the Transferee's own account?

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule144A, and the "qualified  institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule144A.

     7. The undersigned  will notify the parties to which this  certification is
made of any  changes  in the  information  and  conclusions  herein.  Until such
notice,  the  Transferee's   purchase  of  the  Transferred   Certificates  will
constitute a reaffirmation  of this  certification  by the undersigned as of the
date of such purchase.



                                             ___________________________________
                                             Print Name of Transferee or Adviser


                                             By:________________________________
                                                Name:
                                                Title:

                                             IF AN ADVISER:


                                             ___________________________________
                                             Print Name of Transferee

                                             Date:______________________________

<PAGE>





                                  EXHIBIT D-2B
                                  ------------


                 FORM II OF TRANSFEREE CERTIFICATE FOR TRANSFERS
                  OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES

                                                                          [Date]

[CERTIFICATE REGISTRAR]

         Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage Pass-Through
                Certificates,  Series 1998-CF1 (the "Certificates")
                ----------------------------------------------------------------

Ladies and Gentlemen:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_______________________  (the  "Transferor") to  _______________________________
(the  "Transferee")  of Class ___  Certificates  [having an initial  Certificate
Principal   Balance   as  of   August   __,   1998  (the   "Closing   Date")  of
$__________][evidencing  a ____% Percentage  Interest in the related Class] (the
"Transferred  Certificates").   The  Certificates,   including  the  Transferred
Certificates, were issued pursuant to the Pooling and Servicing Agreement, dated
as of August [___], 1998 (the "Pooling and Servicing  Agreement"),  among Morgan
Stanley Capital I Inc., as depositor (the  "Depositor"),  AMRESCO Services L.P.,
as master servicer, Lennar Partners, Inc., as special servicer, LaSalle National
Bank, as trustee, and ABN AMRO Bank N.V., as fiscal agent. All capitalized terms
used but not otherwise  defined  herein shall have the  respective  meanings set
forth in the Pooling and Servicing  Agreement.  The Transferee hereby certifies,
represents and warrants to you, as Certificate Registrar, that:

     1. The  Transferee is acquiring the  Transferred  Certificates  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would  violate the  Securities  Act of 1933,  as amended (the  "Securities
Act"), or any applicable state securities laws.

     2. The Transferee  understands  that (a) the Class of Certificates to which
the  Transferred  Certificates  belong  has not been and will not be  registered
under the Securities Act or registered or qualified  under any applicable  state
securities  laws,  (b) none of the  Depositor,  the  Trustee or the  Certificate
Registrar is obligated  so to register or qualify the Class of  Certificates  to
which the Transferred  Certificates  belong, and (c) no Transferred  Certificate
may be  resold  or  transferred  unless  it is (i)  registered  pursuant  to the
Securities  Act and  registered  or  qualified  pursuant  any  applicable  state
securities  laws or (ii) sold or  transferred in  transactions  which are exempt
from such  registration  and  qualification  and the  Certificate  Registrar has
received either: (A) a certificate from the Certificateholder desiring to effect
such transfer  substantially  in the form attached as Exhibit D-1 to the Pooling
and  Servicing  Agreement  and  a  certificate  from  such   Certificateholder's
prospective transferee substantially in the form attached either as Exhibit D-2A
or as Exhibit D-2B to the Pooling and Servicing Agreement;  or (C) an opinion of
counsel  satisfactory  to the Trustee with respect to the  availability  of such
exemption from  registration  under the Securities Act,  together with copies of
the written certification(s) from the transferor and/or transferee setting forth
the facts surrounding the transfer upon which such opinion is based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any Transferred  Certificate except in compliance with the provisions of Section
3.3 of the Pooling and Servicing  Agreement,  which  provisions it has carefully
reviewed, and that each Transferred Certificate will bear the following legends:

          THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER
          THE  SECURITIES  ACT OF 1933,  AS AMENDED  (THE  "SECURITIES
          ACT")  OR THE  SECURITIES  LAWS OF ANY  STATE.  ANY  RESALE,
          TRANSFER OR OTHER  DISPOSITION  OF THIS  CERTIFICATE  OR ANY
          INTEREST HEREIN WITHOUT SUCH  REGISTRATION OR  QUALIFICATION
          MAY BE MADE ONLY IN A  TRANSACTION  WHICH  DOES NOT  REQUIRE
          SUCH   REGISTRATION  OR   QUALIFICATION   AND  WHICH  IS  IN
          ACCORDANCE WITH THE PROVISIONS OF SECTION 3.3 OF THE POOLING
          AND SERVICING AGREEMENT REFERRED TO HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN
          OR  OTHER  RETIREMENT  ARRANGEMENT  THAT IS  SUBJECT  TO THE
          EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
          ("ERISA"),  OR  THE  INTERNAL  REVENUE  CODE  OF  1986  (THE
          "CODE"),  OR TO ANY PERSON  WHO IS  DIRECTLY  OR  INDIRECTLY
          PURCHASING THIS CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY
          OF,  AS  TRUSTEE  OF, OR WITH  ASSETS  OF ANY SUCH  EMPLOYEE
          BENEFIT  PLAN  OR  OTHER  RETIREMENT  ARRANGEMENT,  WILL  BE
          REGISTERED   EXCEPT  IN  COMPLIANCE   WITH  THE   PROCEDURES
          DESCRIBED HEREIN.

     4. Neither the  Transferee nor anyone acting on its behalf has (a) offered,
pledged, sold, disposed of or otherwise transferred any Transferred Certificate,
any interest in any Transferred Certificate or any other similar security to any
person  in any  manner,  (b)  solicited  any  offer to buy or  accept a  pledge,
disposition or other transfer of any  Transferred  Certificate,  any interest in
any Transferred Certificate or any other similar security from any person in any
manner,  (c) otherwise  approached or negotiated with respect to any Transferred
Certificate,  any interest in any Certificate or any other similar security with
any person in any manner, (d) made any general  solicitation with respect to any
Certificate,  any interest in any  Transferred  Certificate or any other similar
security by means of general  advertising  or in any other manner,  or (e) taken
any other action with respect to any  Transferred  Certificate,  any interest in
any Transferred Certificate or any other similar security, which (in the case of
any of the acts  described in clauses (a) through (e) above) would  constitute a
distribution  of the  Transferred  Certificates  under the Securities Act, would
render the disposition of the Transferred  Certificates a violation of Section 5
of the Securities Act or any state securities law or would require  registration
or  qualification  of  the  Transferred   Certificates   pursuant  thereto.  The
Transferee  will not act, nor has it  authorized or will it authorize any person
to act, in any manner set forth in the  foregoing  sentence  with respect to any
Transferred  Certificate,  any interest in any  Transferred  Certificate  or any
other similar security.

     5. The Transferee has been furnished with all information regarding (a) the
Depositor,  (b) the Transferred  Certificates and distributions thereon, (c) the
Pooling and Servicing Agreement and the Trust Fund created pursuant thereto, (d)
the nature, performance and servicing of the Mortgage Loans, and (e) all related
matters, that it has requested.

     6.  The  Transferee  is an  "accredited  investor"  as  defined  in  any of
paragraphs  (1), (2), (3) and (7) of Rule 501(a) under the  Securities Act or an
entity in which all of the  equity  owners  come  within  such  paragraphs.  The
Transferee has such  knowledge and experience in financial and business  matters
as to be capable of  evaluating  the  merits and risks of an  investment  in the
Transferred  Certificate;  the Transferee has sought such accounting,  legal and
tax  advice  as it has  considered  necessary  to  make an  informed  investment
decision;  and  the  Transferee  is  able to bear  the  economic  risks  of such
investment and can afford a complete loss of such investment.



                                               Very truly yours,


                                               _________________________________
                                               (Transferee)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________


<PAGE>





                                  EXHIBIT D-3A
                                   -----------

                FORM I OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF
             INTERESTS IN BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES

                                                                          [Date]

[TRANSFEROR]

        Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through
               Certificate,  Series 1998-CF1, Class __ (the "Certificates")
               -----------------------------------------------------------------


Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_____________________   (the   "Transferor")  to   ______________________   (the
"Transferee") of a Certificate (the "Transferred Certificate") having an initial
principal  balance as of August ___, 1998 (the "Closing  Date") of  $__________.
The  Certificates  were issued  pursuant to the Pooling and Servicing  Agreement
(the "Pooling and Servicing  Agreement"),  dated as of August [___], 1998, among
Morgan Stanley Capital I Inc., as depositor (the "Depositor"),  AMRESCO Services
L.P., as master servicer,  Lennar Partners,  Inc., as special servicer,  LaSalle
National  Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal agent.  All terms
used herein and not  otherwise  defined shall have the meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, and for the benefit of the Depositor and the Trustee, that:

     1. The  Transferee is acquiring  the  Transferred  Certificate  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would  violate the  Securities  Act of 1933,  as amended (the  "Securities
Act"), or any applicable state securities laws.

     2. The Transferee  understands that (a) the Certificates  have not been and
will not be registered under the Securities Act or registered or qualified under
any applicable state securities laws, (b) none of the Depositor,  the Trustee or
the   Certificate   Registrar  is  obligated  so  to  register  or  qualify  the
Certificates  and (c) no interest in the Certificates may be sold or transferred
unless (i) such  Certificates are registered  pursuant to the Securities Act and
registered or qualified pursuant to any applicable state securities laws or (ii)
such interest sold or  transferred  in  transactions  which are exempt from such
registration and qualification and the Certificate Owner desiring to effect such
transfer has received either (A) a certification  from such Certificate  Owner's
prospective  transferee  (substantially  in the form attached to the Pooling and
Servicing  Agreement) setting forth the facts surrounding the transfer or (B) an
opinion of counsel satisfactory to the Certificate Registrar with respect to the
availability  of such  exemption,  together with copies of the  certification(s)
from the transferor  and/or  transferee  setting forth the facts surrounding the
transfer upon which such opinion is based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any portion of its interest in the Transferred  Certificate except in compliance
with the provisions of Section 3.3 of the Pooling and Servicing Agreement, which
provisions it has carefully reviewed, and that the Transferred  Certificate will
bear legends substantially to the following effect:

          THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR
          QUALIFIED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
          "SECURITIES  ACT"), OR THE SECURITIES LAWS OF ANY STATE. ANY
          RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE
          WITHOUT SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY
          IN A TRANSACTION WHICH DOES NOT REQUIRE SUCH REGISTRATION OR
          QUALIFICATION  AND IN  ACCORDANCE  WITH  THE  PROVISIONS  OF
          SECTION 3.3 OF THE POOLING AND SERVICING  AGREEMENT REFERRED
          TO HEREIN.

                                     - AND -

          NO TRANSFER OF THIS  CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN
          OR  OTHER  RETIREMENT  ARRANGEMENT  THAT IS  SUBJECT  TO THE
          EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
          ("ERISA"),  OR THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
          (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
          PURCHASING THIS CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY
          OF,  AS  TRUSTEE  OF, OR WITH  ASSETS  OF ANY SUCH  EMPLOYEE
          BENEFIT  PLAN  OR  OTHER  RETIREMENT  ARRANGEMENT,  WILL  BE
          REGISTERED   EXCEPT  IN  COMPLIANCE   WITH  THE   PROCEDURES
          DESCRIBED HEREIN.

     4. Neither the  Transferee nor anyone acting on its behalf has (a) offered,
pledged,  sold,  disposed  of or  otherwise  transferred  any  Certificate,  any
interest in any  Certificate or any other similar  security to any person in any
manner, (b) solicited any offer to buy or accept a pledge,  disposition or other
transfer  of any  Certificate,  any  interest  in any  Certificate  or any other
similar  security  from any person in any manner,  (c)  otherwise  approached or
negotiated with respect to any  Certificate,  any interest in any Certificate or
any other similar  security with any person in any manner,  (d) made any general
solicitation  by means of general  advertising  or in any other  manner,  or (e)
taken  any  other  action,  that (in the case of any of the  acts  described  in
clauses  (a)  through  (e)  above)  would   constitute  a  distribution  of  any
Certificate  under the  Securities  Act,  would  render the  disposition  of any
Certificate  a  violation  of  Section  5 of the  Securities  Act  or any  state
securities law or would require registration or qualification of any Certificate
pursuant thereto.  The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to any Certificate.

     5. The Transferee has been furnished with all information regarding (a) the
Depositor,  (b) the Transferred  Certificates and distributions thereon, (c) the
Pooling  and  Servicing  Agreement,  and (d) all  related  matters,  that it has
requested.

     6. The Transferee is an institutional  "accredited  investor" as defined in
Rule 501(a) (1), (2), (3) or (7) under the Securities Act and has such knowledge
and experience in financial and business  matters as to be capable of evaluating
the merits and risks of an investment in the  Certificates;  the  Transferee has
sought such accounting,  legal and tax advice as it has considered  necessary to
make an informed  investment  decision;  and the  Transferee is able to bear the
economic  risks of such an  investment  and can afford a  complete  loss of such
investment.



                                               Very truly yours,


                                               _________________________________
                                               (Transferee)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________

<PAGE>





                                  EXHIBIT D-3B
                                  ------------

    FORM II OF TRANSFEREE CERTIFICATE FOR TRANSFERS OF INTERESTS IN
              BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES

                                                                          [Date]

[TRANSFEROR]

         Re:   Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through
               Certificate,  Series 1998-CF1, Class __ (the "Certificates")
               -----------------------------------------------------------------

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_____________  ________  (the  "Transferor")  to   ______________________   (the
"Transferee") of a Certificate (the "Transferred Certificate") having an initial
principal  balance as of August ___, 1998 (the "Closing  Date") of  $__________.
The  Certificates  were issued  pursuant to the Pooling and Servicing  Agreement
(the "Pooling and Servicing  Agreement"),  dated as of August [___], 1998, among
Morgan Stanley Capital I Inc., as depositor (the "Depositor"),  AMRESCO Services
L.P., as master servicer,  Lennar Partners,  Inc., as special servicer,  LaSalle
National  Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal agent.  All terms
used herein and not  otherwise  defined shall have the meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, and for the benefit of the Depositor and the Trustee, that:

     1. The  Transferee  is a  "qualified  institutional  buyer" as that term is
defined in Rule 144A ("Rule 144A") under the  Securities Act of 1933, as amended
(the  "Securities  Act"), and has completed one of the forms of certification to
that effect attached hereto as Annex 1 and Annex 2. The Transferee is aware that
the sale to it is  being  made in  reliance  on Rule  144A.  The  Transferee  is
acquiring the Transferred  Certificate for its own account or for the account of
a qualified  institutional  buyer,  and understands that such Certificate or any
interest  therein  may be resold,  pledged or  transferred  only (i) to a person
reasonably believed to be a qualified institutional buyer that purchases for its
own account or for the account of a qualified institutional buyer to whom notice
is given that the  resale,  pledge or transfer is being made in reliance on Rule
144A,  or (ii)  pursuant  to  another  exemption  from  registration  under  the
Securities Act.

     2. The Transferee  understands  that (a) the Class of Certificates to which
the  Transferred  Certificate  belongs have not been and will not be  registered
under the Securities Act or registered or qualified  under any applicable  state
securities  laws,  (b) none of the  Depositor,  the  Trustee or the  Certificate
Registrar  is obligated  so to register or qualify the  Certificates  and (c) no
interest  in the  Certificates  may be  sold  or  transferred  unless  (i)  such
Certificates  are  registered  pursuant to the  Securities Act and registered or
qualified pursuant to any applicable state securities laws or (ii) such interest
sold or transferred in transactions  which are exempt from such registration and
qualification  and the  Certificate  Owner  desiring to effect such transfer has
received either (A) a certification  from such Certificate  Owner's  prospective
transferee  (substantially  in the form  attached to the  Pooling and  Servicing
Agreement) setting forth the facts surrounding the transfer or (B) an opinion of
counsel   satisfactory  to  the  Certificate   Registrar  with  respect  to  the
availability  of such  exemption,  together with copies of the  certification(s)
from the transferor  and/or  transferee  setting forth the facts surrounding the
transfer upon which such opinion is based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any portion of its interest in the Transferred  Certificate except in compliance
with the provisions of Section 3.3 of the Pooling and Servicing Agreement, which
provisions it has carefully reviewed, and that the Transferred  Certificate will
bear legends substantially to the following effect:

          THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR
          QUALIFIED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
          "SECURITIES  ACT"), OR THE SECURITIES LAWS OF ANY STATE. ANY
          RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE
          WITHOUT SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY
          IN A TRANSACTION WHICH DOES NOT REQUIRE SUCH REGISTRATION OR
          QUALIFICATION  AND IN  ACCORDANCE  WITH  THE  PROVISIONS  OF
          SECTION 3.3 OF THE POOLING AND SERVICING  AGREEMENT REFERRED
          TO HEREIN.

                                     - AND -

          NO TRANSFER OF THIS  CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN
          OR  OTHER  RETIREMENT  ARRANGEMENT  THAT IS  SUBJECT  TO THE
          EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
          ("ERISA"),  OR THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
          (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
          PURCHASING THIS CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY
          OF,  AS  TRUSTEE  OF, OR WITH  ASSETS  OF ANY SUCH  EMPLOYEE
          BENEFIT  PLAN  OR  OTHER  RETIREMENT  ARRANGEMENT,  WILL  BE
          REGISTERED   EXCEPT  IN  COMPLIANCE   WITH  THE   PROCEDURES
          DESCRIBED HEREIN.

     4. The Transferee has been furnished with all information regarding (a) the
Certificates  and  distributions  thereon,  (b)  the  nature,   performance  and
servicing of the Mortgage Loans,  (c) the Pooling and Servicing  Agreement,  and
(d)  any  credit   enhancement   mechanism   associated   with  the  Transferred
Certificate, that it has requested.



                                               Very truly yours,


                                               _________________________________
                                               (Transferee)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________


<PAGE>



                             ANNEX 1 TO EXHIBIT D-3B
                             -----------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

     [For Transferees Other Than Registered Investment Companies]

     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor"),  and  for the  benefit  of the  Depositor  and  the  Trustee,  as
Certificate  Registrar,  with respect to the  commercial  mortgage  pass-through
certificate being  transferred (the  "Transferred  Certificate") as described in
the Transferee Certificate to which this certification relates and to which this
certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity purchasing the Transferred Certificate (the "Transferee").

     2. The  Transferee  is a  "qualified  institutional  buyer" as that term is
defined in Rule 144A under the Securities Act of 1933, as amended ("Rule 144A"),
because  (i) the  Transferee  owned  and/or  invested on a  discretionary  basis
$______________________  in  securities  (other  than  the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

___            Corporation,  etc. The Transferee is a corporation  (other than a
               bank,  savings  and loan  association  or  similar  institution),
               Massachusetts  or similar  business  trust,  partnership,  or any
               organization  described  in  Section  501(c)(3)  of the  Internal
               Revenue Code of 1986, as amended.

___            Bank.  The  Transferee  (a)  is a  national  bank  or  a  banking
               institution organized under the laws of any State, U.S. territory
               or  the   District  of   Columbia,   the  business  of  which  is
               substantially  confined to banking and is supervised by the State
               or  territorial  banking  commission or similar  official or is a
               foreign bank or  equivalent  institution,  and (b) has an audited
               net fanalysis rep
worth of at least  $25,000,000 as  demonstrated in its latest
               annual financial statements,  a copy of which is attached hereto,
               as of a date not more than 16 months  preceding  the date of sale
               of the  Certificate in the case of a U.S. bank, and not more than
               18  months  preceding  such  date of sale for a  foreign  bank or
               equivalent institution.

___            Savings  and  Loan.  The  Transferee  (a) is a  savings  and loan
               association,  building and loan  association,  cooperative  bank,
               homestead association or similar institution, which is supervised
               and examined by a State or Federal  authority having  supervision
               over any  such  institutions  or is a  foreign  savings  and loan
               association or equivalent  institution and (b) has an audited net
               worth of at  least  $25,000,000  as  demonstrated  in its  latest
               annual financial statements,  a copy of which is attached hereto,
               as of a date not more than 16 months  preceding  the date of sale
               of  the  Certificate  in the  case  of a U.S.  savings  and  loan
               association,  and not more than 18 months  preceding such date of
               sale for a foreign  savings and loan  association  or  equivalent
               institution.

___            Broker-dealer.  The Transferee is a dealer registered pursuant to
               Section 15 of the Securities Exchange Act of 1934, as amended.

___            Insurance  Company.  The Transferee is an insurance company whose
               primary  and  predominant  business  activity  is the  writing of
               insurance or the  reinsuring of risks  underwritten  by insurance
               companies  and which is subject to  supervision  by the insurance
               commissioner  or a similar  official  or agency of a State,  U.S.
               territory or the District of Columbia.

___            State or Local Plan.  The  Transferee is a plan  established  and
               maintained by a State, its political subdivisions,  or any agency
               or  instrumentality  of the State or its political  subdivisions,
               for the benefit of its employees.

___            ERISA Plan. The Transferee is an employee benefit plan within the
               meaning of Title I of the Employee Retirement Income Security Act
               of 1974, as amended.

___            Investment  Advisor.  The  Transferee  is an  investment  advisor
               registered under the Investment Advisers Act of 1940, as amended.

___            Other.  (Please  supply a brief  description  of the entity and a
               cross-reference   to  the   paragraph  and   subparagraph   under
               subsection  (a)(1) of Rule144A  pursuant  to which it  qualifies.
               Note that registered  investment companies should complete Annex2
               rather than this Annex1.)

     3. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the  Transferee,  (ii) securities that are part
of an unsold  allotment to or subscription by the Transferee,  if the Transferee
is a dealer,  (iii) bank deposit notes and  certificates  of deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase  agreement and (vii) currency,  interest rate and commodity  swaps.
For purposes of  determining  the aggregate  amount of  securities  owned and/or
invested on a  discretionary  basis by the  Transferee,  the  Transferee did not
include any of the securities referred to in this paragraph.

     4. For purposes of  determining  the aggregate  amount of securities  owned
and/or invested on a discretionary basis by the Transferee,  the Transferee used
the cost of such securities to the Transferee, unless the Transferee reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and no current  information with respect to the cost of those securities
has been published, in which case the securities were valued at market. Further,
in  determining  such  aggregate  amount,   the  Transferee  may  have  included
securities   owned  by  subsidiaries  of  the  Transferee,   but  only  if  such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities  Exchange Act of 1934, as
amended.

     5. The  Transferee  acknowledges  that it is  familiar  with  Rule 144A and
understands  that the  Transferor and other parties  related to the  Transferred
Certificate  are relying and will continue to rely on the statements made herein
because one or more sales to the Transferee may be in reliance on Rule 144A.

   ____       ____          Will the Transferee be purchasing the Transferred 
   Yes         No           Certificates only for the Transferee's own account?

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule 144A, and the "qualified institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule144A.

     7.  The  Transferee   will  notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice is  given,  the  Transferee's  purchase  of the  Transferred
Certificate will constitute a reaffirmation of this certification as of the date
of such purchase.  In addition,  if the Transferee is a bank or savings and loan
as provided  above,  the Transferee  agrees that it will furnish to such parties
any updated annual  financial  statements that become available on or before the
date of such purchase, promptly after they become available.



                                               Very truly yours,


                                               _________________________________
                                               Print Name of Transferee

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________
                                               Date:____________________________

<PAGE>



                             ANNEX 2 TO EXHIBIT D-3B
                             -----------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That Are Registered Investment Companies]

     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor"),  and for the  benefit  of the  Depositor  and the  Trustee,  with
respect to the commercial  mortgage  pass-through  certificate being transferred
(the  "Transferred  Certificate") as described in the Transferee  Certificate to
which this certification relates and to which this certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity  purchasing the Transferred  Certificate  (the  "Transferee")  or, if the
Transferee  is a  "qualified  institutional  buyer" as that term is  defined  in
Rule144A under the Securities Act of 1933, as amended ("Rule 144A"), because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

     2. The  Transferee  is a  "qualified  institutional  buyer" as  defined  in
Rule144A  because (i) the Transferee is an investment  company  registered under
the Investment  Company Act of 1940, as amended,  and (ii) as marked below,  the
Transferee  alone  owned  and/or  invested  on a  discretionary  basis,  or  the
Transferee's  Family of Investment  Companies  owned,  at least  $100,000,000 in
securities (other than the excluded  securities referred to below) as of the end
of the  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment  Companies,  the  cost  of  such  securities  was  used,  unless  the
Transferee or any member of the Transferee's Family of Investment Companies,  as
the case may be, reports its securities holdings in its financial  statements on
the basis of their market value, and no current  information with respect to the
cost of those  securities  has been  published,  in which case the securities of
such entity were valued at market.

____              The Transferee owned and/or invested on a discretionary  basis
                  $___________________  in  securities  (other than the excluded
                  securities   referred   to   below)  as  of  the  end  of  the
                  Transferee's  most  recent  fiscal  year  (such  amount  being
                  calculated in accordance with Rule144A).

____              The Transferee is part of a  Family  of  Investment  Companies
                  which  owned  in the  aggregate $______________  in securities
                  (other than the excluded  securities  referred to below) as of
                  the end of  the  Transferee's  most  recent  fiscal year (such
                  amount being  calculated  in  accordance with Rule144A).

     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Transferee or are part of the  Transferee's
Family of  Investment  Companies,  (ii) bank deposit notes and  certificates  of
deposit, (iii) loan participations,  (iv) repurchase agreements,  (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity  swaps. For purposes of determining the aggregate amount of securities
owned and/or  invested on a discretionary  basis by the Transferee,  or owned by
the Transferee's Family of Investment  Companies,  the securities referred to in
this paragraph were excluded.

     5. The  Transferee  is familiar  with  Rule144A  and  understands  that the
parties to which this  certification is being made are relying and will continue
to  rely  on the  statements  made  herein  because  one or  more  sales  to the
Transferee will be in reliance on Rule144A.

   ____       ____          Will the Transferee be purchasing the Transferred 
   Yes         No           Certificates only for the Transferee's own account?

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule144A, and the "qualified  institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule144A.

     7. The undersigned  will notify the parties to which this  certification is
made of any  changes  in the  information  and  conclusions  herein.  Until such
notice, the Transferee's purchase of the Transferred Certificate will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.


                                               _________________________________
                                               Print Name of Transferee or
                                               Adviser

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________

                                               IF AN ADVISER:


                                               _________________________________
                                               Print Name of Transferee

                                               Date:____________________________

<PAGE>

                                  EXHIBIT E-1A
                                  ------------


                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
                  FOR TRANSFERS OF REMIC RESIDUAL CERTIFICATES

STATE OF                   )
                           ) ss:
COUNTY OF                  )

____________________, being first duly sworn, deposes and says that:

     1.  He/She  is  the   ____________________  of  ____________________   (the
prospective  transferee  (the  "Transferee")  of Morgan Stanley  Capital I Inc.,
Mortgage Pass-Through Certificates, Series 1998-CF1, Class [R-I] [R-II] [R-III],
evidencing   a  ____%   Percentage   Interest  in  such  Class  (the   "Residual
Certificates")),  a  ________________  duly organized and validly existing under
the  laws  of  ____________________,  on  behalf  of  which  he/she  makes  this
affidavit.  All  capitalized  terms used but not otherwise  defined herein shall
have the  respective  meanings set forth in the Pooling and Servicing  Agreement
pursuant  to which the  Residual  Certificates  were issued  (the  "Pooling  and
Servicing Agreement").

     2.  The  Transferee  (i) is,  and as of the  date of  transfer  will  be, a
"Permitted  Transferee" and will endeavor to remain a "Permitted Transferee" for
so long as it  holds  the  Residual  Certificates,  and  (ii) is  acquiring  the
Residual  Certificates  for  its  own  account  or for the  account  of  another
prospective  transferee from which it has received an affidavit in substantially
the same form as this  affidavit.  A "Permitted  Transferee" is any Person other
than a "disqualified  organization"  or a possession of the United States.  (For
this purpose, a "disqualified  organization"  means the United States, any state
or political  subdivision  thereof,  any agency or instrumentality of any of the
foregoing  (other than an  instrumentality,  all of the  activities of which are
subject to tax and,  except for the Federal Home Loan  Mortgage  Corporation,  a
majority of whose board of directors  is not  selected by any such  governmental
entity) or any foreign government,  international  organization or any agency or
instrumentality of such foreign  government or organization,  any rural electric
or telephone  cooperative,  or any  organization  (other than  certain  farmers'
cooperatives)  that is  generally  exempt  from  federal  income tax unless such
organization is subject to the tax on unrelated business taxable income.

     3.  The  Transferee  is  aware  (i) of the tax that  would  be  imposed  on
transfers of the Residual Certificates to "disqualified organizations" under the
Code that applies to all transfers of the Residual Certificates;  (ii) that such
tax would be on the  transferor  or, if such transfer is through an agent (which
Person includes a broker, nominee or middleman) for a non-Permitted  Transferee,
on the  agent;  (iii)  that the  Person  otherwise  liable  for the tax shall be
relieved of liability for the tax if the transferee  furnishes to such Person an
affidavit  that the  transferee  is a Permitted  Transferee  and, at the time of
transfer,  such Person  does not have actual  knowledge  that the  affidavit  is
false; and (iv) that the Residual  Certificates  may be a "noneconomic  residual
interest" within the meaning of Treasury regulation Section 1.860E-1(c) and that
the transferor of a "noneconomic  residual  interest" will remain liable for any
taxes due with  respect  to the  income  on such  residual  interest,  unless no
significant  purpose of the transfer is to enable the  transferor  to impede the
assessment or collection of tax.

     4. The  Transferee is aware of the tax imposed on a  "pass-through  entity"
holding the Residual  Certificates if at any time during the taxable year of the
pass-through  entity a  non-Permitted  Transferee  is the  record  holder  of an
interest in such entity.  (For this purpose, a "pass-through  entity" includes a
regulated  investment  company,  a real estate  investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.)

     5. The Transferee is aware that the Certificate Registrar will not register
any  transfer  of  the  Residual  Certificates  by  the  Transferee  unless  the
Transferee's transferee, or such transferee's agent, delivers to the Certificate
Registrar,  among other things,  an affidavit and agreement in substantially the
same form as this affidavit and agreement.  The Transferee expressly agrees that
it will not  consummate  any such  transfer  if it  knows or  believes  that any
representation contained in such affidavit and agreement is false.

     6. The Transferee  consents to any additional  restrictions or arrangements
that shall be deemed necessary upon advice of counsel to constitute a reasonable
arrangement to ensure that the Residual Certificate will only be owned, directly
or indirectly, by a Permitted Transferee.

     7. The Transferee's taxpayer identification number is _________________.

     8. The  Transferee  has reviewed the  provisions  of Section  3.3(e) of the
Pooling and Servicing Agreement,  a description of which provisions is set forth
in the Residual  Certificates  (in particular,  clause (ii)(A) of Section 3.3(e)
which authorizes the Trustee to deliver payments on the Residual  Certificate to
a Person other than the  Transferee  and clause  (ii)(B) of Section 3.3(e) which
authorizes   the  Trustee  to  negotiate  a  mandatory   sale  of  the  Residual
Certificates,  in either  case,  in the event  that the  Transferee  holds  such
Residual  Certificates  in  violation  of Section  3.3(e));  and the  Transferee
expressly agrees to be bound by and to comply with such provisions.

     9. No purpose of the Transferee relating to its purchase or any sale of the
Residual  Certificates  is or will be to impede the  assessment or collection of
any tax.

     10.  The  Transferee  hereby  represents  to and  for  the  benefit  of the
transferor that the Transferee  intends to pay any taxes associated with holding
the Residual  Certificates as they become due, fully  understanding  that it may
incur tax  liabilities  in excess of any cash flows  generated  by the  Residual
Certificates.

     11. The Transferee  will, in connection  with any transfer that it makes of
the Residual Certificates, deliver to the Certificate Registrar a representation
letter  substantially  in the form of Exhibit E-2 to the  Pooling and  Servicing
Agreement in which it will represent and warrant, among other things, that it is
not  transferring  the  Residual   Certificates  to  impede  the  assessment  or
collection of any tax and that it has at the time of such  transfer  conducted a
reasonable  investigation of the financial  condition of the proposed transferee
as  contemplated  by  Treasury  regulation  Section  1.860E-1(c)(4)(i)  and  has
satisfied the requirements of such provision.

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

     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its  ____________________  and  its  corporate  seal  to be  hereunto  attached,
attested by its [Assistant] Secretary, this day of ______________, ____.


                                                     [NAME OF TRANSFEREE]


                                                     By:________________________
                                                        [Name of Officer]
                                                        [Title of Officer]



[Corporate Seal]

ATTEST:


[Assistant] Secretary

     Personally appeared before me the above-named  ____________________,  known
or proved to me to be the same person who executed the foregoing  instrument and
to be the  ____________________  of the Transferee,  and acknowledged to me that
he/she  executed the same as his/her free act and deed and the free act and deed
of the Transferee.

     Subscribed  and  sworn  before  me this  ___ day of  _____________________,
_____.


                                           _____________________________________
                                           NOTARY PUBLIC

                                           COUNTY OF____________________________

                                           STATE OF_____________________________

                                           My  Commission  expires the _____ day
                                           of ___________, 19__.

<PAGE>



                                  EXHIBIT E-1B
                                  ------------

                 FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF
                           REMIC RESIDUAL CERTIFICATES

                                                           _______________, 19__

LaSalle National Bank, as Trustee
Corporate Trust Office
135 S. LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

         Re:    Morgan Stanley Capital I Inc.,  Commercial Mortgage Pass-Through
                Certificates, Series 1998-CF1 (the "Certificates")
                ----------------------------------------------------------------

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
[Class  R-I]  [Class  R-II]  [Class  R-III]  Certificates   evidencing  a  ____%
Percentage   Interest  in  such  Class  (the   "Residual   Certificates").   The
Certificates,  including the Residual Certificates,  were issued pursuant to the
Pooling and Servicing  Agreement,  dated as of August [___],  1998 (the "Pooling
and Servicing  Agreement"),  among Morgan Stanley  Capital I Inc., as Depositor,
AMRESCO  Services L.P., as Master Servicer,  Lennar  Partners,  Inc., as Special
Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal
Agent.  All capitalized  terms used but not otherwise  defined herein shall have
the respective  meanings set forth in the Pooling and Servicing  Agreement.  The
Transferor  hereby  certifies,  represents  and warrants to you, as  Certificate
Registrar, that:

     1. No purpose of the  Transferor  relating to the  transfer of the Residual
Certificates  by the  Transferor  to the  Transferee is or will be to impede the
assessment or collection of any tax.

     2. The  Transferor  understands  that the Transferee has delivered to you a
Transfer  Affidavit  and  Agreement  in the form  attached  to the  Pooling  and
Servicing  Agreement.   The  Transferor  does  not  know  or  believe  that  any
representation contained therein is false.

     3. The Transferor  has at the time of this transfer  conducted a reasonable
investigation  of the financial  condition of the Transferee as  contemplated by
Treasury  regulation  Section   1.860E-1(c)(4)(i)  and,  as  a  result  of  that
investigation,   the  Transferor   has   determined   that  the  Transferee  has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate that the  Transferee  will not continue to pay its debts as
they become due in the future.  The Transferor  understands that the transfer of
the Residual  Certificates  may not be respected  for United  States  income tax
purposes (and the  Transferor may continue to be liable for United States income
taxes  associated  therewith)  unless  the  Transferor  has  conducted  such  an
investigation.



                                               Very truly yours,


                                               _________________________________
                                               (Transferor)

                                               By: _____________________________
                                               Name:____________________________
                                               Title:___________________________

<PAGE>





                                    EXHIBIT F
                                    ---------

                        FORM OF REGULATION S CERTIFICATE

Morgan Stanley Capital I Inc.
Commercial Mortgage Pass-Through Certificates,
Series 1998-CF1, Class ____ (the "Certificates")

TO:      Morgan Guaranty Trust Company
         of New York, Brussels Office
         Euroclear Operation Center

         or

         CEDEL, S.A.

     This is to  certify  that as of the date  hereof,  and  except as set forth
below, the  above-captioned  Certificates  held by you or on your behalf for our
account are beneficially  owned by (a) non-U.S.  person(s) or (b) U.S. person(s)
who  purchased  the   Certificates  in   transactions   which  did  not  require
registration  under the United  States  Securities  Act of 1933, as amended (the
"Securities  Act").  As used in this paragraph,  the term "U.S.  person" has the
meaning given to it by Regulation S under the Securities Act. To the extent that
we hold an interest in any of the Certificates on behalf of person(s) other than
ourselves,  we have received  certifications  from such person(s)  substantially
identical to the certifications set forth herein.

     We undertake to advise you promptly by tested telex on or prior to the date
on which you intend to submit your  certification  relating to the  Certificates
held by you or on your behalf for our account in accordance  with your operating
procedures if any applicable  statement  herein is not correct on such date, and
in  the  absence  of  any  such   notification  it  may  be  assumed  that  this
certification applies as of such date.

     This  certification  excepts  and does not  relate to  $__________  of such
beneficial  interest  in the above  Certificates  in respect of which we are not
able to certify  and as to which we  understand  the  exercise  of any rights to
payments thereon and the exchange for definitive Certificates or for an interest
in definitive Certificates in global form cannot be made until we do so certify.

     We  understand  that this  certification  is  required in  connection  with
certain  securities  laws of the United  States.  In  connection  therewith,  if
administrative  or legal  proceedings  are commenced or threatened in connection
with which this certification is or would be relevant,  we irrevocably authorize
you to produce this certification to any interested party in such proceedings.

                                        Dated:  __________, 199__

                                        By:_________________________________
                                           As, or as agent  for, the  beneficial
                                           owner(s) of the Certificates to which
                                           this certificate relates.

<PAGE>

                                   EXHIBIT G-1
                                   -----------

                          Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                       Comparative Financial Status Report

<TABLE>
<CAPTION>

                                                                         Original Underwriting Information       
                                                                         ---------------------------------       
                               Last       Ending
                              Property  Scheduled  Paid     Annual   Financial                                     
Prospectus                   Inspection Principal  Thru      Debt     Info as      %     Total        $             
 Number     City     State     Date      Balance   Date     Service  of Date     Occ    Revenue     NOI      DSCR  
<S>         <C>      <C>     <C>         <C>       <C>      <C>      <C>        <C>      <C>        <C>      <C>     
</TABLE>



      Prior Full Year Operating Information    
      -------------------------------------    
   As of Y-E-YYYY                Normalized    
                                               
  Financial                                    
  Info        %      Total       $             
   as of     Occ    Revenue     NOI      DSCR  
   Date                                        
                                               
                                               
<TABLE>
<CAPTION>

          Current Annual Operating Information                             "Actual" YTD Financial Information               
          ------------------------------------                             ----------------------------------               
    As of Y-E-YYYY                       Normalized                                 Month Reported                          
 Financial                                                    FS         FS                                                 
Info as of       %        Total         $                    Start       End         %         Total        $               
   Date         Occ      Revenue       NOI        DSCR       Date       Date        Occ       Revenue      NOI        DSCR  
<S>            <C>       <C>           <C>        <C>        <C>        <C>         <C>       <C>          <C>        <C> 

</TABLE>

         Net Change                  
      Current & Basis                
                   %                 
       %         Total              
      Occ         Rev        DSCR   
                                    

Financial Information:                
Current Full Year:                    
Current Full Yr. received with DSC less than 1: 
Prior Full Year:
Prior Full Yr. received with DSC less than 1:


               Received                                  Required
Loans                           Balance                               Balance
#              %                $               %        %            $


<PAGE>

                                   EXHIBIT G-2
                                   -----------


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                          Delinquent Loan Status Report


<TABLE>
<CAPTION>
                                                                                                                                 
                                                                                                                      Ending     
  Prospectus        Borrower        Property                                        Sq Ft or         Paid to        Scheduled    
      ID              Name            Type            City           State            Units            Date          Balance     
<S>                 <C>               <C>              <C>           <C>             <C>              <C>            <C>
</TABLE>



   Total O/S                      
      P&I          Total O/S      
  Advances to     Expenses to     
      Date            Date        


<TABLE>
<CAPTION>
                                        Other
    Advances                             Current           Current                              LTM
    (Taxes &            Total            Monthly           Interest           Mat.              NOI                               
   Insurance)          Exposure            P&I               Rate             Date              Date            LTM NOI           
<S>                     <C>              <C>                  <C>             <C>              <C>   

</TABLE>

  LTM             Cap Rate  
  DSCR            Assigned  
                            
<PAGE>


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                          Delinquent Loan Status Report


<TABLE>
<CAPTION>

                                                                   Value Using     Valuation/        Appraisal,        Loss Using
   Prospectus   Borrower     Property                               NOI & Cap      Appraisal          BPO, or        92% Appraisal
       ID         Name         Type         City     State             Rate           Date         Internal Value        or BPO
<S>             <C>            <C>           <C>      <C>            <C>            <C>            <C>               <C>
</TABLE>



<TABLE>
<CAPTION>


              Total Appraisal                                                           Expected
 Estimated       Reduction     Transfer       Resolution           FCL Start            FCL Sale      Workout
Recovery %        Realized       Date            Date                 Date                Date        Strategy      Comments
<S>             <C>             <C>            <C>                 <C>                   <C>          <C>           <C>

</TABLE>

<PAGE>
                                 

                                   EXHIBIT G-3
                                   -----------

                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                       Historical Loan Modification Report


<TABLE>
<CAPTION>
 
                                                                 Balance
                                                                   when     Balance at
                                      Modification  Modification  sent to      the
 Prospectus      City       State         or        Effective     Special    Effective    Old Rate    New Rate   # of Months  
     ID                                Ext Flag       Date       Servicer     Date                                            

<S>              <C>        <C>        <C>           <C>         <C>         <C>          <C>         <C>         <C>    

</TABLE>




 Old P&I     New P&I        Old  
                        Maturity 

<PAGE>


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                       Historical Loan Modification Report


<TABLE>
<CAPTION>

                                                                                                      Estimated
                                    New              Months for Mod          Realized Loss        Interest Loss to
Prospectus ID       City         Maturity                Change                to Trust                 Trust             Comments
<S>                 <C>          <C>                 <C>                      <C>                 <C>                      <C>

</TABLE>


<PAGE>

                      
                                   EXHIBIT G-4
                                   -----------


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

         Historical Loss Estimate Report (Reo-Sold or Discounted Payoff)


<TABLE>
<CAPTION>

                                                                       Latest
                                                                      Appraisal                        
Prospectus   Borrower    Property                          % Rec         or      Effective             
    ID         Name        Type       City       State       from      Brokers   Date of      Sales     
                                                             Sale      Opinion      Sale       Price   
<S>          <C>         <C>          <C>        <C>        <C>        <C>       <C>         <C>          
</TABLE>


 Net Amount    Scheduled    Total P&I     Total       Servicing 
 Received      Balance         Paid       Expenses       Fees 
    from        (As of      (Advances)  (Outstanding)  Expense 
    Sale       Resolution)                                  


<PAGE>


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

         Historical Loss Estimate Report (Reo-Sold or Discounted Payoff)


<TABLE>
<CAPTION>
                                                                                                                       
                                                                                          Date Loss                    
  Prospectus                    Property                                  Actual Losses     Passed     Minor Adj to    
      ID          Borrower        Type           City       Net Proceeds     Passed        Through         Trust       
                    Name                                                     Through                                   

<S>               <C>            <C>              <C>       <C>            <C>              <C>          <C>
</TABLE>


   Date                                  
 Minor Adj                    Loss % of
  Passed       Total Loss     Scheduled  
  Through         with         Balance   
               Adjustment              




<PAGE>




                                   EXHIBIT G-5
                                   -----------

                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                                Reo Status Report


<TABLE>
<CAPTION>

                                                                                                       Paid           Ending   
  Prospectus        Borrower        Property                                        Sq Ft or           thru         Scheduled  
      ID              Name            Type            City           State            Units            Date          Balance   

<S>                  <C>             <C>              <C>            <C>            <C>                <C>           <C>

</TABLE>

     Total P&I         Total    
    Advances to     Expenses to 
        Date            Date    

<TABLE>
<CAPTION>

    Other
    Advances                                                                   LTM                                             
   (Taxes &                             Current           Maturity            NOI                                LTM           
   Insurance)       Total Exposure     Monthly P&I           Date             Date            LTM NOI             DSCR         
<S>                 <C>                <C>                <C>                <C>              <C>          
</TABLE>


                    Valuation/
  Cap Rate         Appraisal
   Assigned            Date


<PAGE>


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                                Reo Status Report


<TABLE>
<CAPTION>

                                                                                                      Total       Special   
                                                    Value       Appraisal/  Loss Using               Appraisal    Servicing  
 Prospectus    Borrower    Property                  using       BPO or        92%      Estimated   Reduction    Transfer   
     ID          Name        Type        City      NOI & Cap   Internal     Appraisal   Recovery %   Realized      Date     
                                                      Rate       Value       or BPO
<S>            <C>         <C>           <C>       <C>         <C>          <C>          <C>         <C>           <C>

</TABLE>



    REO          Pending
 Acquisition    Resolution
    Date           Date         Comments


<PAGE>


                                   EXHIBIT G-6
                                   -----------

                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                               Servicer Watch List


<TABLE>
<CAPTION>

                                                                                     Ending
  Prospectus        Borrower        Property                                        Scheduled       Paid thru      
      ID              Name            Type            City           State           Balance           Date
<S>                 <C>             <C>               <C>            <C>            <C>              <C>     
</TABLE>

  Maturity                     Comment/Reason
    Date          LTM DSCR     on Watch List


<PAGE>


                                   EXHIBIT G-7
                                   -----------



                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                       OPERATING STATEMENT ANALYSIS REPORT


As of

<TABLE>
<CAPTION>
PROPERTY OVERVIEW:
<S>                             <C>                <C>            <C>            <C>           <C>           <C>          
    Prospectus Number
    Sched Balance/Paid to Date
    Property Name
    Property Type
    Property Address
    City, State
    Net Rentable Square Feet
    Year Built/Renovated
    Year of Operations           Underwriting        1995           1996           1997         1998 YTD
    Occupancy Rate
    Average Rental Rate

INCOME:
    No. of Months Annualized                                                                  # of months
    Period Ended                 Underwriting        1995           1996           1997         1998 YTD      1997-Base    1997-1996
    Statement Classification         Basis        Normalized     Normalized     Normalized                     Variance    Variance
    Rental Income - Category 1
    Rental Income - Category 2
    Rental Income - Category 3
    Pass Through/Escalations
    Other Income

    Effective Gross Income

OPERATING EXPENSES:
    Real Estate Taxes
    Property insurance
    Utilities
    General and Administration
    Repairs and Maintenance
    Management Fees
    Payroll and Benefits
    Advertising and Marketing
    Professional Fees
    Other Expenses
    Ground Rent

Total Operating Expenses

Operating Expense Ratio

Net Operating Income

    Leasing Commissions
    Tenant Improvements
    Replacement Reserves
    Other Capital Expense
Total Capital Items

NOI after Capital Items

Debt Service (per servicer)
Cash Flow after Debt Service

DSCR (NOI/Debt Service)

DSCR (after reserves\cap exp)

Source of Financial Data :

Income Comments :

Expense Comments :

Capital Items Comments :
</TABLE>

<PAGE>


                                   EXHIBIT G-8
                                   -----------


                         Morgan Stanley Capital I Inc.
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                            NOI ADJUSTMENT WORKSHEET


AS OF MM/DD/YY
<TABLE>
<CAPTION>
<S>                           <C>                       <C>                  <C>

PROPERTY OVERVIEW:
   Prospectus Number
   Sched Balance/Paid to Date
   Property Name
   Property Type
   Property Address
   City, State
   Net Rentable Square Feet
   Year Built/Renovated
   Year of Operations       Borrower                       Adjustment         Normalized
   Occupancy Rate
   Average Rental Rate

INCOME:
   No. of Months Annualized                                                   # of months
   Period Ended                 Underwriting                                   1998 YTD
   Statement Classification   Basis                        Normalized
   Rental Income - Category 1
   Rental Income - Category 2
   Rental Income - Category 3
   Pass Through/Escalations
   Other Income

   Effective Gross Income

OPERATING EXPENSES:
   Real Estate Taxes
   Property insurance
   Utilities
   General and Administration
   Repairs and Maintenance
   Management Fees
   Payroll and Benefits
   Advertising and Marketing
   Professional Fees
   Other Expenses
   Ground Rent

Total Operating Expenses

Operating Expense Ratio

Net Operating Income

   Leasing Commissions
   Tenant Improvements
   Replacement Reserves
   Other Capital Expense
Total Capital Items

NOI after Capital Items

Debt Service (per servicer)
Cash Flow after Debt Service

DSCR (NOI/Debt Service)

DSCR (after reserves\cap exp)

Source of Financial Data :

Income Comments :

Expense Comments :

Capital Items Comments :
</TABLE>
                             

<PAGE>

                                   EXHIBIT G-9
                                   -----------



       Commercial Real Estate Secondary Market Securitization Association

                         CSSA Set-Up Data Record Layout
                              (Data Record Layout)


                                              Field
Field Name                                   Number    Type        Format
- ----------                                   ------    ----        ------

Transaction Id                                   1        AN      XXX97001
Group Id                                         2        AN      XXX9701A
Loan Id                                          3        AN   00000000012345
Offering Document Loan Id                        4        AN         123
Original Note Amount                             5     Numeric   1000000.00
Original Term Of Loan                            6     Numeric       240
Original Amortization Term                       7     Numeric       360
Original Note Rate                               8     Numeric      0.095
Original Payment Rate                            9     Numeric      0.095
First Loan Payment Due Date                     10        AN      YYYYMMDD
Grace Days Allowed                              11     Numeric       10
Interest Only (Y/N)                             12        AN          Y
Balloon (Y/N)                                   13        AN          Y
Interest Rate Type                              14     Numeric        1
Interest Accrual Method Code                    15     Numeric        1
Interest in Arrears (Y/N)                       16        AN          Y
Payment Type Code                               17     Numeric        1
Prepayment Lock-out End Date                    18        AN      YYYYMMDD
Yield Maintenance End Date                      19        AN      YYYYMMDD
Prepayment Premium End Date                     20        AN      YYYYMMDD
Prepayment Terms Description                    21        AN        Text
ARM Index Code                                  22        AN          A
First Rate Adjustment Date                      23        AN      YYYYMMDD
First Payment Adjustment Date                   24        AN      YYYYMMDD
ARM Margin                                      25     Numeric      0.025
Lifetime Rate Cap                               26     Numeric      0.15
Lifetime Rate Floor                             27     Numeric      0.05
Periodic Rate Increase Limit                    28     Numeric      0.02
Periodic Rate Decrease Limit                    29     Numeric      0.02
Periodic Payment Adjustment Max-%               30     Numeric      0.03
Periodic Payment Adjustment Max-$               31     Numeric     5000.00
Payment Frequency                               32     Numeric        1
Rate Reset Frequency In Months                  33     Numeric        1
Payment Reset Frequency In Months               34     Numeric        1
Rounding Code                                   35     Numeric        1
Rounding Increment                              36     Numeric     0.00125
Index Look Back In Days                         37     Numeric       45
Negative Amortization Allowed (Y/N)             38        AN          Y
Max Negam Allowed (% Of Orig Balance)           39     Numeric      0.075
Maximum Negam Allowed ($)                       40     Numeric    25000.00
Remaining Term At Securitization                41     Numeric       240
Remaining Amortized Term At Securitization      42     Numeric       360
Maturity Date At Securitization                 43        AN      YYYYMMDD
Scheduled Principal Balance At Securitization   44     Numeric   1000000.00
Note Rate At Securitization                     45     Numeric      0.095
Servicer And Trustee Fee Rate                   46     Numeric     0.00025
Fee Rate / Strip Rate 1                         47     Numeric     0.00001
Fee Rate / Strip Rate 2                         48     Numeric     0.00001
Fee Rate / Strip Rate 3                         49     Numeric     0.00001
Fee Rate / Strip Rate 4                         50     Numeric     0.00001
Fee Rate / Strip Rate 5                         51     Numeric     0.00001
Net Rate At Securitization                      52     Numeric     0.00001
Periodic P&I Payment At Securitization          53     Numeric     3000.00
# Of Properties                                 54     Numeric       13
Property Name                                   55        AN        Text
Property Address                                56        AN        Text
Property City                                   57        AN        Text
Property State                                  58        AN        Text
Property Zip Code                               59        AN        Text
Property County                                 60        AN        Text
Property Type Code                              61        AN         MF
Net Square Feet At Securitization               62     Numeric      25000
# Of Units/Beds/Rooms At Securitization         63     Numeric       75
Year Built                                      64        AN        1990
NOI At Securitization                           65     Numeric    100000.00
DSCR At Securitization                          66     Numeric      2.11
Appraisal Value At Securitization               67     Numeric   1000000.00
Appraisal Date At Securitization                68        AN      YYYYMMDD
Physical Occupancy At Securitization            69     Numeric      0.88
Revenue At Securitization                       70     Numeric    100000.00
Operating Expenses At Securitization            71     Numeric    100000.00
Securitization Financials As Of Date            72        AN      YYYYMMDD
Recourse (Y/N)                                  73        AN          Y
Ground Lease (Y/N)                              74        AN          Y
Cross-Collateralized Loan Grouping              75     Numeric      9(3)
Collection Of Escrows (Y/N)                     76        AN          Y
Collection Of Other Reserves (Y/N)              77        AN          Y
Lien Position At Securitization                 78     Numeric        1


<PAGE>


<TABLE>
<CAPTION>
Field Name                                       Description
<S>                                              <C>
Transaction Id                                   Unique Issue Identification Mnemonic
Group Id                                         Unique Indentification Number Assigned To Each Loan Group Within An Issue
Loan Id                                          Unique Indentification Number Assigned To Each Collateral Item In A Pool
Offering Document Loan Id                        Unique Indentification Number Assigned To Each Collateral Item In The Prospectus
Original Note Amount                             The Mortgage Loan Balance At Inception Of The Note
Original Term Of Loan                            Original Number Of Months Until Maturity Of Loan
Original Amortization Term                       Original Number Of Months Loan Amortized Over
Original Note Rate                               The Note Rate At Inception Of The Note
Original Payment Rate                            Original Rate Payment Calculated On
First Loan Payment Due Date                      First Payment Date On The Mortgage Loan
Grace Days Allowed                               Number Of Days From Due Date Borrower Is Permitted To Remit Payment
Interest Only (Y/N)                              Y=Yes,  N=No
Balloon (Y/N)                                    Y=Yes,  N=No
Interest Rate Type                               1=Fixed, 2=Arm, 3=Step, 9=Other
Interest Accrual Method Code                     1=30/360, 2=Actual/365, 3=Actual/360, 4=Actual/Actual, 5=Actual/366, 6=Simple,
                                                 7=78'S
Interest in Arrears (Y/N)                        Y=Yes,  N=No
Payment Type Code                                See Payment Type Code Legend
Prepayment Lock-out End Date                     Date After Which Loan Can Be Prepaid
Yield Maintenance End Date                       Date After Which Loan Can Be Prepaid Without Yield Maintenance
Prepayment Premium End Date                      Date After Which Loan Can Be Prepaid Without Penalty
Prepayment Terms Description                     Description Of Prepayment Terms (Not To Exceed 50 Characters)
ARM Index Code                                   See Arm Index Code Legend
First Rate Adjustment Date                       Date Note Rate Originally Changed
First Payment Adjustment Date                    Date Payment Originally Changed
ARM Margin                                       Rate Added To Index Used In The Determination Of The Gross Interest Rate
Lifetime Rate Cap                                Maximum Rate That The Borrower Must Pay On An Arm Loan Per The Loan Agreement
Lifetime Rate Floor                              Minimum Rate That The Borrower Must Pay On An Arm Loan Per The Loan Agreement
Periodic Rate Increase Limit                     Maximum Periodic Increase To The Note Rate Allowed Per The Loan Agreement
Periodic Rate Decrease Limit                     Minimum Periodic Increase To The Note Rate Allowed Per The Loan Agreement
Periodic Payment Adjustment Max-%                Maximum Periodic Percentage Increase To The Borrowers P&I Payment Allowed Per 
                                                 The Loan Agreement
Periodic Payment Adjustment Max-$                Maximum Periodic Dollar Increase To The Borrowers P&I Payment Allowed Per 
                                                 The Loan Agreement
Payment Frequency                                1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rate Reset Frequency In Months                   1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Payment Reset Frequency In Months                1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rounding Code                                    Rounding Method For Sum Of Index Plus Margin (See Rounding Code Legend)
Rounding Increment                               Used In Conjunction With Rounding Code
Index Look Back In Days                          Use Index In Effect X Days Prior To Adjustment Date
Negative Amortization Allowed (Y/N)              Y=Yes,  N=No
Max Negam Allowed (% Of Orig Balance)            Maximum Lifetime Percentage Increase To  The Original Balance Allowed 
                                                 Per The Loan Agreement
Maximum Negam Allowed ($)                        Maximum Lifetime Dollar Increase To  The Original Balance Allowed 
                                                 Per The Loan Agreement
Remaining Term At Securitization                 Remaining Number Of Months Until Maturity Of Loan At Cutoff
Remaining Amortized Term At Securitization       Remaining Number Of Months Loan Amortized Over At Cutoff
Maturity Date At Securitization                  The Scheduled Maturity Date Of The Mortgage Loan At Securitization
Scheduled Principal Balance At Securitization    The Scheduled Principal Balance Of The Mortgage Loan At Securitization
Note Rate At Securitization                      Cutoff Annualized Gross Interest Rate Applicable To The Calculation Of 
                                                 Scheduled Interest
Servicer And Trustee Fee Rate                    Cutoff Annualized Fee Paid To The Servicer And Trustee
Fee Rate / Strip Rate 1                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 2                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 3                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 4                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 5                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Net Rate At Securitization                       Cutoff Annualized Interest Rate Applicable To The Calculation Of 
                                                 Remittance Interest
Periodic P&I Payment At Securitization           The Periodic Scheduled Principal & Interest Payment
# Of Properties                                  The Number Of Properties Underlying The Mortgage Loan
Property Name                                    If Number Of Properties Is Greater Than  1 Then "Various"
Property Address                                 If Number Of Properties Is Greater Than  1 Then "Various"
Property City                                    If Number Of Properties Is Greater Than  1 Then "Various"
Property State                                   If Number Of Properties Is Greater Than  1 Then "Various"
Property Zip Code                                If Number Of Properties Is Greater Than  1 Then "Various"
Property County                                  If Number Of Properties Is Greater Than  1 Then "Various"
Property Type Code                               If Number Of Properties Is Greater Than  1 Then "Various" (See Property Type 
                                                 Code Legend)
Net Square Feet At Securitization                If Number Of Properties Is Greater Than  1 Then "Various"
# Of Units/Beds/Rooms At Securitization          If Number Of Properties Is Greater Than  1 Then "Various"
Year Built                                       If Number Of Properties Is Greater Than  1 Then "Various"
NOI At Securitization                            Net Operating Income At Securitization
DSCR At Securitization                           DSCR At Securitization
Appraisal Value At Securitization                Appraisal Value At Securitization
Appraisal Date At Securitization                 Appraisal Date At Securitization
Physical Occupancy At Securitization             Physical Occupancy At Securitization
Revenue At Securitization                        Revenue At Securitization
Operating Expenses At Securitization             Expenses At Securitization
Securitization Financials As Of Date             Securitization Financials As Of Date
Recourse (Y/N)                                   Y=Yes,  N=No
Ground Lease (Y/N)                               Y=Yes,  N=No
Cross-Collateralized Loan Grouping               All Loans With The Same Numeric Value Are Crossed
Collection Of Escrows (Y/N)                      Y=Yes,  N=No
Collection Of Other Reserves (Y/N)               Y=Yes,  N=No
Lien Position At Securitization                  1=First, 2=Second...
</TABLE>


<PAGE>


                                  EXHIBIT G-10
                                  ------------

<PAGE>


       Commercial Real Estate Secondary Market Securitization Association

                         CSSA Set-Up Data Record Layout
                              (Data Record Layout)


<TABLE>
<CAPTION>

Field Name                                      Field Number   Type                      Format

<S>                                                   <C>             <C>                  <C>  
Transaction Id (pool ID)                              1               AN                XXX97001
Group Id (subgroup within a pool)                     2               AN                XXX9701A
Loan Id (loan number)                                 3               AN             00000000012345
Prospectus Id                                         4               AN                   123
Distribution Date                                     5               AN                YYYYMMDD
Current Beginning Scheduled  Balance                  6            Numeric              100000.00
Current Ending Scheduled  Balance                     7            Numeric              100000.00
Paid To Date                                          8               AN                YYYYMMDD
Current Index Rate                                    9            Numeric                0.09
Current Note Rate                                     10           Numeric                0.09
Maturity Date                                         11              AN                YYYYMMDD
Servicer and Trustee Fee Rate                         12           Numeric               0.00025
Fee Rate/Strip Rate 1                                 13           Numeric               0.00001
Fee Rate/Strip Rate 2                                 14           Numeric               0.00001
Fee Rate/Strip Rate 3                                 15           Numeric               0.00001
Fee Rate/Strip Rate 4                                 16           Numeric               0.00001
Fee Rate/Strip Rate 5                                 17           Numeric               0.00001
Net Pass-Through Rate                                 18           Numeric               #VALUE!
Next Index Rate                                       19           Numeric                0.09
Next Note Rate                                        20           Numeric                0.09
Next Rate Adjustment Date                             21              AN                YYYYMMDD
Next Payment Adjustment Date                          22              AN                YYYYMMDD
Scheduled Interest Amount                             23           Numeric               1000.00
Scheduled Principal Amount                            24           Numeric               1000.00
Total Scheduled P&I Due                               25           Numeric               1000.00
Neg am/Deferred Interest Amount                       26           Numeric               1000.00
Unscheduled Principal Collections                     27           Numeric               1000.00
Other Principal Adjustments                           28           Numeric               1000.00
Liquidation/Prepayment Date                           29              AN                YYYYMMDD
Prepayment Penalty/Yield Maint Received               30           Numeric               1000.00
Prepayment Interest Excess (Shortfall)                31           Numeric               1000.00
Liquidation/Prepayment Code                           32           Numeric                  1
Most Recent ASER $                                    33           Numeric               1000.00
Most Recent ASER Date                                 34              AN                YYYYMMDD
Cumulative ASER $                                     35           Numeric               1000.00
Actual Balance                                        36           Numeric              100000.00
Total P&I Advance Outstanding                         37           Numeric               1000.00
Total T&I Advance Outstanding                         38           Numeric               1000.00
Other Expense Advance Outstanding                     39           Numeric               1000.00
Status of Loan                                        40              AN                    1
In Bankruptcy                                         41              AN                    Y
Foreclosure Date                                      42              AN                YYYYMMDD
REO Date                                              43              AN                YYYYMMDD
Bankruptcy Date                                       44              AN                YYYYMMDD
Net Proceeds Received on Liquidation                  45           Numeric              100000.00
Liquidation Expense                                   46           Numeric              100000.00
Realized Loss to Trust                                47           Numeric              10000.00
Date of Last Modification                             48              AN                YYYYMMDD
Modification Code                                     49           Numeric                  1
Modified Note Rate                                    50           Numeric                0.09
Modified Payment Rate                                 51           Numeric                0.09
Preceding Fiscal Year Revenue                         52           Numeric               1000.00
Preceding Fiscal Year Expenses                        53           Numeric               1000.00
Preceding Fiscal Year NOI                             54           Numeric               1000.00
Preceding Fiscal Year Debt Service Amt.               55           Numeric               1000.00
Preceding Fiscal Year DSCR                            56           Numeric                2.55
Preceding Fiscal Year Physical Occupancy              57           Numeric                0.85
Preceding FY Financial As of Date                     58              AN                YYYYMMDD
Second Preceding FY Revenue                           59           Numeric               1000.00
Second Preceding FY Expenses                          60           Numeric               1000.00
Second Preceding FY NOI                               61           Numeric               1000.00
Second Preceding FY Debt Service                      62           Numeric               1000.00
Second Preceding FY DSCR                              63           Numeric                2.55
Sec Preceding FY Physical Occupancy                   64           Numeric                0.85
Sec Preceding FY Financial As of Date                 65              AN                YYYYMMDD
Most Recent Fiscal YTD Revenue                        66           Numeric               1000.00
Most Recent Fiscal YTD Expenses                       67           Numeric               1000.00
Most Recent Fiscal YTD NOI                            68           Numeric               1000.00
Most Recent Fiscal YTD Debt Service                   69           Numeric               1000.00
Most Recent Fiscal YTD DSCR                           70           Numeric                2.55
Most Recent Fiscal YTD Phys. Occ.                     71           Numeric                0.85
Most Recent Fiscal YTD Start Date                     72              AN                YYYYMMDD
Most Recent Fiscal YTD End Date                       73              AN                YYYYMMDD
Most Recent Appraisal Date                            74              AN                YYYYMMDD
Most Recent Appraisal Value                           75           Numeric              100000.00
Workout Strategy Code                                 76           Numeric                  1
Most Recent Spec Service Transfer Date                77              AN                YYYYMMDD
Most Recent Master Service Return Date                78              AN                YYYYMMDD
Date Asset is Expected to Be Resolved                 79              AN                YYYYMMDD
Year Last Renovated                                   80              AN                  1997
</TABLE>

<PAGE>




                                  EXHIBIT G-11
                                  ------------

<PAGE>


<TABLE>
<CAPTION>

Field Name                                      Description
<S>                                             <C>
Transaction Id (pool ID)                        Unique Issue Identification Mnemonic
Group Id (subgroup within a pool)               Unique Identification Number Assigned To Each Loan Group Within An Issue
Loan Id (loan number)                           Unique Identification Number Assigned To Each Collateral Item In A Pool
Prospectus Id                                   Unique Identification Number Assigned To Each Collateral Item In The Prospectus
Distribution Date                               Date Payments  Made To Certificateholders
Current Beginning Scheduled  Balance            Outstanding Scheduled Principal Balance At The Beginning Of The Current Period
Current Ending Scheduled  Balance               Outstanding Scheduled Principal Balance At The End Of The Current Period
Paid To Date                                    Due Date Of The Last Interest Payment Received
Current Index Rate                              Index Rate Used In The Determination Of The Current Period Gross Interest Rate
Current Note Rate                               Annualized Gross Rate Applicable To The Calculation Of The Current Period 
                                                Scheduled Interest
Maturity Date                                   Date Collateral Is Scheduled To Make Its Final Payment
Servicer and Trustee Fee Rate                   Annualized Fee Paid To The Servicer And Trustee
Fee Rate/Strip Rate 1                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 2                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 3                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 4                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 5                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Net Pass-Through Rate                           Annualized Interest Rate Applicable To The Calculation Of The Current Period 
                                                Remittance Interest
Next Index Rate                                 Index Rate Used In The Determination Of The Next Period Gross Interest Rate
Next Note Rate                                  Annualized Gross Interest Rate Applicable To The Calculation Of The Next Period 
                                                Scheduled Interest
Next Rate Adjustment Date                       Date Note Rate Is Next Scheduled To Change
Next Payment Adjustment Date                    Date Scheduled P&I Amount Is Next Scheduled To Change
Scheduled Interest Amount                       Scheduled Gross Interest Payment Due For The Current Period
Scheduled Principal Amount                      Scheduled Principal Payment Due For The Current Period
Total Scheduled P&I Due                         Scheduled Principal And Interest Payment Due For The Current Period
Neg am/Deferred Interest Amount                 Negative Amortization/Deferred Interest Amount Due For The Current Period
Unscheduled Principal Collections               Unscheduled Payments Of Principal Received During The Related Collection Period
Other Principal Adjustments                     Unscheduled Principal Adjustments For The Related Collection Period
Liquidation/Prepayment Date                     Date Unscheduled Payment Of Principal Received
Prepayment Penalty/Yield Maint Received         Additional Payment Required From Borrower Due To Prepayment Of Loan Prior 
                                                To Maturity
Prepayment Interest Excess (Shortfall)          Scheduled Gross Interest Applicable To The Prepayment Amount
Liquidation/Prepayment Code                     See Liquidation/Prepayment Codes Legend
Most Recent ASER $                              Excess Of The Principal Balance Over The Defined Appraisal Percentage
Most Recent ASER Date                           Date ASER  Amount Applied To Loan
Cumulative ASER $                               Cumulative ASER Amount
Actual Balance                                  Outstanding Actual Principal Balance At the End of The Current Period
Total P&I Advance Outstanding                   Outstanding P&I Advances At The End Of The Current Period
Total T&I Advance Outstanding                   Outstanding Taxes & Insurance Advances At The End Of The Current Period
Other Expense Advance Outstanding               Other Outstanding Advances At The End Of The Current Period
Status of Loan                                  See Status Of Loan Legend
In Bankruptcy                                   Bankruptcy Status Of Loan (If In Bankruptcy "Y", Else "N")
Foreclosure Date                                Date Of Foreclosure
REO Date                                        Date Of REO
Bankruptcy Date                                 Date of Bankruptcy
Net Proceeds Received on Liquidation            Net Proceeds Received On Liquidation To Be Remitted To The Trust Per 
                                                The Trust Documentation
Liquidation Expense                             Expenses Associated With The Liquidation To Be Netted From The Trust Per 
                                                The Trust Documentation
Realized Loss to Trust                          Liquidation Balance Less Net Liquidation Proceeds Received
Date of Last Modification                       Date Loan Was Modified
Modification Code                               See Modification Codes Legend
Modified Note Rate                              Note Rate Loan Modified To
Modified Payment Rate                           Payment Rate Loan Modified To
Preceding Fiscal Year Revenue                   Preceding Fiscal Year Revenue
Preceding Fiscal Year Expenses                  Preceding Fiscal Year Expenses
Preceding Fiscal Year NOI                       Preceding Fiscal Year Net Operating Income
Preceding Fiscal Year Debt Service Amt.         Preceding Fiscal Year Debt Service Amount
Preceding Fiscal Year DSCR                      Preceding Fiscal Year Debt Service Coverage Ratio
Preceding Fiscal Year Physical Occupancy        Preceding Fiscal Year Physical Occupancy
Preceding FY Financial As of Date               Preceding Fiscal Year Financial As Of Date
Second Preceding FY Revenue                     Second Preceding Fiscal Year Revenue
Second Preceding FY Expenses                    Second Preceding Fiscal Year Expenses
Second Preceding FY NOI                         Second Preceding Fiscal Year Net Operating Income
Second Preceding FY Debt Service                Second Preceding Fiscal Year Debt Service
Second Preceding FY DSCR                        Second Preceding Fiscal Year Debt Service Coverage Ratio
Sec Preceding FY Physical Occupancy             Second Preceding Fiscal Year Physical Occupancy
Sec Preceding FY Financial As of Date           Second Preceding Fiscal Year Financial As Of Date
Most Recent Fiscal YTD Revenue                  Most Recent Fiscal Year To Date Revenue
Most Recent Fiscal YTD Expenses                 Most Recent Fiscal Year To Date Expenses
Most Recent Fiscal YTD NOI                      Most Recent Fiscal Year To Date Net Operating Income
Most Recent Fiscal YTD Debt Service             Most Recent Fiscal Year To Date Debt Service
Most Recent Fiscal YTD DSCR                     Most Recent Fiscal Year To Date Debt Service Coverage Ratio
Most Recent Fiscal YTD Phys. Occ.               Most Recent Fiscal Year To Date Physical Occupancy
Most Recent Fiscal YTD Start Date               Most Recent Fiscal Year To Date Start Date
Most Recent Fiscal YTD End Date                 Most Recent Fiscal Year To Date End Date
Most Recent Appraisal Date                      The Date Of The Latest  Available Appraisal For The Property
Most Recent Appraisal Value                     The Latest  Available Appraisal Value For The Property
Workout Strategy Code                           See Workout Strategy Codes Legend
Most Recent Spec Service Transfer Date          Date Transferred To The Special Servicer
Most Recent Master Service Return Date          Date Returned To The Master Servicer
Date Asset is Expected to Be Resolved           Date Asset Is Expected To Be Resolved
Year Last Renovated                             Year Property Last Renovated
</TABLE>


<PAGE>


                                          Field
Field Name                                Number   Type     Format
- ----------                                ------   ----     ------
Transaction Id                              1       AN        XXX97001
Loan Id                                     2       AN     00000000012345
Prospectus Loan ID                          3       AN          123
Property ID                                 4       AN        1001-001
Distribution Date                           5       AN        YYYYMMDD
Cross-Collateralized Loan Grouping          6     Numeric       9(3)
Property Name                               7       AN          Text
Property Address                            8       AN          Text
Property City                               9       AN          Text
Property State                              10      AN          Text
Property Zip Code                           11      AN         30303
Property County                             12      AN          Text
Property Type Code                          13      AN           MF
Year Built                                  14      AN          YYYY
Year Last Renovated                         15      AN          YYYY
Net Square Feet At Securitization           16    Numeric      25000
# Of Units/Beds/Rooms At Securitization     17    Numeric        75
Property Status                             18      AN           1
Allocated Percentage of Loan at 
Securitization                              19    Numeric       0.75
Current Allocated Percentage                20    Numeric       0.75
Current Allocated Loan Amount               21    Numeric     5900900
Ground Lease (Y/N)                          22      AN           N
Other Escrow / Reserve Balances             23    Numeric      25000
Most Recent Appraisal Date                  24      AN        YYYYMMDD
Most Recent Appraised Value                 25    Numeric     10000000
Date Asset is Expected to Be Resolved       26      AN        YYYYMMDD
Foreclosure Date                            27      AN        YYYYMMDD
REO Date                                    28      AN        YYYYMMDD
Occupancy %                                 29    Numeric       0.75
Occupancy Date                              30    Numeric     YYYYMMDD
Date Lease Rollover Review                  31      AN        YYYYMMDD
% Sq. Feet expiring 1-12 months             32    Numeric       0.20
% Sq. Feet expiring 13-24 months            33    Numeric       0.20
% Sq. Feet expiring 25-36 months            34    Numeric       0.20
% Sq. Feet expiring 37-48 months            35    Numeric       0.20
% Sq. Feet expiring 49-60 months            36    Numeric       0.20
Largest Tenant (Tenant Name)                37      AN          Text
Square Feet of Largest Tenant               38    Numeric      15000
2nd Largest Tenant (Tenant Name)            39      AN          Text
Square Feet of 2nd Largest Tenant           40    Numeric    15000.000
3rd Largest Tenant (Tenant Name)            41      AN          Text
Square Feet of 3rd Largest Tenant           42    Numeric      15000
Fiscal Year End Month                       43    Numeric        12
Securitization Financials As Of Date        44      AN        YYYYMMDD
Revenue At Securitization                   45    Numeric    1000000.00
Operating Expenses At Securitization        46    Numeric    1000000.00
NOI At Securitization                       47    Numeric    1000000.00
DSCR At Securitization                      48    Numeric       1.5
Appraisal Value At Securitization           49    Numeric    1000000.00
Appraisal Date At Securitization            50      AN        YYYYMMDD
Physical Occupancy At Securitization        51    Numeric
Date of Last Inspection                     52      AN        YYYYMMDD
Preceding FY Financial As of Date           53      AN        YYYYMMDD
Preceding Fiscal Year Revenue               54    Numeric    1000000.00
Preceding Fiscal Year Expenses              55    Numeric    1000000.00
Preceding Fiscal Year NOI                   56    Numeric    1000000.00
Preceding Fiscal Year Debt Service Amt      57    Numeric    1000000.00
Preceding Fiscal Year DSCR                  58    Numeric       1.3
Preceding Fiscal Year Physical Occupancy    59    Numeric       0.9
Sec Preceding FY Financial As of Date       60      AN        YYYYMMDD
Second Preceding FY Revenue                 61    Numeric    1000000.00
Second Preceding FY Expenses                62    Numeric    1000000.00
Second Preceding FY NOI                     63    Numeric    1000000.00
Second Preceding FY Debt Service            64    Numeric    1000000.00
Second Preceding FY DSCR                    65    Numeric       1.3
Second Preceding FY Physical Occupancy      66    Numeric       0.90


<PAGE>


<TABLE>
<CAPTION>

Field Name                                            Description
- ----------                                            -----------
<S>                                                    <C>
Transaction Id                                         Unique Issue Identification Mnemonic
Loan Id                                                Unique Indentification Number Assigned To Each Collateral Item In A Pool
Prospectus Loan ID                                     Unique Indentification Number Assigned To Each Collateral Item In 
                                                       The Prospectus
Property ID                                            Should contain Prospectus ID and property identifier, e.g., 1001-001, 
                                                       1000-002
Distribution Date
Cross-Collateralized Loan Grouping                     All Loans With The Same Numeric Value Are Crossed
Property Name
Property Address
Property City
Property State
Property Zip Code
Property County
Property Type Code
Year Built
Year Last Renovated
Net Square Feet At Securitization                      RT, IN, WH, OF, MU, SS, OT - SF
# Of Units/Beds/Rooms At Securitization                MF, MHP, LO, HC - Units
Property Status                                        1=FCL, 2-REO, 3=Defeased, 4=partial Releases, 5=Released, 6=Same as 
                                                       at Securitization
Allocated Percentage of Loan at Securitization         Issuer to allocate loan % attributable to property for multi-property loans
Current Allocated Percentage                           Calculation based on Current Allocated Loan Amount and Current SPB for 
                                                       associated loan
Current Allocated Loan Amount                          Maintained by servicer
Ground Lease (Y/N)                                     Either Y=Yes, S=Subordinate, N=No ground lease
Other Escrow / Reserve Balances
Most Recent Appraisal Date
Most Recent Appraised Value
Date Asset is Expected to Be Resolved                  Could be different dates for different properties if foreclosing
Foreclosure Date
REO Date
Occupancy %                                            Map to Most Recent Fiscal YTD Physical Occupancy in CSSA, multiply times 
                                                       Current Allocated %
Occupancy Date
Date Lease Rollover Review                             Roll over review to be completed every 12 months
% Sq. Feet expiring 1-12 months
% Sq. Feet expiring 13-24 months
% Sq. Feet expiring 25-36 months
% Sq. Feet expiring 37-48 months
% Sq. Feet expiring 49-60 months
Largest Tenant (Tenant Name)                           For Office, WH, Retail, Industrial, *Only if disclosed in the offering 
                                                       document
Square Feet of Largest Tenant
2nd Largest Tenant (Tenant Name)                       For Office, WH, Retail, Industrial, *Only if disclosed in the offering 
                                                       document
Square Feet of 2nd Largest Tenant
3rd Largest Tenant (Tenant Name)
Square Feet of 3rd Largest Tenant
Fiscal Year End Month                                  Needed to indicate month ending for borrower's Fiscal Year
Securitization Financials As Of Date
Revenue At Securitization
Operating Expenses At Securitization
NOI At Securitization
DSCR At Securitization                                 Multiply times the Allocated % at Securitization
Appraisal Value At Securitization
Appraisal Date At Securitization
Physical Occupancy At Securitization                   Multiply times the Allocated % at Securitization
Date of Last Inspection
Preceding FY Financial As of Date
Preceding Fiscal Year Revenue
Preceding Fiscal Year Expenses
Preceding Fiscal Year NOI
Preceding Fiscal Year Debt Service Amt
Preceding Fiscal Year DSCR                             Multiply times the Allocated % at Securitization
Preceding Fiscal Year Physical Occupancy               Multiply times the Allocated % at Securitization
Sec Preceding FY Financial As of Date
Second Preceding FY Revenue
Second Preceding FY Expenses
Second Preceding FY NOI
Second Preceding FY Debt Service
Second Preceding FY DSCR
Second Preceding FY Physical Occupancy
</TABLE>




<PAGE>



                                    EXHIBIT H
                                    ---------

                         FORM OF EXCHANGE CERTIFICATION

                                                            __________ __, 199__

TO:      The Depository Trust Company

         CEDEL BANK, S. A. or

         Morgan Guaranty Trust Company
         of New York
         Brussels Office
         Euroclear Operation Center

         AMRESCO Services L.P.
         235 PeachTree Street N.E.
         Suite 900
         Atlanta, GA 30303

         LaSalle National Bank, as Trustee
         Attn:  Asset-Backed Securities
         Trust Services Group

     This is to notify you as to the  transfer  of the  beneficial  interest  in
$_______________   of  Morgan  Stanley  Capital  I  Inc.   Commercial   Mortgage
Pass-Through Certificates, Series 1998-CF1, Class __ (the "Certificates").

     The undersigned is the owner of a beneficial interest in the Class __ [Rule
144A-IAI Global Certificate] [Regulation S Global Certificate] and requests that
on [INSERT DATE], (i) [Euroclear] [CEDEL] [DTC] debit account #__________,  with
respect to  $__________  principal  denomination  of the Class __ [Rule 144A-IAI
Global Certificate] [Regulation S Global Certificate] and (ii) [DTC] [Euroclear]
[CEDEL] credit the beneficial  interest of the  below-named  purchaser,  account
#__________,  in the Class __ [Rule 144A-IAI Global  Certificate]  [Regulation S
Global Certificate] in the same principal denomination as follows:

                  Name:
                  Address:
                  Taxpayer I.D. No.:

     The  undersigned  hereby  represents  that this  transfer  is being made in
accordance  with an  exemption  from the  provisions  of Section 5 of the United
States  Securities  Act of  1933,  as  amended  (the  "Securities  Act"),  which
representation  is based upon the reasonable belief that the purchaser is [not a
U.S.  Person as defined in Regulation S under the Securities  Act][a  "qualified
institutional buyer," as defined in Rule 144A under the Securities Act, and that
such  purchaser  has  acquired the  Certificates  in a  transaction  effected in
accordance  with  the  exemption  from  the  registration  requirements  of  the
Securities  Act provided by Rule 144A and, if the  purchaser  has  purchased the
Certificates  for one or more  accounts  for which it is acting as  fiduciary or
agent, each such account is a qualified  institutional buyer or an institutional
"accredited  investor" within the meaning of Rule 501(a)(1),  (2), (3) or (7) of
Regulation D of the 1933 Act][an institutional  "accredited investor" within the
meaning of Rule  501(a)(1),  (2), (3) or (7) of Regulation D of the 1933 Act and
in accordance  with any  applicable  securities  laws of any state of the United
States and, if the  purchaser has  purchased  the  Certificates  for one or more
accounts for which it is acting as  fiduciary  or agent,  each such account is a
qualified  institutional buyer or an institutional  "accredited investor" within
the meaning of Rule 501(a)(1),  (2), (3) or (7) of Regulation D of the 1933 Act]
and that the  purchaser is  acquiring  beneficial  interests  in the  applicable
Certificate1 for its own account or for one or more  institutional  accounts for
which it is acting as fiduciary or agent in a minimum  amount  equivalent to not
less than U.S. $100,000 and integral  multiples of U.S. $1 in excess thereof for
each such account.

                                            Very truly yours,

                                            [NAME OF HOLDER OF CERTIFICATE]

                                             By:________________________________
                                                [Name], [Chief Financial
                                                or other Executive Officer]




- --------
1  [NOTE: INFORMATION PROVIDED ABOVE WITH RESPECT TO PURCHASER AND THE FOREGOING
REPRESENTATION MUST BE PROVIDED TO THE TRUSTEE UPON ANY TRANSFER OF CERTIFICATES
IF THE CERTIFICATES ARE NO LONGER HELD IN GLOBAL FORM.]

<PAGE>





                                    EXHIBIT I
                                    --------- 

                     FORM OF EUROCLEAR OR CEDEL CERTIFICATE

Morgan Stanley Capital I Inc.
Commercial Mortgage Pass-Through Certificates,
Series 1998-CF1, Class ______ (the "Certificates")

TO:      LaSalle National Bank, as Trustee
         Attn:  Asset-Backed Securities
         Trust Services Group

     This is to certify that, based solely on certifications we have received in
writing, by tested telex or by electronic transmission from member organizations
appearing in our records as persons being entitled to a portion of the principal
amount  of  the  Certificates  set  forth  below  (our  "Member  Organizations")
substantially  to the effect set forth in the  Pooling and  Servicing  Agreement
dated as of [August ___,  1998] (the  "Pooling and Servicing  Agreement")  among
you, ABN AMRO Bank N.V.,  Lennar Partners,  Inc. and AMRESCO Services L.P., U.S.
$__________  principal amount of the above-captioned  Certificates held by us or
on our behalf  are  beneficially  owned by (a)  non-U.S.  person(s)  or (b) U.S.
person(s) who purchased the  Certificates in  transactions  that did not require
registration  under the United  States  Securities  Act of 1933, as amended (the
"Securities  Act").  As used in this paragraph,  the term "U.S.  person" has the
meaning given to it by Regulation S under the Securities Act.

     We further  certify  that as of the date  hereof we have not  received  any
notification  from  any of our  Member  Organizations  to the  effect  that  the
statements made by such Member Organizations with respect to any interest in the
Certificates identified above are no longer true and cannot be relied upon as of
the date hereof.

     [On Release  Date:  We hereby  acknowledge  that no portion of the Class __
Regulation S Temporary Global  Certificate shall be exchanged for an interest in
the Class __  Regulation S Permanent  Global  Certificate  (as each such term is
defined in the  Pooling and  Servicing  Agreement)  with  respect to the portion
thereof for which we have not received the  applicable  certifications  from our
Member Organizations.]

     [Upon any payments under the Regulation S Temporary Global Certificate:  We
hereby  agree to hold (and  return to the Trustee  upon  request)  any  payments
received by us on the Class __  Regulation S Temporary  Global  Certificate  (as
defined in the  Pooling and  Servicing  Agreement)  with  respect to the portion
thereof for which we have not received the  applicable  certifications  from our
Member Organizations.]

     We  understand  that this  certification  is  required in  connection  with
certain  securities  laws of the United  States.  In  connection  therewith,  if
administrative  or legal  proceedings  are commenced or threatened in connection
with which this certification is or would be relevant,  we irrevocably authorize
you to produce this certification to any interested party in such proceedings.

                                      Dated:

                                      [MORGAN GUARANTY TRUST COMPANY
                                      OF NEW YORK, Brussels office,
                                      as operator of the Euroclear System]

                                      or

                                      [CEDEL BANK, S.A.]

                                      By:_______________________________________



<PAGE>




                                    EXHIBIT J
                                    ---------

               FORM OF CERTIFICATE ACCOUNT WIRE TRANSFER AGREEMENT



                                   [RESERVED]

<PAGE>




                                    EXHIBIT K
                                    ---------

                FORM OF PROOF OF CERTIFICATEHOLDER STATUS LETTER

                                                                          [Date]

LaSalle National Bank, as Trustee
135 South LaSalle Street, Suite 1625
Chicago, Illinois 60674-4107
Attention: Asset-Backed Securities Trust Services Group

         Re:      Morgan Stanley Capital I Inc., Commercial Mortgage
                  Pass-Through Certificates, Series 1998-CF1
                  --------------------------------------------------

     The  following  information  is being  provided to the  Trustee  under that
certain  Pooling and Servicing  Agreement  dated as of [August ___,  1998] among
LaSalle National Bank, as Trustee,  Morgan Stanley Capital I Inc., as Depositor,
AMRESCO  Services L.P., as Master Servicer,  Lennar  Partners,  Inc., as Special
Servicer,  and ABN AMRO Bank N.V.,  as Fiscal Agent (the  "Pooling and Servicing
Agreement"). The information is being provided to the Trustee for the purpose of
providing the Trustee with proof of the status of the below-described  person as
a  Certificateholder  (a  "Certificateholder")  of  the  Pooling  and  Servicing
Agreement as of the date hereof.

Name of Certificateholder:
Address of Certificateholder:
Aggregate   Certificate   Balance  of  Class  [  ]   Certificate   being   held:
Certificateholder's taxpayer identification number:

                                              By:_______________________________
                                              Name:_____________________________
                                              Title:____________________________



<PAGE>




                                    EXHIBIT L
                                    ---------

                            FORM OF INSPECTION REPORT
<
<TABLE>
<CAPTION>
                                                    COMMERCIAL PROPERTY INSPECTION
- ------------------------------------------------------------------------------------------------------------------------------------
    <S>                                      <C>
                                                
    AMRESCO SERVICES, L.P.                   BORROWER:
    235 PEACHTREE STREET, N.E.
    SUITE 900
    ATLANTA, GEORGIA 30303                   PROPERTY NAME:
    TEL: 404-654-2000                       STREET ADDRESS:
    FAX: 404-654-2726                        CITY, STATE ZIP:

</TABLE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
    LOAN                                     PROPERTY
- ------------------------------------------------------------------------------------------------------------------------------------
    <S>                                      <C>                       <C>               <C>                    <C>
                                             TYPE

    CONTRACT:                                ----- MULTI-FAMILY        ----- OFFICE      ----- INDUSTRIAL       ----- VACANT
                                             ----- COMMERCIAL          ----- RETAIL      ----- HOSPITALITY      ----- OTHER
    LOAN NUMBER:                             ----- MANUFACTURING       ----- HEALTH      ----- WAREHOUSE
    LOAN BALANCE:
    BORROWER:                                IMPROVEMENTS

                                             ----- UNITS               ----- SQ. FT.     ----- BLDGS.           ----- STORIES
    INSPECTION DATE:                         ----- YR. BLT.            ----- YR. RENOV.

</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
    CONSTRUCTION
- ------------------------------------------------------------------------------------------------------------------------------------
      <S>                            <C>                      <C>                  <C>                 <C>            <C>

      EXTERIOR: ----- BRICK          ----- CONCRETE           ----- STUCCO         -----  SIDING       ----- BLOCK    -----  GLASS
       FRAMING: ----- WOOD           ----- CONCRETE           ----- BRICK          -----  BLOCK        ----- OTHER
       ROOFING: ----- FLAT           ----- SHINGLE            ----- TILE           -----  OTHER
</TABLE>
<TABLE>
<CAPTION>
- -----------------
    COMMENTS         General Description, Layout, Quality, Features, Appearance etc.
- ------------------------------------------------------------------------------------------------------------------------------------








- ------------------------------------------------------------------------------------------------------------------------------------
     SITE
- ------------------------------------------------------------------------------------------------------------------------------------
  <S>                                   <C>                 <C>                           <C>                 <C>
             
  LOCATION/ACCESS: ----- CORNER         ----- PUBLIC RD     ----- NEAREST INTERSECTION
          PARKING: ----- OPEN           ----- COVERED       ----- ON SITE                 ----- OFF SITE
        AMENITIES: ----- POOL           ----- SPA           ----- TENNIS COURTS           ----- SECURITY       ----- CLUBHOUSE
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

- -----------------
    COMMENTS         Additional Amenities, Exposure/Visibility, Ingress/Egress, Detriments etc.
- ------------------------------------------------------------------------------------------------------------------------------------











- ------------------------------------------------------------------------------------------------------------------------------------
    NEIGHBORHOOD
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>                                <C> 
         AREA: ----- URBAN                             ----- SUBURBAN                    ----- RURAL
  % DEVELOPED: ----- OVER 75%                          ----- 25-75%                      ----- UNDER 25%
  GROWTH RATE: ----- FULLY DEV                         ----- STEADY                      ----- SLOW
PRESENT USE %: ----- SGL FAMILY                        ----- MULTI-FAMILY                ----- RETAIL
               ----- COMMERCIAL                        ----- INDUSTRIAL                  ----- VACANT LAND
CHANGE IN USE: ----- LIKELY                            ----- UNLIKELY                    ----- IN PROGRESS
</TABLE>


- ---------------------
    COMMENTS
- --------------------------------------------------------------------------------
                               EXCL.        GOOD        AVG            POOR
  ------------------------------------------------------------------------------
         Accessibility
  --------------------------
    Property
    Compatibility
  --------------------------
    General Appearance
  --------------------------
    Surrounding Economy
  --------------------------
 
  --------------------------
 
  --------------------------


<PAGE>
<TABLE>
<CAPTION>
PROPERTY:   0                                           ADDRESS:  0
- ------------------------------------------------------------------------------------------------------------------------------------
EXTERIOR                                                       INTERIOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>    <C>    <C>    <C>    <C>      <C>                       <C>    <C>    <C>    <C>    <C>  
                         --------------------------------                               -------------------------------------
                         GOOD   AVG    FAIR   POOR   NONE                                GOOD     AVG     FAIR    POOR   NONE
                         --------------------------------                               -------------------------------------
LANDSCAPING                                                    FLOORING
                         --------------------------------                               -------------------------------------
WALKS AND DRIVES                                               WALLS/PAINT AND COVERING
                         --------------------------------                               -------------------------------------
FOUNDATION                                                     CEILINGS
                         --------------------------------                               -------------------------------------
EXTERIOR PAINT/TRIM                                            DOORS AND TRIM
                         --------------------------------                               -------------------------------------
WINDOWS/SCREENS                                                LIGHTING/ELECTRICAL
                         --------------------------------                               -------------------------------------
DOORS                                                          HVAC
                         --------------------------------                               -------------------------------------
EXTERIOR WALL SURFACES                                         KITCHEN APPLIANCES
                         --------------------------------                               -------------------------------------
ROOF                                                           CABINETS
                         --------------------------------                               -------------------------------------
PARKING LOT                                                    PLUMBING FIXTURES
                         --------------------------------                               -------------------------------------
POOL/SPA                                                       LAUNDRY ROOMS
                         --------------------------------                               -------------------------------------
COMMON AREAS                                                   ELEVATORS
                         --------------------------------                               -------------------------------------
</TABLE>

- ------------
COMMENTS           Explain access to property,
                   condition etc.
- --------------------------------------------------------------------------------







<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
INCOME
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>                             <C>                            <C>
RESIDENTIAL                        COMM/INDUST/RETAIL                  HOTEL/MOTEL                      HOSPITAL/CARE FACILITY
                         
          MIX   MO                  Office    Retail                  # RMS     RATES                      # BEDS      RATES
                RENT                ------    ------               
EFFICIENCY                    SQ FT:                                                               
1 BEDROOM                  OCCUPIED:                           SINGLE:                              BED
2 BEDROOM                    VACANT:                           DOUBLE:                     SEMI PRIVATE
3 BEDROOM                                                       SUITE:                          PRIVATE
4 BEDROOM                     TERMS                                                                          
- ----------------         
   Total                                                   TOTAL ROOMS                       TOTAL BEDS
   VACANT:                                                                                  
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
PROPERTY MANAGEMENT            
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                                           <C>

                                                                                                          ON- SITE  EMPLOYEES

PROPERTY MANAGER    --------------------                    ---------- OWNER                              ---------- MANAGEMENT
MANAGEMENT COMPANY  --------------------                    ---------- MGMT. COMPANY                      ---------- LEASING
TELEPHONE           --------------------                    ---------- ON-SITE                            ---------- MAINTENANCE
                                                            ---------- OFF-SITE
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------
<S>                                     <C>                                       <C>      <C>    <C> 

                                                                                  YES      NO      N/A
- -------------------------------------------------------------------------------------------------------
O & M  PROGRAM                          REQUIRED
                                        ---------------------------------------------------------------
                                        PROGRAM IN PLACE                                      
                                                                                -----------------------

- -------------------------------------------------------------------------------------------------------
YEAR 2000 COMPLIANCE                    PROPERTY MANAGEMENT SOFTWARE                          
                                        ---------------------------------------------------------------
                                        ACCOUNTING SOFTWARE                                   
                                        ---------------------------------------------------------------
                                        PHYSICAL FACILITIES (ELEVATORS, ETC.)
- -------------------------------------------------------------------------------------------------------
</TABLE>

- ------------
COMMENTS    Summary of Interview with  Manager
- --------------------------------------------------------------------------------






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


<PAGE>

<TABLE>
<CAPTION>

PROPERTY:       0                                  ADDRESS: 0
- ------------------------------------------------------------------------------------------------------------------------------------
TENANT SUMMARY
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                                       <C>                       <C>                        <C>
RESIDENTIAL         LABOR MARKET: ----- BLUE COLLAR          ----- WHITE COLLAR        ----- SKILLED              ----- UNSKILLED

                   INCOME STATUS: ----- MIDDLE               ----- LOW MIDDLE          ----- LOWER                ----- GOVT ASSIST.

                     TENANT BASE: ----- STUDENTS             ----- SENIORS             ----- FAMILIES             ----- SINGLES

                                  ----- MILITARY             ----- MIXED


COMMERCIAL/RETAIL                 ----- OWNER OCCUPIED       ----- SINGLE TENANT       ----- MULTI TENANT
</TABLE>

<TABLE>
<CAPTION>

MAJOR TENANTS                (25% OR MORE SPACE)
- --------------------------------------------------------------------------------------------------------------------------
AREA         STE/UNIT        TENANT NAME                        BUSINESS                 COMMENTS
- --------------------------------------------------------------------------------------------------------------------------
<S>          <C>              <C>                               <C>                      <C>

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

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

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

- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
- --------------------------------------------------------------------------------
ENVIRONMENTAL
- --------------------------------------------------------------------------------
RELATING TO THIS PROPERTY OR ADJOINING PROPERTY IS THERE EVIDENCE OF ANY OF THE 
FOLLOWING:
- -------------------------
YES       NO     UNKNOWN
- -------------------------
                         CURRENTLY OR PREVIOUSLY USED FOR INDUSTRIAL USE, 
                         LANDFILL, JUNKYARD
- -------------------------
                         SERVICE STATION, MOTOR REPAIR FACILITY, DRY CLEANERS,
                         PHOTO DEVELOPING
- -------------------------
                         DISCARDED BATTERIES, PESTICIDES, CHEMICALS, UNMARKED 
                         STORAGE DRUMS
- -------------------------
                         PITS, PONDS, LAGOONS, WASTE DISPOSAL OR TREATMENT
- -------------------------
                         STAINED OR CONTAMINATED SOIL
- -------------------------
                         UNDERGROUND STORAGE TANKS, VENT PIPES
- -------------------------
                         EVIDENCE OF MATERIALS DUMPED, BURIED OR BURNED
- -------------------------
                         ELECTRICAL TRANSFORMERS OR HYDROLIC EQUIPMENT
- -------------------------
                         ASBESTOS CONTAINING BUILDING MATERIAL
- -------------------------
                         LEAD BASED PAINT
- -------------------------

- -------------------------
COMMENTS
- --------------------------------------------------------------------------------







- --------------------------------------------------------------------------------
OVERALL INSPECTION EVALUATION
- --------------------------------------------------------------------------------
     EXCELLENT                 GOOD                FAIR                 POOR
- -----                     -----               -----                -----


- --------------------------------------------------------------------------------
CERTIFICATION
- --------------------------------------------------------------------------------
I CERTIFY TO THE BEST OF MY KNOWLEDGE AND BELIEF, THE STATEMENTS AND INFORMATION
CONTAINED  WITHIN  THIS  REPORT ARE TRUE AND  CORRECT,  AND THAT NO  SIGNIFICANT
INFORMATION  HAS BEEN  WITHHELD;  AND THAT I  PERSONALLY  INSPECTED  THE SUBJECT
PROPERTY.


- -------------------------    -------------------------     ---------------------
INSPECTOR                    INSPECTOR'S SIGNATURE         DATE


- -------------------------    -------------------------     ---------------------
REVIEWED BY                  REVIEWER'S SIGNATURE          DATE


AMRESCO SERVICES, L.P.       (404) 654-2000
- -------------------------    -------------------------
COMPANY                      TELEPHONE NUMBER

                     


<PAGE>


COMMERCIAL PROPERTY INSPECTION


- --------------------------------------------------------------------------------
PROPERTY:  0                 ADDRESS:  0                      DATE:####
- --------------------------------------------------------------------------------

X

X



<PAGE>
                                    LG PHOTOS

                         COMMERCIAL PROPERTY INSPECTION


- --------------------------------------------------------------------------------
PROPERTY:  0                 ADDRESS:  0                      DATE:####
- --------------------------------------------------------------------------------

X

<PAGE>


                                    EXHIBIT M
                                    ---------

                    FORM OF MONTHLY CERTIFICATEHOLDER REPORT

<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9                 WAC:
  Chicago, IL   60603                                                                             WAMM:
</TABLE>


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


                                                                 Number Of Pages
                                                                 ---------------

                                Table Of Contents


                      Total Pages Included In This Package


                      Specially Serviced Loan Detail            Appendix A
                      Modified Loan Detail                      Appendix B
                      Realized Loss Detail                      Appendix C




       Information is available for this issue from the following sources
- --------------------------------------------------------------------------------

                       LaSalle Web Site                         www.lnbabs.com

                       LaSalle Bulletin Board                   (714) 282-3990
                       LaSalle ASAP Fax System                  (312) 904-2200


                       ASAP #:
                       Monthly Data File Name:


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


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9                 WAC:
  Chicago, IL   60603                                                                             WAMM:


===================================================================================================================================
          Original       Opening    Principal     Principal       Negative       Closing    Interest      Interest     Pass-Through
Class  Face Value (1)    Balance     Payment     Adj. or Loss   Amortization     Balance    Payment      Adjustment      Rate (2)
CUSIP    Per $1,000    Per $1,000   Per $1,000    Per $1,000     Per $1,000    Per $1,000  Per $1,000    Per $1,000   Next Rate (3)
- -----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- -----------------------------------------------------------------------------------------------------------------------------------
          0.00           0.00       0.00          0.00            0.00           0.00       0.00        0.00
===================================================================================================================================
                                                                                 ========================
                                                                                 Total P&I Payment   0.00
                                                                                 ========================
</TABLE>
Notes:  (1) N denotes notional balance not included in total
        (2) Interest Paid minus  Interest  Adjustment  minus  Deferred  Interest
        equals Accrual
        (3) Estimated


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                  Other Related Information


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

                                                     Servicer / Pool Information

- ------------------------------------------------------------------------------------------------------------------------------------
     Beginning       Scheduled       Unscheduled        Realized            Ending          Scheduled          Prepayment Interest
      Balance        Principal        Principal          Losses            Balance          Interest         Shortfall       Excess
- ------------------------------------------------------------------------------------------------------------------------------------


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

                     Beginning          Ending           Gross           W/Avg Months      Prepayment       Disposition
                     Loan Count       Loan Count     Servicing Fees      to Maturity        Penalties           Fees
                  ---------------------------------------------------------------------------------------------------------


                                   -----------------------------------------------------------------------
                                                                           Current         Cumulative
                                                                            Unpaid           Unpaid
                                        Class                              Interest         Interest
                                   -----------------------------------------------------------------------



                                   -----------------------------------------------------------------------
                                        Total
                                   -----------------------------------------------------------------------


====================================================================================================================================
</TABLE>


03/12/98 - 13:41 (A519-A533)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                  Other Related Information


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


           ---------------------------------------------------------------------------------------------------------
           P&I Advances made by:                Beginning          Current                              Ending
                                               Unreimbursed         Period          Reimbursed       Unreimbursed
           ---------------------------------------------------------------------------------------------------------

           Servicer
           Trustee
           Fiscal Agent

           ---------------------------------------------------------------------------------------------------------
           Total P&I Advances
           ---------------------------------------------------------------------------------------------------------




           Summary of Expenses:

           Current Period Servicing Fees
           Current Period Trustee Fees
           Current Period Special Servicing Fees
           Principal Recovery Fees
           Other Servicing Compensation - Interest on Advances

           Total

           Net Aggregate PPIS Allocable to the Bonds

           Trust Fund Expenses
           Current Realized Losses on Mortgage Loans
           Cumulative Realized Losses on Mortgage Loans


====================================================================================================================================
</TABLE>


03/12/98 - 13:41 (A519-A533)  (c) 1998  LaSalle National Bank\


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                  Other Related Information


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


          ---------------------------------------------------------------------------------------------------------
          REO Property sold of disposed of during the related Collection Period

                                                                                     Portion           Final
                               Realized                                            Included in        Recovery
                Loan             Loss             Sale              Other           Available      Determination
               Number        Attributable       Proceeds           Proceeds           Funds             Date
          ---------------------------------------------------------------------------------------------------------

        1
        2
        3

          =========================================================================================================
          Totals
          =========================================================================================================


          ---------------------------------------------------------------------------------------------------------
          REO Property included in the Trust

                                                  Most            Aggregate         Aggregate         Portion
                                                 Recent             Amount           Amount         Included in
                Loan                           Appraisal            of Net          of Other         Available
               Number                          Valuation            Income          Revenues           Funds
          ---------------------------------------------------------------------------------------------------------

        1
        2
        3

          =========================================================================================================
          Totals
          =========================================================================================================


====================================================================================================================================
</TABLE>


03/12/98 - 13:41 (A519-A533)  (c) 1998  LaSalle National Bank



<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                  Other Related Information


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


  -------------------------------------------------------------------------------------------------------------------------
  Mortgaged Properties that became REO during the preceding calendar month
                                                                                                               Unpaid
                                                                             Debt                            Principal
                                                                           Service           Stated           Balance
       Loan                                             Property           Coverage         Principal        as of REO
      Number            City            State             Type              Ratio            Balance            Date
  -------------------------------------------------------------------------------------------------------------------------


  =========================================================================================================================
  Totals
  =========================================================================================================================


                  ----------------------------------------------------------------------------------------
                                                Appraisal Reduction Amounts

                        Loan                                              Current             Total
                       Number                                              Period           Reduction
                  ----------------------------------------------------------------------------------------

                1
                2
                3

                  ========================================================================================
                       Totals                                                                 0.00
                  ========================================================================================


====================================================================================================================================
</TABLE>


03/12/98 - 13:41 (A519-A533)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603


====================================================================================================================================
Distribution    Delinq        Delinq         Delinq         Foreclosure/   REO       Modifications  Prepayments   Curr Weighted Avg.
                1 Month       2 Months       3+ Months      Bankruptcy
    Date       #  Balance     # Balance      #  Balance     #   Balance   #  Balance   #    Balance   #   Balance    Coupon    Remit
====================================================================================================================================
08/17/98      0      0        0     0        0      0       0      0      0     0      0      0       0      0
              0.00%  0.000%   0.00% 0.000%   0.00%  0.000%  0.00%  0.000% 0.00% 0.000% 0.00%  0.000%  0.00%  0.000%
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                    Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category
</TABLE>


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603
                                                       Delinquent Loan Detail

====================================================================================================================================
                  Paid                   Outstanding    Out. Property                    Special
Disclosure Doc    Thru    Current P&I        P&I         Protection     Advance          Servicer     Foreclosure  Bankruptcy   REO
  Control #       Date      Advance       Advances**      Advances    Description (1)  Transfer Date     Date         Date     Date
====================================================================================================================================







====================================================================================================================================
A.  P&I Advance - Loan in Grace Period                             1.  P&I Advance - Loan delinquent 1 month
B.  P&I Advance - Late Payment but < one month delinq              2.  P&I Advance - Loan delinquent 2 months
                                                                   3.  P&I Advance - Loan delinquent 3 months or More
                                                                   4.  Matured Balloon/Assumed Scheduled Payment
====================================================================================================================================
</TABLE>
**  Outstanding P&I Advances include the current period P&I Advance


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>

<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                        Pool Total
</TABLE>


                       DISTRIBUTION OF PRINCIPAL BALANCES
- --------------------------------------------------------------------------------
     (2) Current Scheduled        Number  (2) Scheduled   Based on
            Balances             of Loans    Balance      Balance
================================================================================
            $0 to       $500,000
      $500,000 to     $1,000,000
    $1,000,000 to     $1,500,000
    $1,500,000 to     $2,000,000
    $2,000,000 to     $2,500,000
    $2,500,000 to     $3,000,000
    $3,000,000 to     $3,500,000
    $3,500,000 to     $4,000,000
    $4,000,000 to     $5,000,000
    $5,000,000 to     $6,000,000
    $6,000,000 to     $7,000,000
    $7,000,000 to     $8,000,000
    $8,000,000 to     $9,000,000
    $9,000,000 to    $10,000,000
   $10,000,000 to    $11,000,000
   $11,000,000 to    $12,000,000
   $12,000,000 to    $13,000,000
   $13,000,000 to    $14,000,000
   $14,000,000 to    $15,000,000
   $15,000,000  &      Above
================================================================================
             Total                  0                  0   0.00%
- --------------------------------------------------------------------------------
                   Average Scheduled Balance is                   0  
                   Maximum  Scheduled Balance is                  0  
                   Minimum  Scheduled Balance is                  0  


                         DISTRIBUTION OF PROPERTY TYPES
- --------------------------------------------------------------------------------
                       Number  (2) Scheduled  Based on  
     Property Types   of Loans    Balance      Balance  
================================================================================



================================================================================
             Total            0             0      0.00%


                    DISTRIBUTION OF MORTGAGE INTEREST RATES
- --------------------------------------------------------------------------------
Current Mortgage       Number  (2) Scheduled  Based on
Interest Rate         of Loans    Balance      Balance
================================================================================
7.000% or less
7.000% to 7.125%
7.125% to 7.375%
7.375% to 7.625%
7.625% to 7.875%
7.875% to 8.125%
8.125% to 8.375%
8.375% to 8.625%
8.625% to 8.875%
8.875% to 9.125%
9.125% to 9.375%
9.375% to 9.625%
9.625% to 9.875%
9.875% to 10.125%
10.125% & Above
================================================================================
     Total                   0             0           0.00
- --------------------------------------------------------------------------------
                   W/Avg Mortgage Interest Rate is              0.0000%
                   Minimum Mortgage Interest Rate is            0.0000%
                   Maximum Mortgage Interest Rate is            0.0000%


                             GEOGRAPHIC DISTRIBUTION
- --------------------------------------------------------------------------------
                         Number  (2) Scheduled  Based on
  Geographic Location   of Loans    Balance      Balance
================================================================================



================================================================================
     Total                     0             0         0.00%
- --------------------------------------------------------------------------------


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                        Pool Total
</TABLE>

                                 LOAN SEASONING
- --------------------------------------------------------------------------------
                                  Number  (2) Scheduled   Based on
        Number of Years          of Loans    Balance      Balance
================================================================================



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

- --------------------------------------------------------------------------------
                         Weighted Average Seasoning is           0.0


                         DISTRIBUTION OF REMAINING TERM
                                FULLY AMORTIZING
- --------------------------------------------------------------------------------
   Fully Amortizing              Number  (2) Scheduled    Based on
    Mortgage Loans               of Loans    Balance      Balance
================================================================================
      60 months or less
      61 to 120 months
     121 to 180 months
     181 to 240 months
     241 to 360 months
================================================================================
     Total                             0             0           0.00%
- --------------------------------------------------------------------------------
                     Weighted Average Months to Maturity is           0


                              DISTRIBUTION OF DSCR
- --------------------------------------------------------------------------------
     Debt Service                Number  (2) Scheduled    Based on
     Coverage Ratio (1)         of Loans    Balance       Balance
================================================================================
        0.500 or less
        0.500 to 0.625
        0.625 to 0.750
        0.750 to 0.875
        0.875 to 1.000
        1.000 to 1.125
        1.125 to 1.250
        1.250 to 1.375
        1.375 to 1.500
        1.500 to 1.625
        1.625 to 1.750
        1.750 to 1.875
        1.875 to 2.000
        2.000 to 2.125
        2.125 &  Above
          Unknown
================================================================================
          Total                         0             0        0.00%
- --------------------------------------------------------------------------------
                 Weighted Average Debt Service Coverage Ratio is      0.000


                        DISTRIBUTION OF AMORTIZATION TYPE
- --------------------------------------------------------------------------------
                                  Number  (2) Scheduled   Based on
       Amortization Type         of Loans    Balance      Balance
================================================================================



================================================================================
          Total                         0             0        0.00%
- --------------------------------------------------------------------------------


                         DISTRIBUTION OF REMAINING TERM
                                  BALLOON LOANS
- --------------------------------------------------------------------------------
           Balloon             Number   (2) Scheduled     Based on
         Mortgage Loans       of Loans      Balance       Balance
================================================================================
           12 months or less
           13 to 24 months
           25 to 36 months
           37 to 48 months
           49 to 60 months
           61 to 120 months
          121 to 180 months
          181 to 240 months
================================================================================
          Total                    0             0            0.00%
- --------------------------------------------------------------------------------
                     Weighted Average Months to Maturity is                0


                                    NOI AGING
- --------------------------------------------------------------------------------
                              Number    (2) Scheduled     Based on
         NOI Date             of Loans      Balance       Balance
================================================================================
      1 year or less
       1 to 2 years
      2 Years or More
          Unknown
================================================================================
           Total                   0              0              0.00%
- --------------------------------------------------------------------------------


(1) Debt Service  Coverage Ratios are calculated as described in the prospectus,
values  are  updated  periodically  as new NOI  figures  became  available  from
borrowers on an asset level. Neither the Trustee,  Servicer, Special Servicer or
Underwriter makes any  representation as to the accuracy of the data provided by
the borrower for this calculation.


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603                                        Pool Total
</TABLE>

                          DISTRIBUTION OF MAXIMUM RATES
- --------------------------------------------------------------------------------
                                  Number  (2) Scheduled   Based on
         Maximum Rates           of Loans    Balance      Balance
================================================================================
           No Maximum
             0.to% 12.00%
            12.to% 12.50%
            12.to% 13.00%
            13.to% 13.50%
            13.to% 14.00%
            14.to% 14.50%
            14.to% 15.00%
            15.to% 15.50%
            15.to% 16.00%
            16.to% 16.50%
            16.to% 17.00%
            17.to% 17.50%

      Fixed Rate Mortgage
================================================================================
                                        0              0   0.00%
- --------------------------------------------------------------------------------
 Weighted Average for Mtge with a Maximum Rate is         13.49%


                    DISTRIBUTION OF INDICES OF MORTGAGE LOANS
- --------------------------------------------------------------------------------
                       Number  (2) Scheduled  Based on
        Indices       of Loans    Balance      Balance
================================================================================



================================================================================
      Total               0             0    0.00%    
- --------------------------------------------------------------------------------


                         DISTRIBUTION OF MINIMUM RATES
- --------------------------------------------------------------------------------
                          Number  (2) Scheduled  Based on
    Minimum Rates (1)    of Loans    Balance      Balance
================================================================================
       No Minimum
    0.010% to 3.000%
    3.010% to 3.500%
    3.510% to 4.000%
    4.010% to 4.500%
    4.510% to 5.000%
    5.010% to 5.500%
    5.510% to 6.000%
    6.010% to 6.500%
    6.510% to 7.000%
    7.010% to 7.500%
    7.510% to 8.000%
    8.010% to 8.500%
    8.510% to 99.000%
   Fixed Rate Mortgage
================================================================================
                                0              0   0.00%
- --------------------------------------------------------------------------------
                Weighted Average for Mtge with a Minimum Rate is      0.00%


                       DISTRIBUTION OF PAYMENT ADJUSTMENT
- --------------------------------------------------------------------------------
 Interest Adjustment     Number  (2) Scheduled  Based on
      Frequency          Loans      Balance      Balance
================================================================================



================================================================================
          Total               0              0         0.00%
- --------------------------------------------------------------------------------


                      DISTRIBUTION OF MORTGAGE LOAN MARGINS
- --------------------------------------------------------------------------------
   Mortgage Loan              Number  (2) Scheduled   Based on
     Margins                  Loans      Balance      Balance
================================================================================
    No Margin
0.000% to 0.000%
0.010% to 1.000%
1.010% to 1.500%
1.510% to 2.000%
2.010% to 2.500%
2.510% to 3.000%
3.010% to 3.500%
3.510$ to 4.000%
4.010% to 4.500%
4.510% &  Above
Fixed Rate Mortgage
================================================================================
     Total                         0              0         0.00%
- --------------------------------------------------------------------------------
Weighted Average for Mtge with a Margin is                0.00%

(1) For adjustable  mortgage loans where a minimum rate does not exist the gross
margin was used.


                      DISTRIBUTION OF INTEREST ADJUSTMENT
- --------------------------------------------------------------------------------
   Payment Adjustment         Number  (2) Scheduled   Based on
       Frequency              Loans      Balance      Balance
================================================================================



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

     Total                         0             0          0.00%
- --------------------------------------------------------------------------------


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603
                                                   Specially Serviced Loan Detail
====================================================================================================================================
                     Beginning                                                         Specially
   Disclosure        Scheduled        Interest        Maturity         Property         Serviced
    Control #         Balance           Rate            Date             Type       Status Code (1)                Comments
====================================================================================================================================







====================================================================================================================================
 (1)Legend :
    1)  Request for waiver of Prepayment Penalty        4)  Loan with Borrower Bankruptcy     7)  Loans Paid Off
    2)   Payment default                                5)  Loan in Process of Foreclosure    8)  Loans Returned to Master Servicer
    3)   Request for Loan Modification or Workout       6)  Loan now REO Property
====================================================================================================================================

                                                                                                                          Appendix A
</TABLE>


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603
                                                        Modified Loan Detail
- ------------------------------------------------------------------------------------------------------------------------------------
   Disclosure       Modification                                             Modification
    Control #           Date                                                  Description
- ------------------------------------------------------------------------------------------------------------------------------------







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

                                                                                                                          Appendix B
</TABLE>


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank


<PAGE>


<TABLE>
<CAPTION>
<S>                                                   <C>                                         <C>                      <C>     
ABN AMRO                                              Morgan Stanley Capital I Inc.               Statement Date:          08/17/98
LaSalle National Bank                          Commercial Mortgage Pass-Through Certificates      Payment Date:            08/17/98
                                                            Series 1998-CF1                       Prior Payment:                 NA
Administrator:                                                                                    Record Date:             07/31/98
  Alyssa Stahl  (800) 246-5761
  135 S. LaSalle Street Suite 1740                    ABN AMRO Acct: 99-9999-99-9
  Chicago, IL   60603
                                                        Realized Loss Detail


====================================================================================================================================
                                         Beginning            Gross Proceeds    Aggregate      Net       Net Proceeds
Dist.  Disclosure  Appraisal  Appraisal  Scheduled   Gross     as a % of       Liquidation  Liquidation    as a % of      Realized
Date   Control #     Date       Value     Balance   Proceeds  Sched Principal   Expenses *   Proceeds    Sched. Balance     Loss
- ------------------------------------------------------------------------------------------------------------------------------------







- ------------------------------------------------------------------------------------------------------------------------------------
Current Total                   0.00                 0.00                       0.00           0.00                         0.00
Cumulative                      0.00                 0.00                       0.00           0.00                         0.00
====================================================================================================================================

                                                                                                                          Appendix C

    * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
</TABLE>


02/24/97 - 13:09 (A99-A999)  (c) 1998  LaSalle National Bank

<PAGE>



                                    EXHIBIT N
                                    ---------

                                   [RESERVED]



<PAGE>



                                    EXHIBIT O
                                    ---------

                     FORM OF SPECIALLY SERVICED ASSET REPORT




                                                             Determination Date:
Morgan Stanley Capital, Inc.                                           Due Date:
Mortgage Pass Through Certificates Series 1998-CF1                   Loan Group:

Delinquent and                                              
Specially Serviced Asset Report                                                
                                                                               
<TABLE>
<CAPTION>


                                                                          ----------------------------------------------------------
                                                                          Special Servicing Status Code     Monthly        Total    
                                                     --------------------------------------------------     P&I Pmt.       Cumul.   
- ---------------------------------------------------  Schedule     Paid             Transfer   Resol.         Pmt.          Advance  
    Loan     Property                       Asset    Balance      to    Transfer   Reason    Status         ($000)         $000)    
   Number      Type        City      State  Type      ($000)      Date     Date       (1)      (2)       
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>       <C>     <C>     <C>          <C>   <C>         <C>       <C>           <C>            <C>   

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

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

</TABLE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                          Cash Flow Data                       Occupancy                Appraisal Data     
                          ----------------------------------------------------------------------------------------------------------
                          Latest       Latest                  Latest      Latest                       Latest                     
- ------------------------- Op.          Annual                  Occup-      Occup-       Latest          Appraisal                  
    Loan     Property     Stmt.        NOI        Latest       ancy        ancy         Appraisal       Value           Latest     
   Number      Type       Date        ($000)       DSCR        Date         (%)         Date            ($000)           LTV       
- ------------------------------------------------------------------------------------------------------------------------------------
   <S>       <C>          <C>          <C>        <C>          <C>         <C>           <C>            <C>              <C>       
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
</TABLE>
- ---------------- ---------------------------------------------------
           (1) Reason for Transfer to Special  
               Servicer

 1. Note transferred (DQ only)             5. Bankruptcy    

 2. Request for forbearance or             6. Tax or insurance advance 
     modification                                      

 3. Payment default                        7. Default imminent      

 4. Balloon default                        8. Nonpayment default   



- --------------------------------------------------------------------
              (2) Resolution Status                           
                                                              
                                                              
  1. Status pending borrower            7. Bankruptcy                   
     negotiations                                      
  2. Negotiations in process to cure    8. REO or loan sale in process  
     default                                           
  3. Extension of maturity in process   9. Loan repurchase  pending   

  4. Modification in process           10. Corrected & monitoring for
                                           return to Master Servicer
  5. Foreclosure in process                          
  
  6. Intent to foreclose 




================================================================================
     Information contained herein has been furnished by borrowers, property
       managers, or other outside parties and therefore no assurances are
                 made as to the accuracy or completeness of such
                                  information.
================================================================================





<PAGE>
                                                             Determination Date:
Morgan Stanley Capital, Inc.                                           Due Date:
Mortgage Pass Through Certificates Series 1998-CF1                   Loan Group:

Loan Modification Report
<TABLE>
<CAPTION>


                                                      ------------------------------------------------------------------------------
                                                      Information on Loan Terms Both Before and After Modification
                                                      
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                       Mod.          Sched.            Sched.     
 Determin-                                                Mod.         Type        Bal. Before       Bal. After   
   ation       Loan     Property                       Effective       Code           Mod.               Mod.      
   Date       Number      Type        City     State      Date         (1)          ($000)             ($000)     
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>          <C>        <C>          <C>      <C>      <C>            <C>         <C>               <C>







</TABLE>
<TABLE>
<CAPTION>



                     ---------------------------------------------------------------------------------------------------------------
                     Information on Loan Terms Both Before and After Modification
- ------------------------------------------------------------------------------------------------------------------------------------
                     Maturity  Maturity  Interest    Interest    Monthly     Monthly                                                
 Determin-            Date      Date      Rate        Rate      P&I Pmt     P&I Pmt      Date    Realized   Unrealized              
   ation    Loan     Before    After     Before      After      Before       After     Returned    Loss        Loss                 
   Date    Number     Mod.      Mod.      Mod.        Mod.       Mod.         Mod.        MS      ($000)      ($000)      Comments
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>       <C>       <C>       <C>       <C>         <C>         <C>         <C>       <C>        <C>       <C>           <C>











</TABLE>


- --------------------------------------------------------------------------------
                        (1) Loan Modification Type Codes


1. Modification with principal    3. Maturity extension with no other changes
   forgiven                          in terms
2. Modification without           4. Maturity extension with other changes in
   principal forgiven                term.
================================================================================

     Information contained herein has been furnished by borrowers, property
 managers, or other outside parties and therefore no assurances are made as to
               the accuracy or completeness of such information.

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


<PAGE>


                                                             Determination Date:
Morgan Stanley Capital, Inc.                                           Due Date:
Mortgage Pass Through Certificates Series 1998-CF1                   Loan Group:

Realized Losses Report

<TABLE>
<CAPTION>


                                                      ---------------------------------------------------------------
                                                      Information on Actual Date of Resolution / Disposition
- ---------------------------------------------------------------------------------------------------------------------
                                                         Res. /                                                
 Determin-                                               Disp.     Res. /               Total P&I  Total Other 
   ation      Loan     Property                          Code       Disp.    Proceeds   Advances    Advances   
   Date      Number      Type      City      State       (1)       Date      ($000)     ($000)      ($000)     
- ---------------------------------------------------------------------------------------------------------------------
 <S>         <C>       <C>         <C>       <C>         <C>       <C>        <C>       <C>         <C> 









</TABLE>

<TABLE>
<CAPTION>

                     ------------------------------------------------------------------------------------------
                     Information on Actual Date of Resolution / Disposition
- ---------------------------------------------------------------------------------------------------------------
                         Sched.        Sched.                  Latest                                         
 Determin-            Bal. Before   Bal. After    Latest       Appr.      Realized   Unrealized                
   ation      Loan    Res./Disp.    Res./Disp.     Appr.       Value        Loss       Loss                    
   Date      Number    ($000)        ($000)        Date        ($000)      ($000)      ($000)         Comments  
- ---------------------------------------------------------------------------------------------------------------
 <S>         <C>      <C>            <C>          <C>          <C>         <C>        <C>             <C>
                      








</TABLE>


- --------------------------------------------------------------------------------
                          (1) Resolution / Disposition
                          ("Res./Disp.") Codes

1. REO Sale               3. Discounted              5. Appraisal adjustment
                             paydown/payoff         

2. Modification with      4. Loan Sale
   forgiveness
================================================================================
                                                                                
     Information contained herein has been furnished by borrowers, property
 managers, or other outside parties and therefore no assurances are made as to
               the accuracy or completeness of such information.

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


<PAGE>

                                                             Determination Date:
Morgan Stanley Capital, Inc.                                           Due Date:
Mortgage Pass Through Certificates Serices 1998-CF1                  Loan Group:

REO Report


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                         Latest     
                                                             Date         Date      Listing     YTD        Op.       
     Loan        Property                                    REO         Listed      Sale     Net Cash    Stmt.      
    Number         Type          City          State       Acquired     for Sale     Price    Receipts     Date      
- ---------------------------------------------------------------------------------------------------------------------
    <S>          <C>             <C>           <C>         <C>          <C>         <C>       <C>        <C>








</TABLE>


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
                               Latest                    Latest       Latest                   
                               Annual      Lastest       Occup-       Occup-                   
     Loan        Property       NOI         Appr.         ancy         ancy                    
    Number         Type        ($000)        Date         Date          (%)        Comments    
- -----------------------------------------------------------------------------------------------
 <S>             <C>           <C>          <C>           <C>          <C>         <C>     








</TABLE>



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

     Information contained herein has been furnished by borrowers, property
 managers, or other outside parties and therefore no assurances are made as to
               the accurancy or completeness of such information.

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


<PAGE>



                                    EXHIBIT P
                                    ---------

                    FORM OF SPECIAL SERVICER MONTHLY REPORTS


         
Special Servicer Remittance Report
Morgan Stanley Capital I, Inc.
Mortgage Pass Through Certificates Series 1998-CF1
Determination Date:
Due period:

Calculation of Special Servicer Servicing Fees:
                                                  Special             Date
                                   Schedule       Servicer            Returned 
                    Borrower       Principal      Loan Transfer       to Master
Loan #              Name           Balance        Date                Servicer



                    Net            
                    Liquidation
                    Proceeds       Disposition    Assumption          Other
Loan #              Final Pmt.     Fee            Fees                Fees



Specially Serviced Mortgage Loans and REO Loans:
                                                  Special             Date
                                   Schedule       Servicer            Returned 
                    Borrower       Principal      Loan Transfer       to Master
Loan #              Name           Balance        Date                Servicer
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
                    Total          $      .                                     


                    Net            
                    Liquidation
                    Proceeds       Disposition    Assumption          Other
Loan #              Final Pmt.     Fee            Fees                Fees
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
                           0.00           0.00          0.00             0.00
 

Due Period:

Special Servicing Fee:                       $0.00
Mortgage Principal Balance as of:
Special Servicing Fee Rate ( )            --------

Special Servicing Fee                        $0.00
                                          ========

Additional Fees Collected:
Assumption Fees                              $0.00
Modification Fees                            $0.00
Assumption and Extension Fees                $0.00
Assumption and Extension Fees                $0.00
Lease Approval Fee                           $0.00
Extension Fees, Modification Fees, Late Fees $0.00
Forbearance Fees                             $0.00
Administration Fee                           $0.00

Total Additional Fees                        $0.00
                                          --------

Total Additional Fees Due                    $0.00

Disposition Fee:
                                             $0.00
                                          --------

Special Servicing Compensation Due:          $0.00
                                          ========
<PAGE>

Morgan Stanley Capital I, Inc.
Mortgage Pass Through Certificates Series 1998-CF1
Determination Date:

Monthly collections on Specially Serviced Loans for the period:

               Borrower   Principal    Interest       Insurance      Liquidation
Loan #         Name       Collected    Collected      Proceeds       Proceeds

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
               TOTAL        $0.00       $0.00           $0.00            $0.00

               Realized                                     Total        Paid
               Loss           Prepayment     Other          Payment      Through
Loan #         Incurred       Penalty        Payments       Received     Date

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
                   $0.00          $0.00         $0.00        $0.00


Monthly collections on REO Property for the period:
 
                                 Property       REO           Insurance
Loan #         Borrower Name     Name           Revenues       Proceeds

________________________________________________________________________________
________________________________________________________________________________
                  TOTAL             $0.00         $0.00           $0.00    


                              Realized                      Total        Paid
               Liquidation    Loss           Other          Payment      Through
Loan #         Proceeds       Incurred       Payments       Received     Date

________________________________________________________________________________
________________________________________________________________________________
                   $0.00        $0.00                         $0.00

Comments:


AM - Administrative and Recording Fee
D  - Default Interest
E  - Escrow
EN - Environmental Fees
L  - Late Fees
L  - AM - Lennar Partners Administrative Fee
LE - Legal Fees
PP - Prepayment Penalty
R  - Reserves
S  - Suspense
SD - Money previously placed in suspense, used to pay off the loan
TI - Tenant Improvement Reserve
PR - Principal Reduction

                          
<PAGE>


                                    EXHIBIT Q
                                    ---------

                        FORM OF MORTGAGE LOAN INFORMATION

********this file was empty*******

<PAGE>





                                   EXHIBIT R-1
                                   -----------

                        MORTGAGE LOAN PURCHASE AGREEMENT
                       REPRESENTATIONS AND WARRANTIES FOR
                      MORGAN STANLEY MORTGAGE CAPITAL INC.
           (Representations and Warranties with respect to MSMC Loans)



     1. Mortgage Loan Schedule.  The  information set forth in the Mortgage Loan
Schedule  was  complete,  true and  correct in all  material  respects as of the
Cut-off Date.

     2. Whole Loan;  Ownership of Mortgage Loans.  Each Mortgage Loan is a whole
loan and not a participation  interest in a mortgage loan.  Immediately prior to
the transfer to the Purchaser of the Mortgage  Loans,  the Seller had good title
to, and was the sole owner of, each  Mortgage  Loan.  The Seller has full right,
power and  authority to transfer  and assign each of the Mortgage  Loans and has
validly and effectively  conveyed (or caused to be conveyed) to the Purchaser or
its  designee all of the Seller's  legal and  beneficial  interest in and to the
Mortgage Loans free and clear of any and all pledges,  liens, charges,  security
interests  and/or  other  encumbrances.  The sale of the  Mortgage  Loans to the
Purchaser or its designee does not require the Seller to obtain any governmental
or regulatory approval or consent that has not been obtained.

     3. Payment Record. No scheduled payment of principal and interest under any
Mortgage  Loan  was 30 days or more  past  due as of the  Cut-off  Date,  and no
Mortgage  Loan  was 30  days  or  more  delinquent  in the  twelve-month  period
immediately preceding the Cut-off Date.

     4.  Lien;  Valid  Assignment.  The  Mortgage  related to and  delivered  in
connection  with each  Mortgage  Loan  constitutes  a valid and,  subject to the
exceptions set forth in paragraph 13 below, enforceable first priority lien upon
the  related  Mortgaged  Property,  prior to all other  liens and  encumbrances,
except for (a) the lien for current  real estate taxes and  assessments  not yet
due and payable,  (b)  covenants,  conditions and  restrictions,  rights of way,
easements  and other matters that are of public record and/or are referred to in
the related  lender's  title  insurance  policy,  (c)  exceptions and exclusions
specifically  referred to in such lender's title insurance policy, and (d) other
matters to which like  properties  are commonly  subject,  none of which matters
referred to in clauses (b), (c) or (d) materially  interferes  with the security
intended to be provided by such Mortgage,  the  marketability  or current use of
the  Mortgaged  Property or the  current  ability of the  Mortgaged  Property to
generate  operating  income  sufficient  to service the Mortgage  Loan debt (the
foregoing  items (a) through  (d) being  herein  referred  to as the  "Permitted
Encumbrances").  The related  assignment of such Mortgage executed and delivered
in favor of the Trustee is in recordable form and constitutes a legal, valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the assignor's  right,  title and interest in, to and under such Mortgage.  Such
Mortgage,  together with any separate security agreements,  chattel mortgages or
equivalent  instruments,  establishes  and  creates a valid and,  subject to the
exceptions  set forth in paragraph 13 below,  enforceable  security  interest in
favor of the holder thereof in all of the related Mortgagor's  tangible personal
property used in, and  reasonably  necessary to operate,  the related  Mortgaged
Property.  A Uniform  Commercial Code financing  statement has been filed and/or
recorded in all places  necessary to perfect a valid  security  interest in such
personal  property,  and such  security  interest is a first  priority  security
interest, subject to any prior purchase money security interest in such personal
property and any personal property leases applicable to such personal  property.
Notwithstanding the foregoing, no representation is made as to the perfection of
any  security  interest in rents or other  personal  property to the extent that
possession  or control of such items or actions other than the filing of Uniform
Commercial  Code  financing  statements  are  required  in order to effect  such
perfection.

     5.  Assignment of Leases and Rents.  The  Assignment of Leases set forth in
the Mortgage and related to and delivered in connection  with each Mortgage Loan
establishes and creates a valid,  subsisting and,  subject to the exceptions set
forth in paragraph 13 below,  enforceable first priority lien and first priority
security interest in the related Mortgagor's interest in all leases, sub-leases,
licenses or other agreements pursuant to which any person is entitled to occupy,
use or possess  all or any portion of the real  property  subject to the related
Mortgage and Permitted  Encumbrances,  and each assignor thereunder has the full
right to assign the same.  The related  assignment of any  Assignment of Leases,
not included in a Mortgage, executed and delivered in favor of the Trustee is in
recordable  form  and  constitutes  a  legal,  valid  and  binding   assignment,
sufficient to convey to the assignee named therein all of the assignor's  right,
title and interest in, to and under such Assignment of Leases.

     6.  Mortgage  Status;  Waivers  and  Modifications.  No  Mortgage  has been
satisfied, canceled, rescinded or subordinated in whole or in material part, and
the  related  Mortgaged  Property  has not been  released  from the lien of such
Mortgage,  in whole or in material part,  nor has any  instrument  been executed
that would effect any such satisfaction, cancellation, subordination, rescission
or release,  except for any partial  reconveyances  of real  property  which are
included in the related  Mortgage File.  None of the terms of any Mortgage Note,
Mortgage or Assignment of Leases has been impaired,  waived, altered or modified
in any  material  respect,  except  by  written  instruments,  all of which  are
included in the related Mortgage File.

     7.  Condition  of  Property;  Condemnation.  Except  as  set  forth  in  an
engineering  report  prepared in connection  with the origination of the related
Mortgage  Loan (and with respect to the Mortgage  Loans  described in Schedule A
hereto,  either no report was prepared or a more limited  report was  prepared),
each  Mortgaged  Property is, to the Seller's  knowledge,  free and clear of any
damage that would  materially and adversely affect its value as security for the
related  Mortgage Loan. The Seller has received no notice of the commencement of
any  proceeding  for the  condemnation  of all or any  material  portion  of any
Mortgaged  Property.  To the Seller's  knowledge  (based on surveys and/or title
insurance obtained in connection with the origination of the Mortgage Loans), as
of the  date of the  origination  of each  Mortgage  Loan,  all of the  material
improvements  on  the  related  Mortgaged  Property  which  were  considered  in
determining the appraised value of the Mortgaged  Property lay wholly within the
boundaries  and  building  restriction  lines  of  such  property,   except  for
encroachments  that are insured against by the lender's title  insurance  policy
referred to herein or that do not materially  and adversely  affect the value or
marketability  of such  Mortgaged  Property,  and no  improvements  on adjoining
properties   materially  encroached  upon  such  Mortgaged  Property  so  as  to
materially  and adversely  affect the value or  marketability  of such Mortgaged
Property,  except  those  encroachments  that are  insured  against by the Title
Policy referred to herein.

     8. Title Insurance.  Each Mortgaged Property is covered by an American Land
Title  Association (or an equivalent  form of) lender's title  insurance  policy
(the "Title Policy") not less than the original  principal amount of the related
Mortgage  Loan after all advances of principal.  Each Title Policy  insures that
the related Mortgage is a valid first priority lien on such Mortgaged  Property,
subject  only to the  exceptions  stated  therein  (or in an escrow  letter or a
marked up title insurance commitment on which the required premium has been paid
exists which evidences that such Title Policy will be issued). Each Title Policy
(or, if it has yet to be issued, the coverage to be provided thereby) is in full
force and effect,  all premiums  thereon  have been paid and no material  claims
have been made thereunder and no claims have been paid thereunder.  No holder of
the  related  Mortgage  has  done,  by  act or  omission,  anything  that  would
materially  impair the coverage under such Title Policy.  Immediately  following
the transfer and  assignment of the related  Mortgage Loan to the Trustee,  such
Title  Policy  (or,  if it has yet to be issued,  the  coverage  to be  provided
thereby)  will inure to the  benefit of the  Trustee  without  the consent of or
notice to the insurer. To the Seller's knowledge, the insurer issuing such Title
Policy is  qualified  to do  business in the  jurisdiction  in which the related
Mortgaged Property is located.

     9. No  Holdbacks.  The  proceeds  of each  Mortgage  Loan have  been  fully
disbursed and there is no obligation for future  advances with respect  thereto.
With respect to each Mortgage Loan, any and all requirements as to completion of
any  on-site  or  off-site  improvement  and as to  disbursements  of any  funds
escrowed for such purpose that were to have been materially  complied with on or
before the Closing Date have been  complied  with, or any such funds so escrowed
have not been released.

     10.  Mortgage  Provisions.  The Mortgage Note or Mortgage for each Mortgage
Loan,  together with applicable  state law,  contains  customary and enforceable
provisions  (subject to the  exceptions  set forth in  paragraph  13) such as to
render the rights and remedies of the holder thereof  adequate for the practical
realization  against the related Mortgaged Property of the principal benefits of
the security intended to be provided thereby.

     11. Trustee under Deed of Trust. If any Mortgage is a deed of trust,  (1) a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated  and serving  under such  Mortgage,  and (2) no fees or expenses  are
payable to such trustee by the Seller,  the Purchaser or any transferee  thereof
except  in  connection  with a  trustee's  sale  after  default  by the  related
Mortgagor  or in  connection  with any full or partial  release  of the  related
Mortgaged Property or related security for the related Mortgage Loan.

     12.  Environmental   Conditions.   An  environmental  site  assessment  was
performed  (and with  respect to the  Mortgage  Loans  described  in  Schedule A
hereto, a more limited environmental site assessment was conducted) with respect
to each  Mortgaged  Property in connection  with the  origination of the related
Mortgage  Loan,  a  report  of  each  such  assessment  or  limited  review  (an
"Environmental Report") has been delivered to the Purchaser,  and the Seller has
no knowledge of any material and adverse environmental condition or circumstance
affecting  any Mortgaged  Property  that was not disclosed in such report.  Each
Mortgage or related agreement  requires the related Mortgagor to comply with all
applicable federal,  state and local  environmental laws and regulations.  Where
such  assessment  or limited  review  disclosed  the existence of a material and
adverse  environmental   condition  or  circumstance   affecting  any  Mortgaged
Property,  (i) a party  not  related  to the  Mortgagor  was  identified  as the
responsible  party  for such  condition  or  circumstance  or (ii)  the  related
Mortgagor  was required  either to provide  additional  security  which may have
included  the escrow of funds  and/or to obtain an  operations  and  maintenance
plan.

     13. Loan Document Status.  Each Mortgage Note, Mortgage and other agreement
that  evidences or secures a Mortgage Loan and that was executed by or on behalf
of the related Mortgagor is the legal, valid and binding obligation of the maker
thereof  (subject  to  any  non-recourse  provisions  contained  in  any  of the
foregoing  agreements and any applicable state  anti-deficiency  or market value
limit deficiency legislation),  enforceable in accordance with its terms, except
as such enforcement may be limited by bankruptcy, insolvency,  reorganization or
other similar laws affecting the enforcement of creditors' rights generally, and
by general  principles  of equity  (regardless  of whether such  enforcement  is
considered  in a  proceeding  in  equity  or at law)  and  excluding  provisions
relating to default interest,  yield maintenance charges or prepayment premiums.
There is no  valid  defense,  counterclaim  or right  of  offset  or  rescission
available to the related Mortgagor with respect to such Mortgage Note,  Mortgage
or other agreements.

     14. Insurance. Except as set forth on Schedule A, all improvements upon the
related  Mortgaged  Property  are,  and are  required  pursuant  to the  related
Mortgage,  to be  insured by (a) a fire and  extended  perils  insurance  policy
providing  coverage  against  loss  or  damage  sustained  by  reason  of  fire,
lightning,  windstorm,  hail,  explosion,  riot, riot attending a strike,  civil
commotion,  aircraft,  vehicles and smoke, and, to the extent required as of the
date of origination by the originator of such Mortgage Loan  consistent with its
normal  commercial  mortgage  lending  practices,  against  other risks  insured
against by persons  operating  like  properties in the locality of the Mortgaged
Property in an amount not less than the lesser of the  principal  balance of the
related  Mortgage Loan and the replacement cost of the Mortgaged  Property,  and
not less than the amount  necessary to avoid the  operation of any  co-insurance
provisions with respect to the Mortgaged Property;  (b) a business  interruption
or rental loss  insurance  policy,  in an amount at least equal to six months of
operations  of the  Mortgaged  Property;  (c) a flood  insurance  policy (if any
portion of the buildings or other  structures on Mortgaged  Property are located
in an area  identified  by the  Federal  Emergency  Management  Agency as having
special flood hazards);  and (d) a  comprehensive  general  liability  insurance
policy in amounts as are generally required by commercial mortgage lenders,  and
in any event not less than $1 million  per  occurrence.  Such  insurance  policy
contains a standard  mortgagee  clause that names the mortgagee as an additional
insured and requires  prior notice to the holder of the Mortgage of  termination
or  cancellation.  No such  notice has been  received,  including  any notice of
nonpayment of premiums,  that has not been cured.  Each  Mortgage  obligates the
related  Mortgagor to maintain all such  insurance  and,  upon such  Mortgagor's
failure  to do so,  authorizes  the  holder of the  Mortgage  to  maintain  such
insurance at the Mortgagor's cost and expense and to seek reimbursement therefor
from such Mortgagor.  Each Mortgage  provides that casualty  insurance  proceeds
will be applied  either to the  restoration  or repair of the related  Mortgaged
Property or to the reduction of the principal amount of the Mortgage Loan.

     15. Taxes and Assessments.  As of the Closing Date, there are no delinquent
or  unpaid  taxes  or  assessments  (including  assessments  payable  in  future
installments),  or other outstanding  charges  affecting any Mortgaged  Property
which are or may become a lien of  priority  equal to or higher than the lien of
the related Mortgage.  For purposes of this  representation  and warranty,  real
property taxes and assessments  shall not be considered unpaid until the date on
which interest and/or penalties would be first payable thereon.

     16. Mortgagor  Bankruptcy.  No Mortgagor is, to the Seller's  knowledge,  a
debtor in any state or federal bankruptcy or insolvency proceeding.

     17.  Leasehold  Estate.  Except as set forth on Schedule A, each  Mortgaged
Property  consists of the related  Mortgagor's  fee simple estate in real estate
or, if the related  Mortgage Loan is secured in whole or in part by the interest
of a  Mortgagor  as a lessee  under a ground  lease of a  Mortgaged  Property (a
"Ground Lease"), by the related Mortgagor's interest in the Ground Lease but not
by the related fee interest in such Mortgaged Property (the "Fee Interest"):

          (i)       Such Ground Lease or a  memorandum  thereof has been or will
                    be duly recorded; such Ground Lease (or the related estoppel
                    letter or lender protection agreement between the Seller and
                    related  lessor)  permits the  current use of the  Mortgaged
                    Property and permits the  interest of the lessee  thereunder
                    to be encumbered by the related Mortgage; and there has been
                    no material change in the payment terms of such Ground Lease
                    since the origination of the related Mortgage Loan, with the
                    exception   of  material   changes   reflected   in  written
                    instruments that are a part of the related Mortgage File;

          (ii)      The lessee's interest in such Ground Lease is not subject to
                    any liens or encumbrances  superior to, or of equal priority
                    with,   the   related   Mortgage,   other   than   Permitted
                    Encumbrances;

          (iii)     The Mortgagor's  interest in such Ground Lease is assignable
                    to the Purchaser and its  successors and assigns upon notice
                    to, but without the consent of, the lessor  thereunder  (or,
                    if such consent is required,  it has been obtained  prior to
                    the Closing  Date) and, in the event that it is so assigned,
                    is further  assignable by the  Purchaser and its  successors
                    and  assigns  upon notice to, but without the need to obtain
                    the consent of, such lessor;

          (iv)      Such  Ground  Lease is in full  force  and  effect,  and the
                    Seller has  received  no notice that an event of default has
                    occurred thereunder,  and, to the Seller's knowledge,  there
                    exists no condition that, but for the passage of time or the
                    giving  of  notice,  or both,  would  result  in an event of
                    default under the terms of such Ground Lease;

          (v)       Such Ground Lease, or an estoppel letter or other agreement,
                    (A)  requires  the lessor  under such  Ground  Lease to give
                    notice of any  default  by the  lessee to the  holder of the
                    Mortgage;  and (B)  provides  that no notice of  termination
                    given  under such  Ground  Lease is  effective  against  the
                    holder of the Mortgage unless a copy of such notice has been
                    delivered to such holder and the lessor has offered to enter
                    into a new  lease  with  such  holder  on terms  that do not
                    materially vary from the economic terms of the Ground Lease.

          (vi)      A   mortgagee   is   permitted  a   reasonable   opportunity
                    (including,   where  necessary,   sufficient  time  to  gain
                    possession  of the  interest of the lessee under such Ground
                    Lease) to cure any default under such Ground Lease, which is
                    curable  after the  receipt  of notice of any such  default,
                    before the  lessor  thereunder  may  terminate  such  Ground
                    Lease;

          (vii)     Such  Ground  Lease  has an  original  term  (including  any
                    extension  options set forth therein) which extends not less
                    than  ten  years  beyond  the  Stated  Maturity  Date of the
                    related Mortgage Loan;

          (viii)    Under  the  terms  of such  Ground  Lease  and  the  related
                    Mortgage,  taken together,  any related  insurance  proceeds
                    other than in respect of a total or substantially total loss
                    or  taking,   will  be  applied  either  to  the  repair  or
                    restoration  of  all  or  part  of  the  related   Mortgaged
                    Property,  with the mortgagee (or a trustee  appointed by it
                    under the  related  Mortgage)  having  the right to hold and
                    disburse  such   proceeds  as  the  repair  or   restoration
                    progresses (except in such cases where a provision entitling
                    another party to hold and disburse  such proceeds  would not
                    be  viewed  as   commercially   unreasonable  by  a  prudent
                    commercial  mortgage  lender),  or to  the  payment  of  the
                    outstanding  principal balance of the Mortgage Loan together
                    with any accrued interest thereon;

          (ix)      Such  Ground  Lease  does not  impose  any  restrictions  on
                    subletting   which   would   be   viewed   as   commercially
                    unreasonable by prudent  commercial  mortgage lenders in the
                    lending area where the Mortgaged Property is located; and

          (x)       Such Ground Leases requires the lessor to enter into the new
                    lease upon  termination of such Ground Lease for any reason,
                    including  rejection  of such Ground  Lease in a  bankruptcy
                    proceeding.

     18.  Escrow  Deposits.  All escrow  deposits and payments  relating to each
Mortgage  Loan that are, as of the Closing Date required to be deposited or paid
have been so deposited or paid.

     19. LTV Ratio.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (a) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (i) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the  Mortgage  Loan or (ii) at the Closing  Date at least equal to 80 percent of
the  principal  balance of the  Mortgage  Loan on such date;  provided  that for
purposes hereof,  the fair market value of the real property interest must first
be reduced by (x) the amount of any lien on the real  property  interest that is
senior to the Mortgage Loan and (y) 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 clauses  (a)(i) and (a)(ii) of this paragraph 19 shall
be made on a pro rata basis in  accordance  with the fair  market  values of the
Mortgaged Properties securing such cross-collateralized  Mortgage Loans); or (b)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.860G-2(a)(1)(ii)).

     20. Mortgage Loan Modifications.  Any Mortgage Loan that was "significantly
modified" prior to the Closing Date so as to result in a taxable  exchange under
Section  1001 of the Code either (a) was  modified as a result of the default or
reasonably  foreseeable  default  of such  Mortgage  Loan or (b)  satisfies  the
provisions of either clause (a)(i) of paragraph 19 (substituting the date of the
last such  modification for the date the Mortgage Loan was originated) or clause
(a)(ii) of paragraph 19, including the proviso thereto.

     21.  Advancement  of Funds by the Seller.  No holder of a Mortgage Loan has
advanced funds or induced,  solicited or knowingly received any advance of funds
from a party other than the owner or lessee of the related  Mortgaged  Property,
directly or indirectly,  for the payment of any amount required by such Mortgage
Loan.

     22. No Mechanics'  Liens.  As of the date of  origination  of such Mortgage
Loan and, to the knowledge of the Seller, as of the Closing Date, each Mortgaged
Property was free and clear of any mechanics' and  materialmen's  liens that are
prior or equal to the lien of the  related  Mortgage,  except for liens  insured
against by the related Title Policy referred to herein.

     23.  Compliance  with Usury Laws.  Each  Mortgage  Loan  complied  with all
applicable usury laws in effect at its date of origination.

     24.  Cross-collateralization.  No Mortgage Loan is  cross-collateralized or
cross-defaulted with any loan other than one or more other Mortgage Loans.

     25. Releases of Mortgaged Property. Except (i) for the release of a portion
of the Mortgaged  Property which was contemplated at origination of the Mortgage
Loan and such portion was not material to  underwriting  such Mortgage  Loan, or
(ii) as described in the next  sentence,  no Mortgage Note or Mortgage  requires
the  mortgagee to release all or any material  portion of the related  Mortgaged
Property  from the lien of the related  Mortgage  except upon payment in full of
all amounts due under the related Mortgage Loan. The Mortgages relating to those
Mortgage Loans (including  cross-collateralized  loans) identified on Schedule A
hereto  require  the  mortgagee  to grant  releases  of  portions of the related
Mortgaged  Properties upon (unless otherwise specified on Schedule A hereto) (a)
the  satisfaction  of certain legal and  underwriting  requirements  and (b) the
payment of a release  price or  substitution  of other  permitted  collateral in
connection therewith.

     26. Defeasance Provisions. Any Mortgage Loan which contains a provision for
any  defeasance  of mortgage  collateral  either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of July 1,  1998),  (ii)  only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     27. No Equity Participation or Contingent Interest.  Except as set forth on
Schedule A, no Mortgage Loan contains any equity  participation by the Seller or
provides for negative  amortization or for any contingent or additional interest
in the form of participation in the cash flow of the related Mortgaged Property.

     28. No Material  Default.  To the Seller's best knowledge,  there exists no
material  default,  breach,  violation  or event of  acceleration  (and no event
which,  with the  passage  of time or the  giving  of  notice,  or  both,  would
constitute any of the foregoing) under the documents  evidencing or securing the
Mortgage Loan, in any such case to the extent the same  materially and adversely
affects  the value of the  Mortgage  Loan and the  related  Mortgaged  Property;
provided,  however,  that this  representation  and warranty does not address or
otherwise cover any default,  breach,  violation or event of  acceleration  that
specifically   pertains   to  any   matter   otherwise   covered  by  any  other
representation  and warranty  made by the Seller in any of  paragraphs 3, 7, 12,
14, 15, 16 and 17 of this Exhibit 2.

     29. Inspections.  Except for the Conti Small Loans set forth on Schedule A,
the  Seller  (or if the  Seller is not the  originator,  the  originator  of the
Mortgage Loan) has inspected or caused to be inspected  each Mortgaged  Property
in connection with the origination of the related Mortgage Loan.

     30. Local Law Compliance.  To the Seller's knowledge,  based on opinions of
counsel,  endorsements of title insurance or due diligence considered reasonable
by prudent  commercial  mortgage lenders in the lending area where the Mortgaged
Property  is  located,  the  improvements  located  on or  forming  part of each
Mortgaged  Property  comply  with  applicable  zoning  laws and  ordinances,  or
constitute a legal  non-conforming  use or structure or, if any such improvement
does not so comply, such non-compliance does not materially and adversely affect
the value of the related  Mortgaged  Property,  such value as  determined by the
appraisal performed at origination.

     31. Junior Liens.  Except as otherwise set forth on Schedule B, none of the
Mortgage  Loans permits the related  Mortgaged  Property to be encumbered by any
lien  junior  to or of equal  priority  with the  lien of the  related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar criteria specified therein. Except as otherwise
set forth on Schedule B, the Seller has no knowledge  that any of the  Mortgaged
Properties is encumbered by any lien junior to the lien of the related Mortgage.

     32. Actions Concerning Mortgaged Property.  To the knowledge of the Seller,
there are no  actions,  suits or  proceedings  before any court,  administrative
agency  or  arbitrator  concerning  any  Mortgage  Loan,  Mortgagor  or  related
Mortgaged Property that might adversely affect title to the Mortgage Loan or the
validity or  enforceability  of the related Mortgage or that might if determined
adversely,  materially and adversely affect the value of the Mortgaged  Property
as  security  for the  Mortgage  Loan or the use for  which  the  premises  were
intended.

     33.  Servicing.  The servicing and collection  practices used by the Seller
have been in all  material  respects  legal,  proper  and  prudent  and have met
customary industry standards.

     34. Licenses and Permits. To the Seller's knowledge, based on due diligence
that it customarily performs in the origination of comparable mortgage loans, as
of the date of origination or promptly thereafter of each Mortgage Loan, (i) 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  Mortgage  Property  as it was  then  operated  and  (ii)  if a  related
Mortgaged Property is improved by a skilled nursing, congregate care or assisted
living  facility,   the  most  recent   inspection  or  survey  by  governmental
authorities  having  jurisdiction in connection with such licenses,  permits and
authorizations  did not cite such  Mortgaged  Property for  material  violations
(which shall include only "Level IV" (or  equivalent)  violations in the case of
skilled  nursing  facilities)  that had not been  cured or as to which a plan of
correction  had  not  been  submitted  to  and  accepted  by  such  governmental
authorities.  To the extent such facility  participates in Medicaid or Medicare,
the Seller has not received any notice that such  facility is not in  compliance
in all material  respects with the requirements of such program,  such that such
facility's continued participation in such program be adversely affected.

     35.Leasehold  Estate and Fee  Interest.  If any Mortgage Loan is secured in
whole or in part by the interest of the related  Mortgagor  under a Ground Lease
and by the Fee Interest of the Ground Lessor:

                  a.       Such Fee  Interest is subject,  and  subordinated  of
                           record,  to the  related  Mortgage;  and the  related
                           Mortgage  does not by its terms  provide that it will
                           be  subordinated to the lien of any other mortgage or
                           other lien upon such Fee Interest; and

                  b.       Upon  occurrence  of a default under the terms of the
                           related Mortgage by the Mortgagor,  the mortgagee has
                           the right to foreclose upon or otherwise exercise its
                           rights  with  respect to such Fee  Interest  within a
                           period of time that would not have been viewed, as of
                           the date of origination, as commercially unreasonable
                           by a prudent commercial mortgage lender.

     36. Fixed Rate Loans. Except as set forth on Schedule A, each Mortgage Loan
bears  interest at a rate that remains fixed  throughout  the remaining  term of
such  Mortgage  Loan,  except for the  imposition  of a default  rate and,  with
respect  to the  ARD  Loan's,  the  increase  in  the  interest  rate  as of the
Anticipated Repayment Date.

     37.  Single  Purpose  Entity.  The  Mortgagor on each  Mortgage  Loan that,
individually  or together  with the  Mortgage  Loans of  affiliated  Mortgagors,
represented 2% or more of the Initial Pool Balance,  was, as of the  origination
of the Mortgage  Loan, a Single  Purpose  Entity.  For this  purpose,  a "Single
Purpose  Entity"  shall  mean  an  entity,  other  than  an  individual,   whose
organizational documents provide or which is subject to covenants in the related
loan  documents  substantially  to the effect  that it was  formed or  organized
solely  for the  purpose of owning and  operating  one or more of the  Mortgaged
Properties  securing the  Mortgaged  Loans and prohibit it from  engaging in any
business  unrelated  to  such  Mortgaged  Property  or  Properties,   and  whose
organizational  documents  further provide,  or which entity  represented in the
related  Mortgage Loan documents,  substantially  to the effect that it does not
have any assets  other than those  related to its  interest in and  operation of
such  Mortgaged  Property  or  Properties,  or any  indebtedness  other  than as
permitted  by  the  related  Mortgage(s)  or the  other  related  Mortgage  Loan
documents, that it has its own books and records and accounts separate and apart
from any other person, and that it holds itself out as a legal entity,  separate
and apart from any other person.

     38. Due-on-Sale. Subject to a one-time (or, in the case of certain Mortgage
Loans,  a  multiple-time)  transfer  right  allowed in  accordance  with certain
provisions set forth in the Mortgage  securing each Mortgage Loan, such Mortgage
contains a  "due-on-sale"  clause  that  provides  for the  acceleration  of the
payment of the unpaid  principal  balance of such Mortgage Loan if,  without the
prior  written  consent of the holder,  the Mortgaged  Property  subject to such
Mortgage, or any interest therein, is directly or transferred or sold.

     39. Healthcare Loans. With respect to the Healthcare Loans.

          i.        If the related  Mortgaged  Property is improved by a skilled
                    nursing,  congregate  care or  assisted  living  facility (a
                    "Long-Term Care Mortgage Loan"), as of the Cut-Off Date, the
                    facility located on the related  Mortgaged  Property had all
                    certificates,  licenses and permits  required by  applicable
                    law for the  operation of such  facility  and, to the extent
                    such facility  participates  in Medicaid,  Medicare or other
                    similar programs,  such facility held a valid  certification
                    for such  participation,  appropriate  for the level of care
                    provided at such facility;

          ii.       With respect to the Long-Term Care Mortgage Loans, as of the
                    Cut-Off Date,  to the  knowledge of the Seller,  the related
                    Borrower or  operator,  as the case may be, with  respect to
                    its  operation  of the  related  Mortgaged  Property  or the
                    related Mortgaged  Property was in material  compliance with
                    all  applicable  laws,   regulations,   quality  and  safety
                    standards  and   requirements   of  the   applicable   state
                    department  of  health   (each,   a  "DOH")  and  all  other
                    applicable state or federal  governmental  authorities,  and
                    the related Mortgage Loan documents required that so long as
                    the related  Mortgage Loan remains  outstanding  the related
                    Mortgaged Property shall be operated in compliance with such
                    applicable laws and requirements in all materials respects;

          iii.      Except  as set forth on  Schedule  C,  with  respect  to the
                    Long-Term  Care Mortgage  Loans,  the related  Mortgage Loan
                    documents provided that so long as the related Mortgage Loan
                    remains outstanding, the related Mortgaged Property shall be
                    operated  in  such a  manner  that  all  required  licenses,
                    permits and  authorizations  shall  remain in full force and
                    effect, and that without the lender's consent,  all required
                    licenses,   permits  and   authorizations  may  not  be  (A)
                    transferred   to  any  location  other  than  the  Mortgaged
                    Property or (B) pledged as collateral  for any other loan or
                    indebtedness  (other than another Mortgage Loan) and so long
                    as  the  related  Mortgage  Loan  remains  outstanding,  the
                    Borrower may not without the  lender's  consent (Y) rescind,
                    withdraw,  revoke,  amend,  modify,  supplement or otherwise
                    materially   alter  the  nature,   tenor  or  scope  of  the
                    certificate  of  need  (if   applicable)   for  the  related
                    Mortgaged Property, or (Z) terminate,  materially modify, or
                    materially amend a lease or management contract, as the case
                    may be, in effect  with  respect  to the  related  Mortgaged
                    Property;

          iv.       With respect to the Long-Term Care Mortgage Loans, as of the
                    Cut-Off  Date,  the  Seller  has not  received  notice  of a
                    violation  with  respect  to the  operation  of the  related
                    Mortgaged  Property that would,  directly or indirectly,  or
                    with the passage of time have a material  adverse  impact on
                    the related  Mortgaged  Property's  ability to accept and/or
                    retain  patients or residents,  as the case may be,  modify,
                    limit or annul the related  Mortgaged  Property's  licenses,
                    permits or  authorizations or affect the related Borrower or
                    operator,  as the case may be, with respect to its operation
                    of the related Mortgaged Property's continued  participation
                    in Medicaid  or Medicare  programs,  if  applicable,  or any
                    successor program thereto;

          v.        With respect to the Long-Term  Care Mortgage  Loans,  to the
                    Seller's  knowledge,  as of the  Cut-off  Date,  the related
                    Borrower or  operator,  as the case may be, with  respect to
                    its operation of the related Mortgaged Property, the related
                    Mortgaged  Property  did not have  outstanding  a deficiency
                    requiring the declaration of "immediate jeopardy" (Level IV)
                    in applicable federal regulations, which have threatened the
                    related  Borrower  or  operator,  as the case  may be,  with
                    respect to the operation of the related  Mortgaged  Property
                    or  the  related  Mortgaged  Property's   certification  for
                    participation  in  Medicare  or  Medicaid,   to  the  extent
                    applicable;

          vi.       As of the Cut-Off Date,  the Seller has not received  notice
                    that the related Borrower or related  operator,  as the case
                    may be,  has  failed  to file  within  the  time  permitted,
                    including  any  extension   thereof,   all  such   Medicare,
                    Medicaid,   or  other  similar  program  cost  reports,   if
                    applicable;

          vii.      As of the Cut-Off Date,  the Seller has not received  notice
                    that the related lease or related  management  contract,  as
                    the case may be, if any, is not in full force and effect;

          viii.     With respect to the Long-Term Care Mortgage Loans, as of the
                    Cut-Off  Date,  the  Seller  has not  received  notice  of a
                    material default,  breach or violation under a related lease
                    or management  contract that is uncured, or an event under a
                    related lease or management contract which, with the passage
                    of time or  notice  or the  expiration  of any grace or cure
                    period,  would  constitute a material  default,  breach,  or
                    violation, that is uncured;

          ix.       With  respect to the  Long-Term  Care  Mortgage  Loans,  the
                    related  Mortgage  Loan  documents,  to  the  extent  if any
                    permitted under applicable law, create a first lien security
                    interest in the  certificates,  licenses,  permits and other
                    authorizations  necessary and required by applicable law for
                    the use of the related Mortgaged  Property,  and if any such
                    certificate, license permits, or other authorizations are in
                    the name of a lessee or  manager or an  operator  other than
                    the Borrower, such lessee or manager or operator has agreed,
                    to the extent if any  permitted  by law,  under the  related
                    Mortgage Loan documents that upon termination of the related
                    lease  or  management  contract,  as the  case  may  be,  to
                    surrender  in favor of the related  Borrower or mortgagee of
                    record with respect to the related  Mortgage  Loan, all such
                    certificates, licenses, permits, and other authorizations;

          x.        With respect to the Long-Term Care Mortgage Loans, as of the
                    Cut-Off Date, the Seller has not received notice that either
                    the related  Borrower or operator,  as the case may be, with
                    respect to its operation of the related  Mortgaged  Property
                    or the related  Mortgaged  Property is subject to a material
                    audit adjustment or material decrease in reimbursement  with
                    respect   to   its    participation   in   any   third-party
                    reimbursement  program or has been notified that any managed
                    care or other third-party  reimbursement program contract is
                    being or has been  canceled,  not renewed,  or downgraded or
                    that any such action is pending, threatened or contemplated;


<PAGE>


                                   SCHEDULE A
                                   ----------

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The   following   Mortgage   Loans,   as   described,   are  excepted  from  the
representations  and  warranties  contained  in the  corresponding  paragraph in
Exhibit A:

     7. Condition of Property; Condemnation. With respect to the MSMC Loan known
as Pleasanton  Square II (Mortgage Loan No. 94), no engineering  report has been
prepared.

     25. Releases of Mortgaged Property.  With respect to the MSMC Loan known as
300/310 (Mortgage Loan No. 158) and 349 Main Street (Mortgage Loan No. 159), the
release  provisions  provide  that in order to release  either of the  Mortgaged
Properties,  a maximum  loan-to-value ratio of 74.5% for the remaining Mortgaged
Property  securing such  Mortgage  Loan and payment of 62.5% of the  outstanding
principal balance of the single note is required.

     With respect to the MSMC Loan known as Elliot Bay Office Building (Mortgage
Loan  No.  33),  the  release  provisions  provide  for the  release  of an area
comprising  75  parking  spaces as long as  loan-to-value  tests are met and the
borrower provides a substitute piece of land as security for the loan.

     With respect to the MSMC Loan known as The WISCO  Portfolio  (Mortgage Loan
No.'s 27 - 32) (Holiday Inn - Fond du Lac,  Comfort  Suites - Appleton,  Comfort
Suites - Madison, Budgetel - Madison, Holiday Inn - Osh Kosh, Budgetel - Fond du
Lac),  the release  provisions  provide  that in order to release any  Mortgaged
Property,  125% of the  allocated  loan amount of the Mortgaged  Property  being
released is paid and a minimum of 1.77x DSCR for the remaining properties.

     With respect to the MSMC Loan known as The Lembi  Portfolio  (Mortgage Loan
No.'s 1 - 13) (2677 Larkin Street, 645 Stockton Street, 1340-1390 Taylor Street,
1401 Jones Street,  1870 Pacific Avenue,  500 Stanyan Street,  2075-2079  Market
Street, 1290 20th Avenue, 78 Buchanan,  2095-2099 Market Street,  235-241 Church
Street, 1465 Burlingame,  252-258 Church Street), the release provisions provide
that to release the Mortgaged  Property,  125% of the related property allocated
loan amount of the  Mortgage  Property  being  released is paid and a DSCR,  the
greater of (a) the DSCR of all properties  immediately  prior to the release and
(b) 1.25x for the remaining properties is required.

     With respect to the MSMC Loan known as Days Inn Tacoma  (Mortgage  Loan No.
154), the release  provisions provide for partial release of the property but do
not require the payment of a release price.

<PAGE>

                                   SCHEDULE B
                                   ----------

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                      JUNIOR LIENS ON MORTGAGED PROPERTIES


     31. Junior Liens. With respect to the MSMC Loan known as Super 8 - Madison,
WI (Mortgage Loan No. 206), the Mortgaged  Property may be encumbered by secured
subordinate financing.

<PAGE>

                                   EXHIBIT R-2
                                   -----------

                        MORTGAGE LOAN PURCHASE AGREEMENT
                       REPRESENTATIONS AND WARRANTIES FOR
                           CONTITRADE SERVICES L.L.C.
          (Representations and Warranties with respect to Conti Loans)


     1. Mortgage Loan Schedule.  The  information set forth in the Mortgage Loan
Schedule  was  complete,  true and  correct in all  material  respects as of the
Cut-off Date.

     2. Whole Loan;  Ownership of Mortgage Loans.  Each Mortgage Loan is a whole
loan and not a participation  interest in a mortgage loan.  Immediately prior to
the transfer to the Purchaser of the Mortgage  Loans,  the Seller had good title
to, and was the sole owner of, each  Mortgage  Loan.  The Seller has full right,
power and  authority to transfer  and assign each of the Mortgage  Loans and has
validly and effectively  conveyed (or caused to be conveyed) to the Purchaser or
its  designee all of the Seller's  legal and  beneficial  interest in and to the
Mortgage Loans free and clear of any and all pledges,  liens, charges,  security
interests  and/or  other  encumbrances.  The sale of the  Mortgage  Loans to the
Purchaser or its designee does not require the Seller to obtain any governmental
or regulatory approval or consent that has not been obtained.

     3. Payment Record. No scheduled payment of principal and interest under any
Mortgage  Loan  was 30 days or more  past  due as of the  Cut-off  Date,  and no
Mortgage  Loan  was 30  days  or  more  delinquent  in the  twelve-month  period
immediately preceding the Cut-off Date.

     4.  Lien;  Valid  Assignment.  The  Mortgage  related to and  delivered  in
connection  with each  Mortgage  Loan  constitutes  a valid and,  subject to the
exceptions set forth in paragraph 13 below, enforceable first priority lien upon
the  related  Mortgaged  Property,  prior to all other  liens and  encumbrances,
except for (a) the lien for current  real estate taxes and  assessments  not yet
due and payable,  (b)  covenants,  conditions and  restrictions,  rights of way,
easements  and other matters that are of public record and/or are referred to in
the related  lender's  title  insurance  policy,  (c)  exceptions and exclusions
specifically  referred to in such lender's title insurance policy, and (d) other
matters to which like  properties  are commonly  subject,  none of which matters
referred to in clauses (b), (c) or (d) materially  interferes  with the security
intended to be provided by such Mortgage,  the  marketability  or current use of
the  Mortgaged  Property or the  current  ability of the  Mortgaged  Property to
generate  operating  income  sufficient  to service the Mortgage  Loan debt (the
foregoing  items (a) through  (d) being  herein  referred  to as the  "Permitted
Encumbrances").  The related  assignment of such Mortgage executed and delivered
in favor of the Trustee is in recordable form and constitutes a legal, valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the assignor's  right,  title and interest in, to and under such Mortgage.  Such
Mortgage,  together with any separate security agreements,  chattel mortgages or
equivalent  instruments,  establishes  and  creates a valid and,  subject to the
exceptions  set forth in paragraph 13 below,  enforceable  security  interest in
favor of the holder thereof in all of the related Mortgagor's  tangible personal
property used in, and  reasonably  necessary to operate,  the related  Mortgaged
Property.  A Uniform  Commercial Code financing  statement has been filed and/or
recorded in all places  necessary to perfect a valid  security  interest in such
personal  property,  and such  security  interest is a first  priority  security
interest, subject to any prior purchase money security interest in such personal
property and any personal property leases applicable to such personal  property.
Notwithstanding the foregoing, no representation is made as to the perfection of
any  security  interest in rents or other  personal  property to the extent that
possession  or control of such items or actions other than the filing of Uniform
Commercial  Code  financing  statements  are  required  in order to effect  such
perfection.

     5.  Assignment of Leases and Rents.  The  Assignment of Leases set forth in
the Mortgage and related to and delivered in connection  with each Mortgage Loan
establishes and creates a valid,  subsisting and,  subject to the exceptions set
forth in paragraph 13 below,  enforceable first priority lien and first priority
security interest in the related Mortgagor's interest in all leases, sub-leases,
licenses or other agreements pursuant to which any person is entitled to occupy,
use or possess  all or any portion of the real  property  subject to the related
Mortgage and Permitted  Encumbrances,  and each assignor thereunder has the full
right to assign the same.  The related  assignment of any  Assignment of Leases,
not included in a Mortgage, executed and delivered in favor of the Trustee is in
recordable  form  and  constitutes  a  legal,  valid  and  binding   assignment,
sufficient to convey to the assignee named therein all of the assignor's  right,
title and interest in, to and under such Assignment of Leases.

     6.  Mortgage  Status;  Waivers  and  Modifications.  No  Mortgage  has been
satisfied, canceled, rescinded or subordinated in whole or in material part, and
the  related  Mortgaged  Property  has not been  released  from the lien of such
Mortgage,  in whole or in material part,  nor has any  instrument  been executed
that would effect any such satisfaction, cancellation, subordination, rescission
or release,  except for any partial  reconveyances  of real  property  which are
included in the related  Mortgage File.  None of the terms of any Mortgage Note,
Mortgage or Assignment of Leases has been impaired,  waived, altered or modified
in any  material  respect,  except  by  written  instruments,  all of which  are
included in the related Mortgage File.

     7.  Condition  of  Property;  Condemnation.  Except  as  set  forth  in  an
engineering  report  prepared in connection  with the origination of the related
Mortgage  Loan (and with respect to the Mortgage  Loans  described in Schedule A
hereto,  either no report was prepared or a more limited  report was  prepared),
each  Mortgaged  Property is, to the Seller's  knowledge,  free and clear of any
damage that would  materially and adversely affect its value as security for the
related  Mortgage Loan. The Seller has received no notice of the commencement of
any  proceeding  for the  condemnation  of all or any  material  portion  of any
Mortgaged  Property.  To the Seller's  knowledge  (based on surveys and/or title
insurance obtained in connection with the origination of the Mortgage Loans), as
of the  date of the  origination  of each  Mortgage  Loan,  all of the  material
improvements  on  the  related  Mortgaged  Property  which  were  considered  in
determining the appraised value of the Mortgaged  Property lay wholly within the
boundaries  and  building  restriction  lines  of  such  property,   except  for
encroachments  that are insured against by the lender's title  insurance  policy
referred to herein or that do not materially  and adversely  affect the value or
marketability  of such  Mortgaged  Property,  and no  improvements  on adjoining
properties   materially  encroached  upon  such  Mortgaged  Property  so  as  to
materially  and adversely  affect the value or  marketability  of such Mortgaged
Property,  except  those  encroachments  that are  insured  against by the Title
Policy referred to herein.

     8. Title Insurance.  Each Mortgaged Property is covered by an American Land
Title  Association (or an equivalent  form of) lender's title  insurance  policy
(the "Title Policy") not less than the original  principal amount of the related
Mortgage  Loan after all advances of principal.  Each Title Policy  insures that
the related Mortgage is a valid first priority lien on such Mortgaged  Property,
subject  only to the  exceptions  stated  therein  (or in an escrow  letter or a
marked up title insurance commitment on which the required premium has been paid
exists which evidences that such Title Policy will be issued). Each Title Policy
(or, if it has yet to be issued, the coverage to be provided thereby) is in full
force and effect,  all premiums  thereon  have been paid and no material  claims
have been made thereunder and no claims have been paid thereunder.  No holder of
the  related  Mortgage  has  done,  by  act or  omission,  anything  that  would
materially  impair the coverage under such Title Policy.  Immediately  following
the transfer and  assignment of the related  Mortgage Loan to the Trustee,  such
Title  Policy  (or,  if it has yet to be issued,  the  coverage  to be  provided
thereby)  will inure to the  benefit of the  Trustee  without  the consent of or
notice to the insurer. To the Seller's knowledge, the insurer issuing such Title
Policy is  qualified  to do  business in the  jurisdiction  in which the related
Mortgaged Property is located.

     9. No  Holdbacks.  The  proceeds  of each  Mortgage  Loan have  been  fully
disbursed and there is no obligation for future  advances with respect  thereto.
With respect to each Mortgage Loan, any and all requirements as to completion of
any  on-site  or  off-site  improvement  and as to  disbursements  of any  funds
escrowed for such purpose that were to have been materially  complied with on or
before the Closing Date have been  complied  with, or any such funds so escrowed
have not been released.

     10.  Mortgage  Provisions.  The Mortgage Note or Mortgage for each Mortgage
Loan,  together with applicable  state law,  contains  customary and enforceable
provisions  (subject to the  exceptions  set forth in  paragraph  13) such as to
render the rights and remedies of the holder thereof  adequate for the practical
realization  against the related Mortgaged Property of the principal benefits of
the security intended to be provided thereby.

     11. Trustee under Deed of Trust. If any Mortgage is a deed of trust,  (1) a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated  and serving  under such  Mortgage,  and (2) no fees or expenses  are
payable to such trustee by the Seller,  the Purchaser or any transferee  thereof
except  in  connection  with a  trustee's  sale  after  default  by the  related
Mortgagor  or in  connection  with any full or partial  release  of the  related
Mortgaged Property or related security for the related Mortgage Loan.

     12.  Environmental   Conditions.   An  environmental  site  assessment  was
performed  (and with  respect to the  Mortgage  Loans  described  in  Schedule A
hereto, a more limited environmental site assessment was conducted) with respect
to each  Mortgaged  Property in connection  with the  origination of the related
Mortgage  Loan,  a  report  of  each  such  assessment  or  limited  review  (an
"Environmental Report") has been delivered to the Purchaser,  and the Seller has
no knowledge of any material and adverse environmental condition or circumstance
affecting  any Mortgaged  Property  that was not disclosed in such report.  Each
Mortgage or related agreement  requires the related Mortgagor to comply with all
applicable federal,  state and local  environmental laws and regulations.  Where
such  assessment  or limited  review  disclosed  the existence of a material and
adverse  environmental   condition  or  circumstance   affecting  any  Mortgaged
Property,  (i) a party  not  related  to the  Mortgagor  was  identified  as the
responsible  party  for such  condition  or  circumstance  or (ii)  the  related
Mortgagor  was required  either to provide  additional  security  which may have
included  the escrow of funds  and/or to obtain an  operations  and  maintenance
plan.

     13. Loan Document Status.  Each Mortgage Note, Mortgage and other agreement
that  evidences or secures a Mortgage Loan and that was executed by or on behalf
of the related Mortgagor is the legal, valid and binding obligation of the maker
thereof  (subject  to  any  non-recourse  provisions  contained  in  any  of the
foregoing  agreements and any applicable state  anti-deficiency  or market value
limit deficiency legislation),  enforceable in accordance with its terms, except
as such enforcement may be limited by bankruptcy, insolvency,  reorganization or
other similar laws affecting the enforcement of creditors' rights generally, and
by general  principles  of equity  (regardless  of whether such  enforcement  is
considered  in a  proceeding  in  equity  or at law)  and  excluding  provisions
relating to default interest,  yield maintenance charges or prepayment premiums.
There is no  valid  defense,  counterclaim  or right  of  offset  or  rescission
available to the related Mortgagor with respect to such Mortgage Note,  Mortgage
or other agreements.

     14. Insurance. Except as set forth on Schedule A, all improvements upon the
related  Mortgaged  Property  are,  and are  required  pursuant  to the  related
Mortgage,  to be  insured by (a) a fire and  extended  perils  insurance  policy
providing  coverage  against  loss  or  damage  sustained  by  reason  of  fire,
lightning,  windstorm,  hail,  explosion,  riot, riot attending a strike,  civil
commotion,  aircraft,  vehicles and smoke, and, to the extent required as of the
date of origination by the originator of such Mortgage Loan  consistent with its
normal  commercial  mortgage  lending  practices,  against  other risks  insured
against by persons  operating  like  properties in the locality of the Mortgaged
Property in an amount not less than the lesser of the  principal  balance of the
related  Mortgage Loan and the replacement cost of the Mortgaged  Property,  and
not less than the amount  necessary to avoid the  operation of any  co-insurance
provisions with respect to the Mortgaged Property;  (b) a business  interruption
or rental loss  insurance  policy,  in an amount at least equal to six months of
operations  of the  Mortgaged  Property;  (c) a flood  insurance  policy (if any
portion of the buildings or other  structures on Mortgaged  Property are located
in an area  identified  by the  Federal  Emergency  Management  Agency as having
special flood hazards);  and (d) a  comprehensive  general  liability  insurance
policy in amounts as are generally required by commercial mortgage lenders,  and
in any event not less than $1 million  per  occurrence.  Such  insurance  policy
contains a standard  mortgagee  clause that names the mortgagee as an additional
insured and requires  prior notice to the holder of the Mortgage of  termination
or  cancellation.  No such  notice has been  received,  including  any notice of
nonpayment of premiums,  that has not been cured.  Each  Mortgage  obligates the
related  Mortgagor to maintain all such  insurance  and,  upon such  Mortgagor's
failure  to do so,  authorizes  the  holder of the  Mortgage  to  maintain  such
insurance at the Mortgagor's cost and expense and to seek reimbursement therefor
from such Mortgagor.  Each Mortgage  provides that casualty  insurance  proceeds
will be applied  either to the  restoration  or repair of the related  Mortgaged
Property or to the reduction of the principal amount of the Mortgage Loan.

     15. Taxes and Assessments.  As of the Closing Date, there are no delinquent
or  unpaid  taxes  or  assessments  (including  assessments  payable  in  future
installments),  or other outstanding  charges  affecting any Mortgaged  Property
which are or may become a lien of  priority  equal to or higher than the lien of
the related Mortgage.  For purposes of this  representation  and warranty,  real
property taxes and assessments  shall not be considered unpaid until the date on
which interest and/or penalties would be first payable thereon.

     16. Mortgagor  Bankruptcy.  No Mortgagor is, to the Seller's  knowledge,  a
debtor in any state or federal bankruptcy or insolvency proceeding.

     17.  Leasehold  Estate.  Except as set forth on Schedule A, each  Mortgaged
Property  consists of the related  Mortgagor's  fee simple estate in real estate
or, if the related  Mortgage Loan is secured in whole or in part by the interest
of a  Mortgagor  as a lessee  under a ground  lease of a  Mortgaged  Property (a
"Ground Lease"), by the related Mortgagor's interest in the Ground Lease but not
by the related fee interest in such Mortgaged Property (the "Fee Interest"):

     (i)     Such Ground Lease or a memorandum  thereof has been or will be duly
             recorded;  such  Ground  Lease (or the related  estoppel  letter or
             lender protection  agreement between the Seller and related lessor)
             permits the current use of the  Mortgaged  Property and permits the
             interest of the lessee  thereunder  to be encumbered by the related
             Mortgage;  and there  has been no  material  change in the  payment
             terms of such  Ground  Lease since the  origination  of the related
             Mortgage Loan, with the exception of material changes  reflected in
             written instruments that are a part of the related Mortgage File;

     (ii)    The  lessee's  interest in such Ground  Lease is not subject to any
             liens or  encumbrances  superior to, or of equal priority with, the
             related Mortgage, other than Permitted Encumbrances;

     (iii)   The Mortgagor's  interest in such Ground Lease is assignable to the
             Purchaser  and its  successors  and  assigns  upon  notice  to, but
             without the consent of, the lessor  thereunder (or, if such consent
             is required,  it has been obtained  prior to the Closing Date) and,
             in the event that it is so assigned,  is further  assignable by the
             Purchaser  and its  successors  and  assigns  upon  notice  to, but
             without the need to obtain the consent of, such  lessor;

     (iv)    Such Ground  Lease is in full force and effect,  and the Seller has
             received  no  notice   that  an  event  of  default  has   occurred
             thereunder,  and,  to  the  Seller's  knowledge,  there  exists  no
             condition  that,  but for the  passage  of  time or the  giving  of
             notice,  or both,  would  result in an event of  default  under the
             terms of such Ground Lease;

     (v)     Such Ground Lease,  or an estoppel letter or other  agreement,  (A)
             requires  the lessor  under such Ground Lease to give notice of any
             default  by the  lessee  to the  holder  of the  Mortgage;  and (B)
             provides  that no notice of  termination  given  under such  Ground
             Lease is effective against the holder of the Mortgage unless a copy
             of such notice has been delivered to such holder and the lessor has
             offered to enter into a new lease with such holder on terms that do
             not materially vary from the economic terms of the Ground Lease.

     (vi)    A mortgagee is permitted a reasonable opportunity (including, where
             necessary,  sufficient  time to gain  possession of the interest of
             the lessee under such Ground  Lease) to cure any default under such
             Ground  Lease,  which is curable after the receipt of notice of any
             such  default,  before the lessor  thereunder  may  terminate  such
             Ground Lease;

     (vii)   Such Ground Lease has an original  term  (including  any  extension
             options set forth  therein)  which  extends not less than ten years
             beyond the Stated Maturity Date of the related Mortgage Loan;

     (viii)  Under the terms of such  Ground  Lease  and the  related  Mortgage,
             taken  together,  any  related  insurance  proceeds  other  than in
             respect of a total or substantially  total loss or taking,  will be
             applied  either to the repair or  restoration of all or part of the
             related  Mortgaged  Property,  with  the  mortgagee  (or a  trustee
             appointed  by it under the  related  Mortgage)  having the right to
             hold and  disburse  such  proceeds  as the  repair  or  restoration
             progresses  (except  in  such  cases  where a  provision  entitling
             another  party to hold and  disburse  such  proceeds  would  not be
             viewed  as  commercially   unreasonable  by  a  prudent  commercial
             mortgage  lender),  or to the payment of the outstanding  principal
             balance of the Mortgage  Loan  together  with any accrued  interest
             thereon;

     (ix)    Such Ground Lease does not impose any  restrictions  on  subletting
             which  would be  viewed as  commercially  unreasonable  by  prudent
             commercial mortgage lenders in the lending area where the Mortgaged
             Property is located; and

     (x)     such  Ground  Lease  requires  the lessor to enter into a new lease
             upon  termination  of such Ground  Lease for any reason,  including
             rejection of such Ground Lease in a bankruptcy proceeding.

     18.  Escrow  Deposits.  All escrow  deposits and payments  relating to each
Mortgage  Loan that are, as of the Closing Date required to be deposited or paid
have been so deposited or paid.

     19. LTV Ratio.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (a) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (i) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the  Mortgage  Loan or (ii) at the Closing  Date at least equal to 80 percent of
the  principal  balance of the  Mortgage  Loan on such date;  provided  that for
purposes hereof,  the fair market value of the real property interest must first
be reduced by (x) the amount of any lien on the real  property  interest that is
senior to the Mortgage Loan and (y) 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 clauses  (a)(i) and (a)(ii) of this paragraph 19 shall
be made on a pro rata basis in  accordance  with the fair  market  values of the
Mortgaged Properties securing such cross-collateralized  Mortgage Loans); or (b)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.860G-2(a)(1)(ii)).

     20. Mortgage Loan Modifications.  Any Mortgage Loan that was "significantly
modified" prior to the Closing Date so as to result in a taxable  exchange under
Section  1001 of the Code either (a) was  modified as a result of the default or
reasonably  foreseeable  default  of such  Mortgage  Loan or (b)  satisfies  the
provisions of either clause (a)(i) of paragraph 19 (substituting the date of the
last such  modification for the date the Mortgage Loan was originated) or clause
(a)(ii) of paragraph 19, including the proviso thereto.

     21.  Advancement  of Funds by the Seller.  No holder of a Mortgage Loan has
advanced funds or induced,  solicited or knowingly received any advance of funds
from a party other than the owner or lessee of the related  Mortgaged  Property,
directly or indirectly,  for the payment of any amount required by such Mortgage
Loan.

     22. No Mechanics'  Liens.  As of the date of  origination  of such Mortgage
Loan and, to the knowledge of the Seller, as of the Closing Date, each Mortgaged
Property was free and clear of any mechanics' and  materialmen's  liens that are
prior or equal to the lien of the  related  Mortgage,  except for liens  insured
against by the related Title Policy referred to herein.

     23.  Compliance  with Usury Laws.  Each  Mortgage  Loan  complied  with all
applicable usury laws in effect at its date of origination.

     24.  Cross-collateralization.  No Mortgage Loan is  cross-collateralized or
cross-defaulted with any loan other than one or more other Mortgage Loans.

     25. Releases of Mortgaged Property. Except (i) for the release of a portion
of the Mortgaged  Property which was contemplated at origination of the Mortgage
Loan and such portion was not material to  underwriting  such Mortgage  Loan, or
(ii) as described in the next  sentence,  no Mortgage Note or Mortgage  requires
the  mortgagee to release all or any material  portion of the related  Mortgaged
Property  from the lien of the related  Mortgage  except upon payment in full of
all amounts due under the related Mortgage Loan. The Mortgages relating to those
Mortgage Loans (including  cross-collateralized  loans) identified on Schedule A
hereto  require  the  mortgagee  to grant  releases  of  portions of the related
Mortgaged  Properties upon (unless otherwise specified on Schedule A hereto) (a)
the  satisfaction  of certain legal and  underwriting  requirements  and (b) the
payment of a release  price or  substitution  of other  permitted  collateral in
connection therewith.

     26. Defeasance Provisions. Any Mortgage Loan which contains a provision for
any  defeasance  of mortgage  collateral  either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of July 1,  1998),  (ii)  only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     27. No Equity Participation or Contingent Interest.  Except as set forth on
Schedule A, no Mortgage Loan contains any equity  participation by the Seller or
provides for negative  amortization or for any contingent or additional interest
in the form of participation in the cash flow of the related Mortgaged Property.

     28. No Material  Default.  To the Seller's best knowledge,  there exists no
material  default,  breach,  violation  or event of  acceleration  (and no event
which,  with the  passage  of time or the  giving  of  notice,  or  both,  would
constitute any of the foregoing) under the documents  evidencing or securing the
Mortgage Loan, in any such case to the extent the same  materially and adversely
affects  the value of the  Mortgage  Loan and the  related  Mortgaged  Property;
provided,  however,  that this  representation  and warranty does not address or
otherwise cover any default,  breach,  violation or event of  acceleration  that
specifically   pertains   to  any   matter   otherwise   covered  by  any  other
representation  and warranty  made by the Seller in any of  paragraphs 3, 7, 12,
14, 15, 16 and 17 of this Exhibit 2.

     29. Inspections.  Except for the Conti Small Loans set forth on Schedule A,
the  Seller  (or if the  Seller is not the  originator,  the  originator  of the
Mortgage Loan) has inspected or caused to be inspected  each Mortgaged  Property
in connection with the origination of the related Mortgage Loan.

     30. Local Law Compliance.  To the Seller's knowledge,  based on opinions of
counsel,  endorsements of title insurance or due diligence considered reasonable
by prudent  commercial  mortgage lenders in the lending area where the Mortgaged
Property  is  located,  the  improvements  located  on or  forming  part of each
Mortgaged  Property  comply  with  applicable  zoning  laws and  ordinances,  or
constitute a legal  non-conforming  use or structure or, if any such improvement
does not so comply, such non-compliance does not materially and adversely affect
the value of the related  Mortgaged  Property,  such value as  determined by the
appraisal performed at origination.

     31. Junior Liens.  Except as otherwise set forth on Schedule B, none of the
Mortgage  Loans permits the related  Mortgaged  Property to be encumbered by any
lien  junior  to or of equal  priority  with the  lien of the  related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar criteria specified therein. Except as otherwise
set forth on Schedule B, the Seller has no knowledge  that any of the  Mortgaged
Properties is encumbered by any lien junior to the lien of the related Mortgage.

     32. Actions Concerning Mortgaged Property.  To the knowledge of the Seller,
there are no  actions,  suits or  proceedings  before any court,  administrative
agency  or  arbitrator  concerning  any  Mortgage  Loan,  Mortgagor  or  related
Mortgaged Property that might adversely affect title to the Mortgage Loan or the
validity or  enforceability  of the related Mortgage or that might if determined
adversely,  materially and adversely affect the value of the Mortgaged  Property
as  security  for the  Mortgage  Loan or the use for  which  the  premises  were
intended.

     33.  Servicing.  The servicing and collection  practices used by the Seller
have been in all  material  respects  legal,  proper  and  prudent  and have met
customary industry standards.

     34. Licenses and Permits. To the Seller's knowledge, based on due diligence
that it customarily performs in the origination of comparable mortgage loans, as
of the date of origination or promptly thereafter of each Mortgage Loan, (i) 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  Mortgage  Property  as it was  then  operated  and  (ii)  if a  related
Mortgaged Property is improved by a skilled nursing, congregate care or assisted
living  facility,   the  most  recent   inspection  or  survey  by  governmental
authorities  having  jurisdiction in connection with such licenses,  permits and
authorizations  did not cite such  Mortgaged  Property for  material  violations
(which shall include only "Level IV" (or  equivalent)  violations in the case of
skilled  nursing  facilities)  that had not been  cured or as to which a plan of
correction  had  not  been  submitted  to  and  accepted  by  such  governmental
authorities.  To the extent such facility  participates in Medicaid or Medicare,
the Seller has not received any notice that such  facility is not in  compliance
in all material  respects with the requirements of such program,  such that such
facility's continued participation in such program be adversely affected.

     35. Leasehold  Estate and Fee Interest.  If any Mortgage Loan is secured in
whole or in part by the interest of the related  Mortgagor  under a Ground Lease
and by the Fee Interest of the Ground Lessor:

     a.   Such Fee  Interest  is subject,  and  subordinated  of record,  to the
          related  Mortgage;  and the  related  Mortgage  does not by its  terms
          provide that it will be subordinated to the lien of any other mortgage
          or other lien upon such Fee Interest; and

     b.   Upon  occurrence of a default under the terms of the related  Mortgage
          by the  Mortgagor,  the mortgagee  has the right to foreclose  upon or
          otherwise exercise its rights with respect to such Fee Interest within
          a period of time that  would not have been  viewed,  as of the date of
          origination,  as  commercially  unreasonable  by a prudent  commercial
          mortgage lender.

     36. Fixed Rate Loans. Except as set forth on Schedule A, each Mortgage Loan
bears  interest at a rate that remains fixed  throughout  the remaining  term of
such  Mortgage  Loan,  except for the  imposition  of a default  rate and,  with
respect  to  the  ARD  Loans,  the  increase  in  the  interest  rate  as of the
Anticipated Repayment Date.

     37.  Single  Purpose  Entity.  The  Mortgagor on each  Mortgage  Loan that,
individually  or together  with the  Mortgage  Loans of  affiliated  Mortgagors,
represented 2% or more of the Initial Pool Balance,  was, as of the  origination
of the Mortgage  Loan, a Single  Purpose  Entity.  For this  purpose,  a "Single
Purpose  Entity"  shall  mean  an  entity,  other  than  an  individual,   whose
organizational documents provide or which is subject to covenants in the related
loan  documents  substantially  to the effect  that it was  formed or  organized
solely  for the  purpose of owning and  operating  one or more of the  Mortgaged
Properties  securing the  Mortgaged  Loans and prohibit it from  engaging in any
business  unrelated  to  such  Mortgaged  Property  or  Properties,   and  whose
organizational  documents  further provide,  or which entity  represented in the
related  Mortgage Loan documents,  substantially  to the effect that it does not
have any assets  other than those  related to its  interest in and  operation of
such  Mortgaged  Property  or  Properties,  or any  indebtedness  other  than as
permitted  by  the  related  Mortgage(s)  or the  other  related  Mortgage  Loan
documents, that it has its own books and records and accounts separate and apart
from any other person, and that it holds itself out as a legal entity,  separate
and apart from any other person.

     38. Due-on-Sale. Subject to a one-time (or, in the case of certain Mortgage
Loans,  a  multiple-time)  transfer  right  allowed in  accordance  with certain
provisions set forth in the Mortgage  securing each Mortgage Loan, such Mortgage
contains a  "due-on-sale"  clause  that  provides  for the  acceleration  of the
payment of the unpaid  principal  balance of such Mortgage Loan if,  without the
prior  written  consent of the holder,  the Mortgaged  Property  subject to such
Mortgage, or any interest therein, is directly or transferred or sold.

     39. Healthcare Loans. With respect to the Healthcare Loans.

     i.     If the related Mortgaged  Property is improved by a skilled nursing,
            congregate  care or  assisted  living  facility (a  "Long-Term  Care
            Mortgage Loan"), as of the Cut-Off Date, the facility located on the
            related  Mortgaged  Property  had  all  certificates,  licenses  and
            permits  required  by  applicable  law  for  the  operation  of such
            facility and, to the extent such facility  participates in Medicaid,
            Medicare  or other  similar  programs,  such  facility  held a valid
            certification for such  participation,  appropriate for the level of
            care provided at such facility;

     ii.    With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  to the  knowledge  of the  Seller,  the  related  Borrower or
            operator,  as the case may be, with respect to its  operation of the
            related Mortgaged  Property or the related Mortgaged Property was in
            material compliance with all applicable laws,  regulations,  quality
            and  safety  standards  and  requirements  of the  applicable  state
            department of health (each, a "DOH") and all other  applicable state
            or federal governmental  authorities,  and the related Mortgage Loan
            documents required that so long as the related Mortgage Loan remains
            outstanding  the  related  Mortgaged  Property  shall be operated in
            compliance  with  such  applicable  laws  and  requirements  in  all
            materials respects;

     iii.   Except as set forth on  Schedule  C, with  respect to the  Long-Term
            Care Mortgage Loans,  the related  Mortgage Loan documents  provided
            that so long as the related Mortgage Loan remains  outstanding,  the
            related  Mortgaged  Property shall be operated in such a manner that
            all required licenses,  permits and  authorizations  shall remain in
            full force and effect,  and that without the lender's  consent,  all
            required  licenses,  permits  and  authorizations  may  not  be  (A)
            transferred to any location other than the Mortgaged Property or (B)
            pledged as collateral for any other loan or indebtedness (other than
            another  Mortgage  Loan) and so long as the  related  Mortgage  Loan
            remains  outstanding,  the  Borrower  may not without  the  lender's
            consent (Y) rescind,  withdraw, revoke, amend, modify, supplement or
            otherwise  materially  alter  the  nature,  tenor  or  scope  of the
            certificate  of  need  (if  applicable)  for the  related  Mortgaged
            Property, or (Z) terminate, materially modify, or materially amend a
            lease or  management  contract,  as the case may be, in effect  with
            respect to the related Mortgaged Property;

     iv.    With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date, the Seller has not received notice of a violation with respect
            to the  operation  of the  related  Mortgaged  Property  that would,
            directly or indirectly,  or with the passage of time have a material
            adverse impact on the related Mortgaged Property's ability to accept
            and/or  retain  patients or residents,  as the case may be,  modify,
            limit or annul the related Mortgaged Property's licenses, permits or
            authorizations  or affect the related  Borrower or operator,  as the
            case may be, with respect to its operation of the related  Mortgaged
            Property's continued participation in Medicaid or Medicare programs,
            if applicable, or any successor program thereto;

     v.     With respect to the Long-Term Care Mortgage  Loans,  to the Seller's
            knowledge, as of the Cut-off Date, the related Borrower or operator,
            as the case may be,  with  respect to its  operation  of the related
            Mortgaged  Property,  the related  Mortgaged  Property  did not have
            outstanding  a deficiency  requiring the  declaration  of "immediate
            jeopardy" (Level IV) in applicable federal  regulations,  which have
            threatened  the related  Borrower or  operator,  as the case may be,
            with respect to the operation of the related  Mortgaged  Property or
            the related Mortgaged Property's  certification for participation in
            Medicare or Medicaid, to the extent applicable;

     vi.    As of the Cut-Off Date, the Seller has not received  notice that the
            related Borrower or related operator, as the case may be, has failed
            to file within the time permitted,  including any extension thereof,
            all such Medicare,  Medicaid, or other similar program cost reports,
            if applicable;

     vii.   As of the Cut-Off Date, the Seller has not received  notice that the
            related lease or related management contract, as the case may be, if
            any, is not in full force and effect;

     viii.  With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  the Seller  has not  received  notice of a material  default,
            breach or violation  under a related  lease or  management  contract
            that is  uncured,  or an event under a related  lease or  management
            contract which, with the passage of time or notice or the expiration
            of any grace or cure period,  would  constitute a material  default,
            breach, or violation, that is uncured;

     ix.    With  respect to the  Long-Term  Care  Mortgage  Loans,  the related
            Mortgage  Loan  documents,  to the  extent  if any  permitted  under
            applicable  law,  create  a  first  lien  security  interest  in the
            certificates,  licenses,  permits and other authorizations necessary
            and required by applicable law for the use of the related  Mortgaged
            Property,  and if any such  certificate,  license permits,  or other
            authorizations are in the name of a lessee or manager or an operator
            other than the  Borrower,  such  lessee or manager or  operator  has
            agreed,  to the extent if any  permitted  by law,  under the related
            Mortgage Loan documents  that upon  termination of the related lease
            or management contract, as the case may be, to surrender in favor of
            the related  Borrower  or  mortgagee  of record with  respect to the
            related Mortgage Loan, all such certificates, licenses, permits, and
            other authorizations;

     x.     With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  the Seller has not  received  notice  that either the related
            Borrower  or  operator,  as the case  may be,  with  respect  to its
            operation of the related Mortgaged Property or the related Mortgaged
            Property  is subject  to a material  audit  adjustment  or  material
            decrease in reimbursement  with respect to its  participation in any
            third-party  reimbursement  program  or has been  notified  that any
            managed care or other third-party  reimbursement program contract is
            being or has been canceled,  not renewed,  or downgraded or that any
            such action is pending, threatened or contemplated;

<PAGE>

                                   SCHEDULE A
                                   ----------

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The   following   Mortgage   Loans,   as   described,   are  excepted  from  the
representations  and  warranties  contained  in the  corresponding  paragraph in
Exhibit A:

     7. Condition of Property; Condemnation.

     With respect to the Mortgage  Loans  originated  under the Conti Small Loan
Program,  no engineering  reports on the related Mortgaged  Properties have been
prepared.

     12. Environmental Conditions. With respect to the Mortgage Loans originated
under the Conti  Small Loan  Program,  either no  environmental  reviews or only
limited   environmental   reviews  were  conducted  on  the  related   Mortgaged
Properties.

     14.  Insurance.  With respect to certain of the Conti Mortgage  Loans,  the
tenant may self-insure the related Mortgaged Property.

     17.  Leasehold  Estate.  With respect to the Conti  Mortgage  Loan known as
Tustin Square (Mortgage Loan No. 117):

     Paragraph  17(iii),  (ix). The consent of the ground lessor is required for
any  assignment  or sublease  of the  Mortgaged  Property by the ground  lessee;
however,  the ground lessee has the  unrestricted  right to sublease  individual
spaces to tenants.

     Paragraph  17(v).  The ground  lease does not require the ground  lessor to
enter into a new lease with the lender in the event of termination of the ground
lease.

     Paragraph  17(viii).  The mortgagee (or a trustee appointed by it under the
related  Mortgage)  does not have the right to hold and disburse  any  insurance
proceeds as the repair or restoration progresses.

     With respect to the Conti  Mortgage  Loan known as Bentley  Mall  (Mortgage
Loan No. ):

     The lender has financed a sub-ground  lease,  which  incorporates all terms
and  conditions of the ground lease.  The ground lessor on the  over-lease is an
entity related to the borrower.

     Paragraph  17(vii).  The  Mortgage  Loan  has a  stated  maturity  date  of
6/1/2018,  while the sub-lease  terminates in 2017.  However,  the sublessee has
four successive options to extend the sub-lease term for five years per option.

     Paragraph  17(viii).  If a casualty occurs during the last two years of the
sublease term and the cost of  restoration  exceeds 50% of the fair market value
of the  Mortgaged  Property,  the  sublessee  may terminate the sublease and the
proceeds  will be payable to the ground  lessee and any  mortgagee of the ground
lease.

     25. Releases of Mortgaged Property.

     With  respect to the Conti  Loans known as Jack in the Box  (Mortgage  Loan
Nos. 278-279), Hankin Industrial Portfolio No.1 (Westerfield Avenue, 1601 Hylton
Road and 1625  Hylton  Road)  (Mortgage  Loan No.  101-103),  Hankin  Industrial
Portfolio No. 2 (1650 Sherman Avenue and 8290 National  Highway)  (Mortgage Loan
No.  99-100),  Loop Inn (Mortgage Loan No. 146) Gallery Motel (Mortgage Loan No.
147),  Foster-Richardson/Mt.  Pleasant (Mortgage Loan Nos. 96 and 98), Pinnancle
Rest Home (Mortgage Loan No. 97), Poulsbo Business Park (Mortgage Loan No. 214),
North  Kilsap  Self-Storage  (Mortgage  Loan No.  213),  the release  provisions
provide that release of a portion of the  Mortgaged  Property is permitted  upon
(a) the satisfaction of certain legal and underwriting  requirements and (b) the
payment of a release price or substitution of other permitted collateral.

     27. No  Equity  Participation  or  Contingent  Interest.  With  respect  to
Broadview Village (Mortgage Loan No. 22) and the Rooker Building  (Mortgage Loan
No. 210),  certain  principals of the borrower are also principals in the lender
that originated such Mortgage Loan for ContiTrade's  commercial conduit program.
As of the date  hereof,  principals  of  ContiTrade  are not  principals  of the
borrower.

     29. Inspections.  With respect to Mortgage Loans originated under the Conti
Small Loan Program, the Seller (or the originator) has not inspected the related
Mortgaged Property or has performed limited inspections on the related Mortgaged
Property.

     30. Fixed Rate Loans.  With respect to the Conti Loan known as Silver Creek
Manor (Mortgage Loan No. 275), such Mortgage Loan bears interest at a rate which
is variable over the remaining term of such Mortgage Loan.

<PAGE>

                                   SCHEDULE B
                                   ----------

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                      JUNIOR LIENS ON MORTGAGED PROPERTIES


     31.  Junior  Liens.  With  respect to Conti Loans known as Deep Ellum Lofts
(Mortgage Loan No. 83), Executive Car Wash (Mortgage Loan No.'s 208-209), Dave's
Car Wash (Mortgage  Loan No. 302),  Blue Heron Car Wash (Mortgage Loan No. 306),
One First  Avenue  Warehouse  (Mortgage  Loan No. 160),  Clean  Machine Car Wash
(Mortgage Loan No. 168-170),  Office Max - Bentley Mall (Mortgage Loan No. 198),
Roof  Garden  Court  (Mortgage  Loan No.  321) and  Hillside  Mobile  Home  Park
(Mortgage  Loan No. 374),  the related  Mortgaged  Property may be encumbered by
secured subordinate financing.

     With respect to the Conti Loan known as Knollwood Center (Mortgage Loan No.
136),  the  Mortgage  Loan permits its  healthcare  accounts  receivables  to be
financed.

     The following Mortgage Loans have secured secondary  financing in place, or
permit  secured  secondary  financing in the future,  with  third-party  lenders
subject to certain provisions:

Loan Nos. 241, Watson  Centex-San  Antonio,  245,  Parkway Plaza,  246,  Lantern
Plaza, 288, Westridge Shopping Center,  293, Monarch Bank Building,  304, Desert
Pine Apartments,  305, Watson  Centex-Houston,  307, 30100 Crown Valcey Parkway,
326, 555 Broadway,  330, 1610  Broadway,  334, 1626 Logan Street,  335, TX Human
Serv. & Work Force Comm. Off., 337, 2906 North State Street Building,  343, 2059
E. Sahara  Avenue,  344, 560 Virginia  Way,  347,  512 Main  Street,  349,  1920
Ledbetter Drive, 350, 2727-2745 Gundry Avenue,  352, 1400-1410 E. Florida,  354,
3200 Race Street,  356, 4201 Dimmitt Road, 357, 10660 Silicon Avenue,  358, 5401
Cherry Avenue, 359, 110 Adams Avenue, 360, Miss Meme's Kreative Kids Bldg., 361,
La Cansasta  Furniture & Appliance Store, 363, 503 W. 26th Street, and 368, 6452
Nine Mile Bridge Road, permit secured,  secondary  financing within the lender's
sole  discretion  (which includes the ability to deny consent to such additional
financing at lender's sole discretion and to impose any requirements for consent
as it wishes.

<PAGE>

                                   SCHEDULE C
                                   ----------

              EXCEPTION TO REPRESENTATIONS AND WARRANTIES OF SELLER
                         REGARDING HEALTHCARE PROPERTIES


     (ix) With respect to the Conti Loans known as Oxford  Nursing Home and Home
Sweet Home,  in which cases the  borrower is the owner of the related  Mortgaged
Property  and leases the related  health care  facility  to an  operator,  which
operator is the owner of the licenses to operate the facility, the mortgage loan
documents  do not require the  operator to transfer the licenses to the borrower
upon termination of the lease.

     (iii) With respect to the Conti Loan know as Moore's  Adult Care  Facility,
the  Mortgage  Loan does not have a specific  provision  which  states  that the
Mortgaged  Property  shall  be  operated  in such a  manner  that  all  required
licenses,  permits  and  authorizations  remain in full  force and  effect.  The
Mortgage Loan documents do have provisions  regarding the use,  preservation and
maintenance  of the  Mortgaged  Property  including,  compliance  with  all laws
relating to the Mortgaged  Property and including the  borrower's  covenant that
the  borrower  shall  fulfill and perform  each and every  term,  covenant  and
provision  of  any  agreement   which  may  constitute  a  license,   permit  or
authorization.

     The Mortgaged  Loan  documents do not contain the language in the remainder
of the  paragraph  regarding  phrases (A),  (B),  (Y) or (Z). The Mortgage  Loan
documents  do prohibit  any changes in the use or zoning  classification  of the
Mortgaged  Property without the lender's  consent.  and do prohibit the borrower
from  terminating  any  agreement  or amending the terms and  provisions  of any
agreement that may  constitute a license,  permit or  authorization  without the
lender's consent.

     The  related  Mortgaged  Property is a private  pay  facility  which to the
knowledge  of the Seller  receives no state or federal  assistance  and does not
have any leases or  management  contracts in place as the facility is managed by
the  owner/borrower.  Accordingly,  portions of this representation and warranty
are not applicable to the related Mortgage Loan.

<PAGE>

                                   EXHIBIT R-3
                                   -----------

                        MORTGAGE LOAN PURCHASE AGREEMENT
                       REPRESENTATIONS AND WARRANTIES FOR
                          RED MOUNTAIN FUNDING, L.L.C.
           (Representations and Warranties with respect to RMF Loans)


     1. Mortgage Loan Schedule.  The  information set forth in the Mortgage Loan
Schedule  was  complete,  true and  correct in all  material  respects as of the
Cut-off Date.

     2. Whole Loan;  Ownership of Mortgage Loans.  Each Mortgage Loan is a whole
loan and not a participation  interest in a mortgage loan.  Immediately prior to
the transfer to the Purchaser of the Mortgage  Loans,  the Seller had good title
to, and was the sole owner of, each  Mortgage  Loan.  The Seller has full right,
power and  authority to transfer  and assign each of the Mortgage  Loans and has
validly and effectively  conveyed (or caused to be conveyed) to the Purchaser or
its  designee all of the Seller's  legal and  beneficial  interest in and to the
Mortgage Loans free and clear of any and all pledges,  liens, charges,  security
interests  and/or  other  encumbrances.  The sale of the  Mortgage  Loans to the
Purchaser or its designee does not require the Seller to obtain any governmental
or regulatory approval or consent that has not been obtained.

     3. Payment Record. No scheduled payment of principal and interest under any
Mortgage  Loan  was 30 days or more  past  due as of the  Cut-off  Date,  and no
Mortgage  Loan  was 30  days  or  more  delinquent  in the  twelve-month  period
immediately preceding the Cut-off Date.

     4.  Lien;  Valid  Assignment.  The  Mortgage  related to and  delivered  in
connection  with each  Mortgage  Loan  constitutes  a valid and,  subject to the
exceptions set forth in paragraph 13 below, enforceable first priority lien upon
the  related  Mortgaged  Property,  prior to all other  liens and  encumbrances,
except for (a) the lien for current  real estate taxes and  assessments  not yet
due and payable,  (b)  covenants,  conditions and  restrictions,  rights of way,
easements  and other matters that are of public record and/or are referred to in
the related  lender's  title  insurance  policy,  (c)  exceptions and exclusions
specifically  referred to in such lender's title insurance policy, and (d) other
matters to which like  properties  are commonly  subject,  none of which matters
referred to in clauses (b), (c) or (d) materially  interferes  with the security
intended to be provided by such Mortgage,  the  marketability  or current use of
the  Mortgaged  Property or the  current  ability of the  Mortgaged  Property to
generate  operating  income  sufficient  to service the Mortgage  Loan debt (the
foregoing  items (a) through  (d) being  herein  referred  to as the  "Permitted
Encumbrances").  The related  assignment of such Mortgage executed and delivered
in favor of the Trustee is in recordable form and constitutes a legal, valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the assignor's  right,  title and interest in, to and under such Mortgage.  Such
Mortgage,  together with any separate security agreements,  chattel mortgages or
equivalent  instruments,  establishes  and  creates a valid and,  subject to the
exceptions  set forth in paragraph 13 below,  enforceable  security  interest in
favor of the holder thereof in all of the related Mortgagor's  tangible personal
property used in, and  reasonably  necessary to operate,  the related  Mortgaged
Property.  A Uniform  Commercial Code financing  statement has been filed and/or
recorded in all places  necessary to perfect a valid  security  interest in such
personal  property,  and such  security  interest is a first  priority  security
interest, subject to any prior purchase money security interest in such personal
property and any personal property leases applicable to such personal  property.
Notwithstanding the foregoing, no representation is made as to the perfection of
any  security  interest in rents or other  personal  property to the extent that
possession  or control of such items or actions other than the filing of Uniform
Commercial  Code  financing  statements  are  required  in order to effect  such
perfection.

     5.  Assignment of Leases and Rents.  The  Assignment of Leases set forth in
the Mortgage and related to and delivered in connection  with each Mortgage Loan
establishes and creates a valid,  subsisting and,  subject to the exceptions set
forth in paragraph 13 below,  enforceable first priority lien and first priority
security interest in the related Mortgagor's interest in all leases, sub-leases,
licenses or other agreements pursuant to which any person is entitled to occupy,
use or possess  all or any portion of the real  property  subject to the related
Mortgage and Permitted  Encumbrances,  and each assignor thereunder has the full
right to assign the same.  The related  assignment of any  Assignment of Leases,
not included in a Mortgage, executed and delivered in favor of the Trustee is in
recordable  form  and  constitutes  a  legal,  valid  and  binding   assignment,
sufficient to convey to the assignee named therein all of the assignor's  right,
title and interest in, to and under such Assignment of Leases.

     6.  Mortgage  Status;  Waivers  and  Modifications.  No  Mortgage  has been
satisfied, canceled, rescinded or subordinated in whole or in material part, and
the  related  Mortgaged  Property  has not been  released  from the lien of such
Mortgage,  in whole or in material part,  nor has any  instrument  been executed
that would effect any such satisfaction, cancellation, subordination, rescission
or release,  except for any partial  reconveyances  of real  property  which are
included in the related  Mortgage File.  None of the terms of any Mortgage Note,
Mortgage or Assignment of Leases has been impaired,  waived, altered or modified
in any  material  respect,  except  by  written  instruments,  all of which  are
included in the related Mortgage File.

     7.  Condition  of  Property;  Condemnation.  Except  as  set  forth  in  an
engineering  report  prepared in connection  with the origination of the related
Mortgage  Loan (and with respect to the Mortgage  Loans  described in Schedule A
hereto,  either no report was prepared or a more limited  report was  prepared),
each  Mortgaged  Property is, to the Seller's  knowledge,  free and clear of any
damage that would  materially and adversely affect its value as security for the
related  Mortgage Loan. The Seller has received no notice of the commencement of
any  proceeding  for the  condemnation  of all or any  material  portion  of any
Mortgaged  Property.  To the Seller's  knowledge  (based on surveys and/or title
insurance obtained in connection with the origination of the Mortgage Loans), as
of the  date of the  origination  of each  Mortgage  Loan,  all of the  material
improvements  on  the  related  Mortgaged  Property  which  were  considered  in
determining the appraised value of the Mortgaged  Property lay wholly within the
boundaries  and  building  restriction  lines  of  such  property,   except  for
encroachments  that are insured against by the lender's title  insurance  policy
referred to herein or that do not materially  and adversely  affect the value or
marketability  of such  Mortgaged  Property,  and no  improvements  on adjoining
properties   materially  encroached  upon  such  Mortgaged  Property  so  as  to
materially  and adversely  affect the value or  marketability  of such Mortgaged
Property,  except  those  encroachments  that are  insured  against by the Title
Policy referred to herein.

     8. Title Insurance.  Each Mortgaged Property is covered by an American Land
Title  Association (or an equivalent  form of) lender's title  insurance  policy
(the "Title Policy") not less than the original  principal amount of the related
Mortgage  Loan after all advances of principal.  Each Title Policy  insures that
the related Mortgage is a valid first priority lien on such Mortgaged  Property,
subject  only to the  exceptions  stated  therein  (or in an escrow  letter or a
marked up title insurance commitment on which the required premium has been paid
exists which evidences that such Title Policy will be issued). Each Title Policy
(or, if it has yet to be issued, the coverage to be provided thereby) is in full
force and effect,  all premiums  thereon  have been paid and no material  claims
have been made thereunder and no claims have been paid thereunder.  No holder of
the  related  Mortgage  has  done,  by  act or  omission,  anything  that  would
materially  impair the coverage under such Title Policy.  Immediately  following
the transfer and  assignment of the related  Mortgage Loan to the Trustee,  such
Title  Policy  (or,  if it has yet to be issued,  the  coverage  to be  provided
thereby)  will inure to the  benefit of the  Trustee  without  the consent of or
notice to the insurer. To the Seller's knowledge, the insurer issuing such Title
Policy is  qualified  to do  business in the  jurisdiction  in which the related
Mortgaged Property is located.

     9. No  Holdbacks.  The  proceeds  of each  Mortgage  Loan have  been  fully
disbursed and there is no obligation for future  advances with respect  thereto.
With respect to each Mortgage Loan, any and all requirements as to completion of
any  on-site  or  off-site  improvement  and as to  disbursements  of any  funds
escrowed for such purpose that were to have been materially  complied with on or
before the Closing Date have been  complied  with, or any such funds so escrowed
have not been released.

     10.  Mortgage  Provisions.  The Mortgage Note or Mortgage for each Mortgage
Loan,  together with applicable  state law,  contains  customary and enforceable
provisions  (subject to the  exceptions  set forth in  paragraph  13) such as to
render the rights and remedies of the holder thereof  adequate for the practical
realization  against the related Mortgaged Property of the principal benefits of
the security intended to be provided thereby.

     11. Trustee under Deed of Trust. If any Mortgage is a deed of trust,  (1) a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated  and serving  under such  Mortgage,  and (2) no fees or expenses  are
payable to such trustee by the Seller,  the Purchaser or any transferee  thereof
except  in  connection  with a  trustee's  sale  after  default  by the  related
Mortgagor  or in  connection  with any full or partial  release  of the  related
Mortgaged Property or related security for the related Mortgage Loan.

     12.  Environmental   Conditions.   An  environmental  site  assessment  was
performed  (and with  respect to the  Mortgage  Loans  described  in  Schedule A
hereto, a more limited environmental site assessment was conducted) with respect
to each  Mortgaged  Property in connection  with the  origination of the related
Mortgage  Loan,  a  report  of  each  such  assessment  or  limited  review  (an
"Environmental Report") has been delivered to the Purchaser,  and the Seller has
no knowledge of any material and adverse environmental condition or circumstance
affecting  any Mortgaged  Property  that was not disclosed in such report.  Each
Mortgage or related agreement  requires the related Mortgagor to comply with all
applicable federal,  state and local  environmental laws and regulations.  Where
such  assessment  or limited  review  disclosed  the existence of a material and
adverse  environmental   condition  or  circumstance   affecting  any  Mortgaged
Property,  (i) a party  not  related  to the  Mortgagor  was  identified  as the
responsible  party  for such  condition  or  circumstance  or (ii)  the  related
Mortgagor  was required  either to provide  additional  security  which may have
included  the escrow of funds  and/or to obtain an  operations  and  maintenance
plan.

     13. Loan Document Status.  Each Mortgage Note, Mortgage and other agreement
that  evidences or secures a Mortgage Loan and that was executed by or on behalf
of the related Mortgagor is the legal, valid and binding obligation of the maker
thereof  (subject  to  any  non-recourse  provisions  contained  in  any  of the
foregoing  agreements and any applicable state  anti-deficiency  or market value
limit deficiency legislation),  enforceable in accordance with its terms, except
as such enforcement may be limited by bankruptcy, insolvency,  reorganization or
other similar laws affecting the enforcement of creditors' rights generally, and
by general  principles  of equity  (regardless  of whether such  enforcement  is
considered  in a  proceeding  in  equity  or at law)  and  excluding  provisions
relating to default interest,  yield maintenance charges or prepayment premiums.
There is no  valid  defense,  counterclaim  or right  of  offset  or  rescission
available to the related Mortgagor with respect to such Mortgage Note,  Mortgage
or other agreements.

     14. Insurance. Except as set forth on Schedule A, all improvements upon the
related  Mortgaged  Property  are,  and are  required  pursuant  to the  related
Mortgage,  to be  insured by (a) a fire and  extended  perils  insurance  policy
providing  coverage  against  loss  or  damage  sustained  by  reason  of  fire,
lightning,  windstorm,  hail,  explosion,  riot, riot attending a strike,  civil
commotion,  aircraft,  vehicles and smoke, and, to the extent required as of the
date of origination by the originator of such Mortgage Loan  consistent with its
normal  commercial  mortgage  lending  practices,  against  other risks  insured
against by persons  operating  like  properties in the locality of the Mortgaged
Property in an amount not less than the lesser of the  principal  balance of the
related  Mortgage Loan and the replacement cost of the Mortgaged  Property,  and
not less than the amount  necessary to avoid the  operation of any  co-insurance
provisions with respect to the Mortgaged Property;  (b) a business  interruption
or rental loss  insurance  policy,  in an amount at least equal to six months of
operations  of the  Mortgaged  Property;  (c) a flood  insurance  policy (if any
portion of the buildings or other  structures on Mortgaged  Property are located
in an area  identified  by the  Federal  Emergency  Management  Agency as having
special flood hazards);  and (d) a  comprehensive  general  liability  insurance
policy in amounts as are generally required by commercial mortgage lenders,  and
in any event not less than $1 million  per  occurrence.  Such  insurance  policy
contains a standard  mortgagee  clause that names the mortgagee as an additional
insured and requires  prior notice to the holder of the Mortgage of  termination
or  cancellation.  No such  notice has been  received,  including  any notice of
nonpayment of premiums,  that has not been cured.  Each  Mortgage  obligates the
related  Mortgagor to maintain all such  insurance  and,  upon such  Mortgagor's
failure  to do so,  authorizes  the  holder of the  Mortgage  to  maintain  such
insurance at the Mortgagor's cost and expense and to seek reimbursement therefor
from such Mortgagor.  Each Mortgage  provides that casualty  insurance  proceeds
will be applied  either to the  restoration  or repair of the related  Mortgaged
Property or to the reduction of the principal amount of the Mortgage Loan.

     15. Taxes and Assessments.  As of the Closing Date, there are no delinquent
or  unpaid  taxes  or  assessments  (including  assessments  payable  in  future
installments),  or other outstanding  charges  affecting any Mortgaged  Property
which are or may become a lien of  priority  equal to or higher than the lien of
the related Mortgage.  For purposes of this  representation  and warranty,  real
property taxes and assessments  shall not be considered unpaid until the date on
which interest and/or penalties would be first payable thereon.

     16. Mortgagor  Bankruptcy.  No Mortgagor is, to the Seller's  knowledge,  a
debtor in any state or federal bankruptcy or insolvency proceeding.

     17.  Leasehold  Estate.  Except as set forth on Schedule A, each  Mortgaged
Property  consists of the related  Mortgagor's  fee simple estate in real estate
or, if the related  Mortgage Loan is secured in whole or in part by the interest
of a  Mortgagor  as a lessee  under a ground  lease of a  Mortgaged  Property (a
"Ground Lease"), by the related Mortgagor's interest in the Ground Lease but not
by the related fee interest in such Mortgaged Property (the "Fee Interest"):

     (i)     Such Ground Lease or a memorandum  thereof has been or will be duly
             recorded;  such  Ground  Lease (or the related  estoppel  letter or
             lender protection  agreement between the Seller and related lessor)
             permits the current use of the  Mortgaged  Property and permits the
             interest of the lessee  thereunder  to be encumbered by the related
             Mortgage;  and there  has been no  material  change in the  payment
             terms of such  Ground  Lease since the  origination  of the related
             Mortgage Loan, with the exception of material changes  reflected in
             written instruments that are a part of the related Mortgage File;

     (ii)    The  lessee's  interest in such Ground  Lease is not subject to any
             liens or  encumbrances  superior to, or of equal priority with, the
             related Mortgage, other than Permitted Encumbrances;

     (iii)   The Mortgagor's  interest in such Ground Lease is assignable to the
             Purchaser  and its  successors  and  assigns  upon  notice  to, but
             without the consent of, the lessor  thereunder (or, if such consent
             is required,  it has been obtained  prior to the Closing Date) and,
             in the event that it is so assigned,  is further  assignable by the
             Purchaser  and its  successors  and  assigns  upon  notice  to, but
             without the need to obtain the consent of, such  lessor;

     (iv)    Such Ground  Lease is in full force and effect,  and the Seller has
             received  no  notice   that  an  event  of  default  has   occurred
             thereunder,  and,  to  the  Seller's  knowledge,  there  exists  no
             condition  that,  but for the  passage  of  time or the  giving  of
             notice,  or both,  would  result in an event of  default  under the
             terms of such Ground Lease;

     (v)     Such Ground Lease,  or an estoppel letter or other  agreement,  (A)
             requires  the lessor  under such Ground Lease to give notice of any
             default  by the  lessee  to the  holder  of the  Mortgage;  and (B)
             provides  that no notice of  termination  given  under such  Ground
             Lease is effective against the holder of the Mortgage unless a copy
             of such notice has been delivered to such holder and the lessor has
             offered to enter into a new lease with such holder on terms that do
             not materially vary from the economic terms of the Ground Lease.

     (vi)    A mortgagee is permitted a reasonable opportunity (including, where
             necessary,  sufficient  time to gain  possession of the interest of
             the lessee under such Ground  Lease) to cure any default under such
             Ground  Lease,  which is curable after the receipt of notice of any
             such  default,  before the lessor  thereunder  may  terminate  such
             Ground Lease;

     (vii)   Such Ground Lease has an original  term  (including  any  extension
             options set forth  therein)  which  extends not less than ten years
             beyond the Stated Maturity Date of the related Mortgage Loan;

     (viii)  Under the terms of such  Ground  Lease  and the  related  Mortgage,
             taken  together,  any  related  insurance  proceeds  other  than in
             respect of a total or substantially  total loss or taking,  will be
             applied  either to the repair or  restoration of all or part of the
             related  Mortgaged  Property,  with  the  mortgagee  (or a  trustee
             appointed  by it under the  related  Mortgage)  having the right to
             hold and  disburse  such  proceeds  as the  repair  or  restoration
             progresses  (except  in  such  cases  where a  provision  entitling
             another  party to hold and  disburse  such  proceeds  would  not be
             viewed  as  commercially   unreasonable  by  a  prudent  commercial
             mortgage  lender),  or to the payment of the outstanding  principal
             balance of the Mortgage  Loan  together  with any accrued  interest
             thereon;

     (ix)    Such Ground Lease does not impose any  restrictions  on  subletting
             which  would be  viewed as  commercially  unreasonable  by  prudent
             commercial mortgage lenders in the lending area where the Mortgaged
             Property is located; and

     (x)     such  Ground  Lease  requires  the lessor to enter into a new lease
             upon  termination  of such Ground  Lease for any reason,  including
             rejection of Such Ground Lease in a bankruptcy proceeding.

     18.  Escrow  Deposits.  All escrow  deposits and payments  relating to each
Mortgage  Loan that are, as of the Closing Date required to be deposited or paid
have been so deposited or paid.

     19. LTV Ratio.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (a) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (i) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the  Mortgage  Loan or (ii) at the Closing  Date at least equal to 80 percent of
the  principal  balance of the  Mortgage  Loan on such date;  provided  that for
purposes hereof,  the fair market value of the real property interest must first
be reduced by (x) the amount of any lien on the real  property  interest that is
senior to the Mortgage Loan and (y) 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 clauses  (a)(i) and (a)(ii) of this paragraph 19 shall
be made on a pro rata basis in  accordance  with the fair  market  values of the
Mortgaged Properties securing such cross-collateralized  Mortgage Loans); or (b)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.860G-2(a)(1)(ii)).

     20. Mortgage Loan Modifications.  Any Mortgage Loan that was "significantly
modified" prior to the Closing Date so as to result in a taxable  exchange under
Section  1001 of the Code either (a) was  modified as a result of the default or
reasonably  foreseeable  default  of such  Mortgage  Loan or (b)  satisfies  the
provisions of either clause (a)(i) of paragraph 19 (substituting the date of the
last such  modification for the date the Mortgage Loan was originated) or clause
(a)(ii) of paragraph 19, including the proviso thereto.

     21.  Advancement  of Funds by the Seller.  No holder of a Mortgage Loan has
advanced funds or induced,  solicited or knowingly received any advance of funds
from a party other than the owner or lessee of the related  Mortgaged  Property,
directly or indirectly,  for the payment of any amount required by such Mortgage
Loan.

     22. No Mechanics'  Liens.  As of the date of  origination  of such Mortgage
Loan and, to the knowledge of the Seller, as of the Closing Date, each Mortgaged
Property was free and clear of any mechanics' and  materialmen's  liens that are
prior or equal to the lien of the  related  Mortgage,  except for liens  insured
against by the related Title Policy referred to herein.

     23.  Compliance  with Usury Laws.  Each  Mortgage  Loan  complied  with all
applicable usury laws in effect at its date of origination.

     24.  Cross-collateralization.  No Mortgage Loan is  cross-collateralized or
cross-defaulted with any loan other than one or more other Mortgage Loans.

     25. Releases of Mortgaged Property. Except (i) for the release of a portion
of the Mortgaged  Property which was contemplated at origination of the Mortgage
Loan and such portion was not material to  underwriting  such Mortgage  Loan, or
(ii) as described in the next  sentence,  no Mortgage Note or Mortgage  requires
the  mortgagee to release all or any material  portion of the related  Mortgaged
Property  from the lien of the related  Mortgage  except upon payment in full of
all amounts due under the related Mortgage Loan. The Mortgages relating to those
Mortgage Loans (including  cross-collateralized  loans) identified on Schedule A
hereto  require  the  mortgagee  to grant  releases  of  portions of the related
Mortgaged  Properties upon (unless otherwise specified on Schedule A hereto) (a)
the  satisfaction  of certain legal and  underwriting  requirements  and (b) the
payment of a release  price or  substitution  of other  permitted  collateral in
connection therewith.

     26. Defeasance Provisions. Any Mortgage Loan which contains a provision for
any  defeasance  of mortgage  collateral  either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of July 1,  1998),  (ii)  only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     27. No Equity Participation or Contingent Interest.  Except as set forth on
Schedule A, no Mortgage Loan contains any equity  participation by the Seller or
provides for negative  amortization or for any contingent or additional interest
in the form of participation in the cash flow of the related Mortgaged Property.

     28. No Material  Default.  To the Seller's best knowledge,  there exists no
material  default,  breach,  violation  or event of  acceleration  (and no event
which,  with the  passage  of time or the  giving  of  notice,  or  both,  would
constitute any of the foregoing) under the documents  evidencing or securing the
Mortgage Loan, in any such case to the extent the same  materially and adversely
affects  the value of the  Mortgage  Loan and the  related  Mortgaged  Property;
provided,  however,  that this  representation  and warranty does not address or
otherwise cover any default,  breach,  violation or event of  acceleration  that
specifically   pertains   to  any   matter   otherwise   covered  by  any  other
representation  and warranty  made by the Seller in any of  paragraphs 3, 7, 12,
14, 15, 16 and 17 of this Exhibit 2.

     29. Inspections.  Except for the Conti Small Loans set forth on Schedule A,
the  Seller  (or if the  Seller is not the  originator,  the  originator  of the
Mortgage Loan) has inspected or caused to be inspected  each Mortgaged  Property
in connection with the origination of the related Mortgage Loan.

     30. Local Law Compliance.  To the Seller's knowledge,  based on opinions of
counsel,  endorsements of title insurance or due diligence considered reasonable
by prudent  commercial  mortgage lenders in the lending area where the Mortgaged
Property  is  located,  the  improvements  located  on or  forming  part of each
Mortgaged  Property  comply  with  applicable  zoning  laws and  ordinances,  or
constitute a legal  non-conforming  use or structure or, if any such improvement
does not so comply, such non-compliance does not materially and adversely affect
the value of the related  Mortgaged  Property,  such value as  determined by the
appraisal performed at origination.

     31. Junior Liens.  Except as otherwise set forth on Schedule B, none of the
Mortgage  Loans permits the related  Mortgaged  Property to be encumbered by any
lien  junior  to or of equal  priority  with the  lien of the  related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar criteria specified therein. Except as otherwise
set forth on Schedule B, the Seller has no knowledge  that any of the  Mortgaged
Properties is encumbered by any lien junior to the lien of the related Mortgage.

     32. Actions Concerning Mortgaged Property.  To the knowledge of the Seller,
there are no  actions,  suits or  proceedings  before any court,  administrative
agency  or  arbitrator  concerning  any  Mortgage  Loan,  Mortgagor  or  related
Mortgaged Property that might adversely affect title to the Mortgage Loan or the
validity or  enforceability  of the related Mortgage or that might if determined
adversely,  materially and adversely affect the value of the Mortgaged  Property
as  security  for the  Mortgage  Loan or the use for  which  the  premises  were
intended.

     33.  Servicing.  The servicing and collection  practices used by the Seller
have been in all  material  respects  legal,  proper  and  prudent  and have met
customary industry standards.

     34. Licenses and Permits. To the Seller's knowledge, based on due diligence
that it customarily performs in the origination of comparable mortgage loans, as
of the date of origination or promptly thereafter of each Mortgage Loan, (i) 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  Mortgage  Property  as it was  then  operated  and  (ii)  if a  related
Mortgaged Property is improved by a skilled nursing, congregate care or assisted
living  facility,   the  most  recent   inspection  or  survey  by  governmental
authorities  having  jurisdiction in connection with such licenses,  permits and
authorizations  did not cite such  Mortgaged  Property for  material  violations
(which shall include only "Level IV" (or  equivalent)  violations in the case of
skilled  nursing  facilities)  that had not been  cured or as to which a plan of
correction  had  not  been  submitted  to  and  accepted  by  such  governmental
authorities.  To the extent such facility  participates in Medicaid or Medicare,
the Seller has not received any notice that such  facility is not in  compliance
in all material  respects with the requirements of such program,  such that such
facility's continued participation in such program be adversely affected.

     35. Leasehold  Estate and Fee Interest.  If any Mortgage Loan is secured in
whole or in part by the interest of the related  Mortgagor  under a Ground Lease
and by the Fee Interest of the Ground Lessor:

     a.   Such Fee  Interest  is subject,  and  subordinated  of record,  to the
          related  Mortgage;  and the  related  Mortgage  does not by its  terms
          provide that it will be subordinated to the lien of any other mortgage
          or other lien upon such Fee Interest; and

     b.   Upon  occurrence of a default under the terms of the related  Mortgage
          by the  Mortgagor,  the mortgagee  has the right to foreclose  upon or
          otherwise exercise its rights with respect to such Fee Interest within
          a period of time that  would not have been  viewed,  as of the date of
          origination,  as  commercially  unreasonable  by a prudent  commercial
          mortgage lender.

     36. Fixed Rate Loans. Except as set forth on Schedule A, each Mortgage Loan
bears  interest at a rate that remains fixed  throughout  the remaining  term of
such  Mortgage  Loan,  except for the  imposition  of a default  rate and,  with
respect  to  the  ARD  Loans,  the  increase  in  the  interest  rate  as of the
Anticipated Repayment Date.

     37.  Single  Purpose  Entity.  The  Mortgagor on each  Mortgage  Loan that,
individually  or together  with the  Mortgage  Loans of  affiliated  Mortgagors,
represented 2% or more of the Initial Pool Balance,  was, as of the  origination
of the Mortgage  Loan, a Single  Purpose  Entity.  For this  purpose,  a "Single
Purpose  Entity"  shall  mean  an  entity,  other  than  an  individual,   whose
organizational documents provide or which is subject to covenants in the related
loan  documents  substantially  to the effect  that it was  formed or  organized
solely  for the  purpose of owning and  operating  one or more of the  Mortgaged
Properties  securing the  Mortgaged  Loans and prohibit it from  engaging in any
business  unrelated  to  such  Mortgaged  Property  or  Properties,   and  whose
organizational  documents  further provide,  or which entity  represented in the
related  Mortgage Loan documents,  substantially  to the effect that it does not
have any assets  other than those  related to its  interest in and  operation of
such  Mortgaged  Property  or  Properties,  or any  indebtedness  other  than as
permitted  by  the  related  Mortgage(s)  or the  other  related  Mortgage  Loan
documents, that it has its own books and records and accounts separate and apart
from any other person, and that it holds itself out as a legal entity,  separate
and apart from any other person.

     38. Due-on-Sale. Subject to a one-time (or, in the case of certain Mortgage
Loans,  a  multiple-time)  transfer  right  allowed in  accordance  with certain
provisions set forth in the Mortgage  securing each Mortgage Loan, such Mortgage
contains a  "due-on-sale"  clause  that  provides  for the  acceleration  of the
payment of the unpaid  principal  balance of such Mortgage Loan if,  without the
prior  written  consent of the holder,  the Mortgaged  Property  subject to such
Mortgage, or any interest therein, is directly or transferred or sold.

     39. Healthcare Loans. With respect to the Healthcare Loans:

     i.     If the related Mortgaged  Property is improved by a skilled nursing,
            congregate  care or  assisted  living  facility (a  "Long-Term  Care
            Mortgage Loan"), as of the Cut-Off Date, the facility located on the
            related  Mortgaged  Property  had  all  certificates,  licenses  and
            permits  required  by  applicable  law  for  the  operation  of such
            facility and, to the extent such facility  participates in Medicaid,
            Medicare  or other  similar  programs,  such  facility  held a valid
            certification for such  participation,  appropriate for the level of
            care provided at such facility;

     ii.    With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  to the  knowledge  of the  Seller,  the  related  Borrower or
            operator,  as the case may be, with respect to its  operation of the
            related Mortgaged  Property or the related Mortgaged Property was in
            material compliance with all applicable laws,  regulations,  quality
            and  safety  standards  and  requirements  of the  applicable  state
            department of health (each, a "DOH") and all other  applicable state
            or federal governmental  authorities,  and the related Mortgage Loan
            documents required that so long as the related Mortgage Loan remains
            outstanding  the  related  Mortgaged  Property  shall be operated in
            compliance  with  such  applicable  laws  and  requirements  in  all
            materials respects;

     iii.   Except as set forth on  Schedule  C, with  respect to the  Long-Term
            Care Mortgage Loans,  the related  Mortgage Loan documents  provided
            that so long as the related Mortgage Loan remains  outstanding,  the
            related  Mortgaged  Property shall be operated in such a manner that
            all required licenses,  permits and  authorizations  shall remain in
            full force and effect,  and that without the lender's  consent,  all
            required  licenses,  permits  and  authorizations  may  not  be  (A)
            transferred to any location other than the Mortgaged Property or (B)
            pledged as collateral for any other loan or indebtedness (other than
            another  Mortgage  Loan) and so long as the  related  Mortgage  Loan
            remains  outstanding,  the  Borrower  may not without  the  lender's
            consent (Y) rescind,  withdraw, revoke, amend, modify, supplement or
            otherwise  materially  alter  the  nature,  tenor  or  scope  of the
            certificate  of  need  (if  applicable)  for the  related  Mortgaged
            Property, or (Z) terminate, materially modify, or materially amend a
            lease or  management  contract,  as the case may be, in effect  with
            respect to the related Mortgaged Property;

     iv.    With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date, the Seller has not received notice of a violation with respect
            to the  operation  of the  related  Mortgaged  Property  that would,
            directly or indirectly,  or with the passage of time have a material
            adverse impact on the related Mortgaged Property's ability to accept
            and/or  retain  patients or residents,  as the case may be,  modify,
            limit or annul the related Mortgaged Property's licenses, permits or
            authorizations  or affect the related  Borrower or operator,  as the
            case may be, with respect to its operation of the related  Mortgaged
            Property's continued participation in Medicaid or Medicare programs,
            if applicable, or any successor program thereto;

     v.     With respect to the Long-Term Care Mortgage  Loans,  to the Seller's
            knowledge, as of the Cut-off Date, the related Borrower or operator,
            as the case may be,  with  respect to its  operation  of the related
            Mortgaged  Property,  the related  Mortgaged  Property  did not have
            outstanding  a deficiency  requiring the  declaration  of "immediate
            jeopardy" (Level IV) in applicable federal  regulations,  which have
            threatened  the related  Borrower or  operator,  as the case may be,
            with respect to the operation of the related  Mortgaged  Property or
            the related Mortgaged Property's  certification for participation in
            Medicare or Medicaid, to the extent applicable;

     vi.    As of the Cut-Off Date, the Seller has not received  notice that the
            related Borrower or related operator, as the case may be, has failed
            to file within the time permitted,  including any extension thereof,
            all such Medicare,  Medicaid, or other similar program cost reports,
            if applicable;

     vii.   As of the Cut-Off Date, the Seller has not received  notice that the
            related lease or related management contract, as the case may be, if
            any, is not in full force and effect;

     viii.  With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  the Seller  has not  received  notice of a material  default,
            breach or violation  under a related  lease or  management  contract
            that is  uncured,  or an event under a related  lease or  management
            contract which, with the passage of time or notice or the expiration
            of any grace or cure period,  would  constitute a material  default,
            breach, or violation, that is uncured;

     ix.    With  respect to the  Long-Term  Care  Mortgage  Loans,  the related
            Mortgage  Loan  documents,  to the  extent  if any  permitted  under
            applicable  law,  create  a  first  lien  security  interest  in the
            certificates,  licenses,  permits and other authorizations necessary
            and required by applicable law for the use of the related  Mortgaged
            Property,  and if any such  certificate,  license permits,  or other
            authorizations are in the name of a lessee or manager or an operator
            other than the  Borrower,  such  lessee or manager or  operator  has
            agreed,  to the extent if any  permitted  by law,  under the related
            Mortgage Loan documents  that upon  termination of the related lease
            or management contract, as the case may be, to surrender in favor of
            the related  Borrower  or  mortgagee  of record with  respect to the
            related Mortgage Loan, all such certificates, licenses, permits, and
            other authorizations;

     x.     With respect to the Long-Term Care Mortgage Loans, as of the Cut-Off
            Date,  the Seller has not  received  notice  that either the related
            Borrower  or  operator,  as the case  may be,  with  respect  to its
            operation of the related Mortgaged Property or the related Mortgaged
            Property  is subject  to a material  audit  adjustment  or  material
            decrease in reimbursement  with respect to its  participation in any
            third-party  reimbursement  program  or has been  notified  that any
            managed care or other third-party  reimbursement program contract is
            being or has been canceled,  not renewed,  or downgraded or that any
            such action is pending, threatened or contemplated;

<PAGE>

                                   SCHEDULE A
                                   ----------

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


     The  following  Mortgage  Loans,  as  described,   are  excepted  from  the
representations  and  warranties  contained  in the  corresponding  paragraph in
Exhibit A:

     17. Leasehold Estate.

     With respect to the RMF Loans known as West Mesa (Mortgage Loan No. 20) and
Pickett  (Mortgage  Loan No. 21), the ground lessor cannot  terminate the ground
lease unless the ground lessor gives the Lender notice and  opportunity  to cure
such default.  There are no  additional  provisions  requiring  ground lessor to
enter into a new lease with the Lender.

     (x) With respect to the RMF Loans,  none of the Ground Leases  requires the
lessor to enter into a new lease upon termination of such Ground Lease.

<PAGE>

                                   EXHIBIT S-1
                                   -----------

                  FORM OF POWER OF ATTORNEY FOR MASTER SERVICER


RECORDING REQUESTED BY:
AMRESCO Services L.P.

AND WHEN RECORDED MAIL TO:

AMRESCO Services L.P.
235 PeachTree Street N.E.
Suite 900
Atlanta, GA 30303

Attention:  Commercial Mortgage Pass-Through Series 1998-CF1

                    Space above this line for Recorder's use
- --------------------------------------------------------------------------------

POWER OF ATTORNEY
(SPECIAL)

     KNOW ALL MEN BY THESE PRESENTS,  that LASALLE NATIONAL BANK, as trustee for
Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through  Certificates,
Series 1998-CF1 ("Trustee"),  under that certain Pooling and Servicing Agreement
dated as of [August ___,  1998] (the  "Pooling and Servicing  Agreement"),  does
hereby  nominate,  constitute  and  appoint  AMRESCO  Services  L.P.,  as Master
Servicer  under the Pooling and  Servicing  Agreement  ("Pooling  and  Servicing
Agreement"),  as its true and  lawful  attorney-in-fact  for it and in its name,
place, stead and for its use and benefit:

     To perform any and all acts which may be necessary or appropriate to enable
AMRESCO  Services L.P. to service and  administer the Mortgage Loans (as defined
in the Pooling and Servicing  Agreement) in connection  with the  performance by
AMRESCO  Services  L.P. of its duties as Master  Servicer  under the Pooling and
Servicing  Agreement,  giving and granting unto AMRESCO Services L.P. full power
and  authority  to do and perform  any and every act  necessary,  requisite,  or
proper in  connection  with the  foregoing  and hereby  ratifying,  approving or
confirming all that AMRESCO  Services L.P. shall lawfully do or cause to be done
by virtue hereof.

     IN WITNESS WHEREOF, the undersigned has caused this power of attorney to be
executed as of this ___ day of [August], 1998.

LASALLE NATIONAL BANK, as trustee for Morgan Stanley Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates, Series 1998-CF1


                                             By:________________________________
                                             Name:______________________________
                                             Title:_____________________________

<PAGE>

                           ALL-PURPOSE ACKNOWLEDGEMENT
                           ---------------------------

                                   )
                                   )
                                   )

     On ______________ before me, ______________________________________________
             Date                           Name and Title of Officer
                                         (i.e., Your Name, Notary Public)

personally appeared ____________________________________________________________
                                    Name(s) of Document Signer(s)

personally  known to me (or proved to me on the basis of satisfactory  evidence)
to be the person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged  to  me  that  he/she/they   executed  the  same  in  his/her/their
authorized  capacity(ies),   and  that  by  his/her/their  signature(s)  on  the
instrument  the  person(s),  or the entity  upon  behalf of which the  person(s)
acted, executed the instrument.

     WITNESS my hand and official seal.


______________________________
Signature of Notary


                                           (Affix seal in the above blank space)

<PAGE>

                                   EXHIBIT S-2
                                   -----------

                 FORM OF POWER OF ATTORNEY FOR SPECIAL SERVICER


RECORDING REQUESTED BY:
Lennar Partners, Inc.

AND WHEN RECORDED MAIL TO:

Lennar Partners, Inc.
760 North West 107th Avenue
Suite 400
Miami, Florida 33172

Attention:  Legal Department

                    Space above this line for Recorder's use
- --------------------------------------------------------------------------------

POWER OF ATTORNEY
(SPECIAL)

     KNOW ALL MEN BY THESE PRESENTS,  that LASALLE NATIONAL BANK, as trustee for
Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through  Certificates,
Series 1998-CF1 ("Trustee"),  under that certain Pooling and Servicing Agreement
dated as of August [___],  1998 (the "Pooling and  Servicing  Agreement"),  does
hereby  nominate,  constitute  and appoint  Lennar  Partners,  Inc.,  as Special
Servicer  under the Pooling and  Servicing  Agreement  ("Pooling  and  Servicing
Agreement"),  as its true and  lawful  attorney-in-fact  for it and in its name,
place, stead and for its use and benefit:

     To perform any and all acts which may be necessary or appropriate to enable
Lennar  Partners,  Inc. to service and administer the Mortgage Loans (as defined
in the Pooling and Servicing  Agreement) in connection  with the  performance by
Lennar  Partners,  Inc. of its duties as Special  Servicer under the Pooling and
Servicing Agreement,  giving and granting unto Lennar Partners,  Inc. full power
and  authority  to do and perform  any and every act  necessary,  requisite,  or
proper in  connection  with the  foregoing  and hereby  ratifying,  approving or
confirming all that Lennar Partners,  Inc. shall lawfully do or cause to be done
by virtue hereof.

     IN WITNESS WHEREOF, the undersigned has caused this power of attorney to be
executed as of this 1st day of August, 1998.

LASALLE NATIONAL BANK, as trustee for Morgan Stanley Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates, Series 1998-CF1


                                             By:________________________________
                                             Name:______________________________
                                             Title:_____________________________

<PAGE>

                           ALL-PURPOSE ACKNOWLEDGEMENT
                           ---------------------------

                                   )
                                   )
                                   )

     On ______________ before me, ______________________________________________
             Date                           Name and Title of Officer
                                         (i.e., Your Name, Notary Public)

personally appeared ____________________________________________________________
                                    Name(s) of Document Signer(s)

personally  known to me (or proved to me on the basis of satisfactory  evidence)
to be the person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged  to  me  that  he/she/they   executed  the  same  in  his/her/their
authorized  capacity(ies),   and  that  by  his/her/their  signature(s)  on  the
instrument  the  person(s),  or the entity  upon  behalf of which the  person(s)
acted, executed the instrument.

     WITNESS my hand and official seal.


______________________________
Signature of Notary


                                           (Affix seal in the above blank space)

<PAGE>

                                   SCHEDULE I
                                   ----------

                        CONTITRADE MORTGAGE LOAN SCHEDULE



<TABLE>
<CAPTION>

 Loan
  No.  Seller  Group          Property Name                            Address
  ---  ------  -----          -------------                            -------
  <S>    <C>     <C>  <C>                                              <C>             
  22     CT      1    Broadview Village Square                         Cermak Road & 17th Avenue
  23     RMF     1    The Courville at Nashua & Villas at Nashua (2II) 22 Hunt Street/22.5 Hunt Street
  24     RMF     1    Aynsley Place (2II)                              80 Lake Street
  25     RMF     1    The Courville at Manchester (2II)                44 West Webster Street
  26     RMF     1    Carlyle Place (2II)                              44 Route 101
  27     MS      1    Holiday Inn-Fond du Lac, WI (2III)               625 West Rolling Meadows Drive
  28     MS      1    Comfort Suites-Appleton, WI (2III)               3809 West Wisconsin Ave
  29     MS      1    Comfort Suites-Madison, WI (2III)                1253 John Q. Hammons Drive
  30     MS      1    Budgetel-Madison, WI (2III)                      8102 Excelsior Drive
  31     MS      1    Holiday Inn Express-Osh Kosh, WI (2III)          2251 Westowne Avenue
  32     MS      1    Budgetel-Fond du Lac, WI (2III)                  77 Holiday Lane
  33     MS      1    Elliott Bay Office Park                          300 Elliott Avenue W.
  34     CT      1    The Cable Building                               611 Broadway
  35     CT      1    NationsBank Tower (2IV)                          500 Chestnut Street
  36     CT      1    Woodhaven Shopping Center (2IV)                  4602-4654 South 14th Street
  37     CT      1    Radford Hills Shopping Center (2IV)              800-900 North Judge Ely Boulevard
  38     CT      1    Crossroads Shopping Center (2IV)                 4102 Buffalo Gap Road
  39     CT      1    Pioneer Square (2IV)                             2302-2310 Lubbock Highway
  40     CT      1    Mesa Verde Shopping Center (2IV)                 2215 North Midland Drive
  41     CT      1    Park Plaza Shopping Center (2IV)                 Austin Avenue and Coggin Avenue
  42     CT      3    Cambridge Square Shopping Center                 280 U.S. Highway 9 North
  43     CT      1    Holiday Inn BayView Plaza                        530 West Pico Boulevard
  44     MS      1    Westbrook (2V)                                   5747 State Route 128
  45     MS      1    Green Acres (2V)                                 6074 Deerfield Road
  46     MS      1    Compton Hills (2V)                               9109 Pippin Road
  47     MS      1    Skymeadow (2V)                                   2169 Tuley Road
  48     MS      1    Eastgate (2V)                                    1751 East Ohio Pike
  49     MS      1    Lake Remington (2V)                              70 Glendale-Milford Road
  50     MS      1    Shady Terrace (2V)                               724 Covert Run Pike
  51     CT      1    Preston Place Apartments                         5000 Old Shepard Place
  52     CT      1    Pharmaceutical Formulations Building             460 Plainfield Avenue
  53     CT      1    Bristol Market Place                             1702 N. Bristol Street
  54     CT      1    Heritage Square                                  14100-14160 Culver Drive
  55     MS      1    Jockey Hollow Office Complex                     1300 Mt. Kemble Ave.
  56     RMF     2    Ashton Pointe Apartments                         308 Frankford Avenue
  57     RMF     1    Wedgewood Care Center                            199 Community Drive
  58     MS      3    River Oaks Apartments                            20702 El Toro Road
  59     RMF     1    Oakwood Nursing Home (2VI)                       401 Witsell Street
  60     RMF     1    Tanglewood Nursing Home (2VI)                    Third Street
  61     RMF     1    Forsyth Nursing Home (2VI)                       521 Cabiness Road
  62     RMF     1    Hilltop Nursing Home (2VI)                       4796 Highway 42 North
  63     MS      1    Harrows Warehouse-Melville, NY (2VII)            270 Spagnoli Road
  64     MS      1    Harrows Shopping Center-Centereach, NY (2VII)    1953 Middle Country Road
  65     MS      1    Harrows Shopping Center-Lynbrook, NY (2VII)      831-839 Sunrise Highway
  66     MS      1    Harrows Shopping Center-Patchogue, NY (2VII)     573 Sunrise Highway
  67     CT      1    132 West 125th Street                            132 West 125th Street
  68     MS      1    Friendship Manor - Janesville (2VIII)            1918 North Washington Street
  69     MS      1    Friendship Manor - Mayville (2VIII)              1091 Horicon Street
  70     MS      1    Friendship Manor - North Hume (2VIII)            1316 North Hume Avenue
  71     MS      1    Friendship Manor - West Mann (2VIII)             3013-3017 West Mann Road
  72     MS      1    Friendship Manor - Hartford (2VIII)              109 Lone Oak Road
  73     MS      1    Friendship Manor - Wisconsin Rapids (2VIII)      2511 Strawberry Lane
  74     MS      1    Friendship Manor - Medford (2VIII)               509 Lemke Oak lane
  75     MS      1    Friendship Manor - Fond du Lac (2VIII)           496 Wisconsin Court
  76     MS      1    Friendship Manor - Shawano (2VIII)               844 Olsen Street
  77     CT      1    Van Dorn Station                                 504-616 South Van Dorn Street
  78     MS      1    Brooksedge Corporate Center                      Green Crest Drive
  79     MS      1    Bayside Plaza                                    700 Airport Blvd.
  80     CT      1    Transicoil                                       2560 General Armistead Avenue
  81     MS      1    Holiday Inn-Lauderdale, FL                       4116 North Ocean Boulevard
  82     RMF     3    Highland Walk Apartments                         6069 Norcross Tucker Road
  83     CT      2    Deep Ellum Lofts                                 3300 Main Street, 3401 Commerce Street, 3311 Elm Street
  84     MS      1    Galleries of Syracuse                            415-447 South Salina Street
  85     RMF     2    Sandlewood Apartments                            6519 Mt. Zion Boulevard
  86     MS      3    Emerald Pointe Apartments                        8670 Camino Collegio
  87     MS      1    Sheraton Inn-Columbus, GA                        5351 Simons Boulevard
  88     CT      1    Gardenside Shopping Center                       2606 Zion Road
  89     CT      1    Apple Valley Square Shopping Center              21510-21680 Bear Valley Road
  90     CT      1    Abington Shopping Center (2B)                    Route 6
  91     CT      1    Dunmore Shopping Center (2B)                     O'Neill Highway and Monahan Avenue
  92     CT      1    Westland Plaza Shopping Center                   5348 West 16th Avenue
  93     CT      1    Blackburn Center                                 Blackburn Drive
  94     MS      1    Pleasanton Square II                             5755- 6015 Johnson Drive
  95     MS      3    West Garden Apartments                           3011 West 76th Street
  96     CT      1    Foster-Richardson Rest Home (2C)                 176 Rest Home Road
  97     CT      1    Pinnacle Rest Home (2C)                          Pinnacle Church Road
  98     CT      1    Mount Pleasant Rest Home (2C)                    8307 West U.S. Hwy. 421
  99     CT      1    1650 Sherman Ave. (2IX) (2D)                     1650 Sherman Ave.
 100     CT      1    8290 National Highway (2IX) (2D)                 8290 National Highway
 101     CT      1    7101 Westfield Ave. (2X) (2D)                    7101 Westfield Ave.
 102     CT      1    1601 Hylton Road (2X) (2D)                       1601 Hylton Road
 103     CT      1    1625 Hylton Road (2X) (2D)                       1625 Hylton Road
 104     MS      3    Cranbrook III                                    955 Cranbrook Court
 105     RMF     3    The Palms of Apalachee Apartments                2855 Apalachee Parkway
 106     MS      1    Courtyard by Marriott-Naples, FL                 3250 9th Street North
 107     RMF     2    Columbia Arms Apartments                         1600 Columbia Arms Circle
 108     RMF     3    Palms of Magnolia                                1112 So. Magnolia Drive
 109     CT      1    Winds of Santa Fe                                2660-2780  W. 76th Street
 110     MS      1    225 Arizona Avenue                               225 Arizona Avenue
 111     CT      1    Battlefield Business Park                        10503-10553 Battlefield Parkway and 7000 Infantry Ridge Rd.
 112     CT      1    5 & 7 Allen Street (2XI)                         5-7 Allen Street
 113     CT      1    Lyme Road Office Building (2XI)                  45 Lyme Road
 114     RMF     2    Spring Valley Club Apartments                    2121 Harrison Avenue
 115     CT      1    Wolf Lake Industrial Center                      3200 Sheffield Avenue
 116     CT      1    Aura Systems, Inc.                               2335 Alaska Ave. & 2330 Utah Ave.
 117     CT      1    Tustin Square                                    1888-1944 N. Tustin Avenue
 118     CT      1    The Market at Hobe Sound Shopping Center         8767-8947 S.E. Bridge Road
 119     MS      1    Courtyard by Marriott-Springfield, OR            3443 Hutton Street
 120     RMF     2    Highland Estates                                 27 Maypop Lane
 121     MS      1    19 Crosby Drive                                  19 Crosby Drive
 122     MS      3    Heritage House Apartments                        515-545 Sycamore Lane
 123     MS      1    Fairfield Inn-New Orleans Airport                1801 32nd Street
 124     MS      1    Kearny Office Park                               8304-8344 Clairemont Mesa
 125     CT      1    Holiday Inn- Holidome                            210 South Hollywood Road
 126     CT      1    Oxford Nursing Home                              689 Main Street
 127     CT      1    Brandywine Village Shopping Center               Route 322 N. Guthriesville Road
 128     CT      1    Loop Inn (2E)                                    1 Rodgers Street
 129     CT      1    Gallery Motel (2E)                               2020 US Route 35 North
 130     MS      3    Arnaz Arms Apartments                            467 S. Arnaz Drive
 131     CT      1    So. Calif. Institute of Arch. Building           5454 Beethoven Street
 132     MS      3    Phoenix Court                                    11026 SE 240th St.
 133     RMF     2    Wynstone Apartments                              205 Millwood Drive
 134     MS      1    Holiday Inn-Treasure Island, FL                  10908 Gulf Boulevard
 135     CT      1    Cedar Hills Shopping Center                      10184 SW Parkway
 136     CT      1    Knollwood Center                                 5900 Brockton Avenue
 137     CT      1    Kenilworth Fidelco Industrial Center             251 South 31st St.
 138     CT      1    Timberline Shopping Center                       660 Woodbury-Glassboro Road
 139     RMF     1    West Lawrence Care Center                        1410 Seagirt Boulevard
 140     MS      1    Reservoir Plaza                                  473-479 Winter Street
 141     RMF     2    Cambridge Park Apartments                        621 Memorial Drive
 142     CT      1    Taylor Crossing                                  100 Taylor Road North
 143     MS      2    St. Doris Apartments                             1451-1491 N. Peach Ave.
 144     MS      1    Shoppes of Arrowhead                             2471 South University Drive
 145     CT      1    University Place Apartments I & II               501 East 18th Avenue
 146     CT      1    Sunsations #3 (2F)*                              12401 Coastal Highway
 147     CT      1    Sunsations #1 (2F)*                              7601 Coastal Highway
 148     CT      1    Sunsations #8 (2F)*                              500 Atlantic Avenue
 149     RMF     3    Golden Pointe Apartments                         7325 Golden Pointe Boulevard
 150     CT      1    Sunsations #7 (2G)*                              2300 Atlantic Avenue
 151     CT      1    Sunsations #2  (2G)*                             5701 Coastal Highway
 152     CT      1    Sunsations #4 (2G)*                              2408 N. Philadelphia Ave. (Coastal Highway)
 153     CT      1    Sunsations #5 (2G)*                              9303A-9307 Coastal Highway
 154     MS      1    Days Inn-Tacoma, WA                              6802 Tacoma Mall Boulevard
 155     RMF     1    Marriott Fairfield Inn                           2225 Northwest Evangeline Thruway
 156     CT      1    Colonial Nursing Center                          508 Pierce Street
 157     MS      1    349 Main Street (2H)                             349 Main Street
 158     MS      1    300/310 Main Street (2H)                         300/310 Main Street
 159     CT      2    Village North Townhouses and Apartments          3990 North Water Street
 160     CT      1    One First Avenue Warehouse                       One First Avenue
 161     MS      1    Prime Time Medford Apartments                    2979 Barnett Road
 162     MS      1    Warmington Building                              3090 Pullman Street
 163     CT      3    Westwood Apartments                              4317-4337 Eighth Avenue, N.E.
 164     CT      1    Columbia Pacific Plaza                           2201 N. Columbia Boulevard
 165     MS      1    Holiday Inn-Bath, ME                             139 Western Avenue
 166     CT      1    Home Sweet Home                                  205 Collins Avenue
 167     RMF     2    Belle Rive Club Apartments                       8715 Belle Rive Boulevard
 168     CT      1    Clean Machine - Kingston Pike (West Hills) (2I)  7914 Kingston Pike
 169     CT      1    Clean Machine - Merchant (2I)                    507 Merchant Drive
 170     CT      1    Clean Machine - Maynardville (Halls) (2I)        6852 Maynardville Pike
 171     CT      1    Market & Noe Center                              2276-2288 Market Street
 172     CT      1    Sentry Plaza Shopping Center (2XII)              4275-83 South 76th Street
 173     CT      1    Sentry Grocery Store (2XII)                      6700 West State Street
 174     CT      1    International Food & Fashion Center              934 S. Los Angeles Street
 175     CT      1    Colony Square 1, 2, 4 (2XIII)                    703, 723 & 735 Seibert Road
 176     CT      1    Williamsburg Center (2XIII)                      1135 Eastgate Drive
 177     MS      1    Colima Plaza                                     18720-18742 Colima Road
 178     CT      1    Royal Oaks Shopping Center                       1890 Knox McCrae Drive
 179     CT      1    Schoolhouse Shopping Center                      1034 Second Street Pike
 180     CT      1    Shadow Rose Apartments                           6231 N. 67th Avenue
 181     MS      1    60 Messenger Street                              60 Messenger Street
 182     CT      1    Summit Court Apartments                          262 King Street
 183     CT      1    Walsh Avenue Industrial                          850-890 Walsh Ave. & 2605-2655 Lafayette St.
 184     MS      1    Hampton Inn-Cedar Rapids, IA                     3265 6th Street SW
 185     RMF     1    Spalding Plaza Retail and Office Complex         6450-6470 Spalding Drive
 186     CT      1    16 Brooklyn Industrial                           Various Street Adresses
 187     MS      1    Lemon Grove Square                               7103-7155 Broadway
 188     CT      1    Ramada Inn Speedway                              1798 West International Speedway Blvd.
 189     CT      1    Triangle Crossroads                              130 South Highway 16
 190     CT      1    Rosewood Apartments                              300 Silverado Drive
 191     CT      1    Tehachapi Towne Center                           801-31 Tucker Road
 192     CT      3    Pinellas Pointe Apartments                       2150 62nd Avenue South
 193     CT      1    Quail Hill Apartments                            500 Smithwood Street
 194     CT      1    Wal Mart - Whitinsville                          1161 Providence Road
 195     MS      1    Central Heights Shopping Center                  7301-97 West Central
 196     CT      1    Premier Corporate Center                         3938 Premier North Drive
 197     RMF     1    Pharr Plaza                                      375 Pharr Road, NE
 198     CT      1    Office Max - Bentley Mall                        24 College Road
 199     CT      2    Woodknoll Townhomes                              9192 Vanity Fair Drive
 200     CT      1    Microtel Inn                                     801 East Highway 83
 201     CT      1    Walnut Auto Care Center                          19116-19130 Walnut Drive
 202     CT      1    Andresen Plaza                                   2700 NE Andresen Road
 203     CT      3    Hartland Apartments                              3939 10th Street S.E.
 204     CT      1    Mr. Gatti's Restaurant, San Angelo (2XIV)        4349 Sherwood Way
 205     CT      1    Mr Gattis Restaurant, Midland (2XIV)             614 West Wadley Avenue
 206     MS      1    Super 8-Madison, WI                              1602 West Beltline Highway
 207     CT      1    Access Self Storage                              3427 Marvin D. Love Freeway
 208     CT      1    Executive Car Wash - Roswell (2XV)               2063 Roswell Road
 209     CT      1    Executive Car Wash - Johnson Ferry (2XV)         1274 Johnson Ferry Road
 210     CT      1    Rooker Building                                  1122 Milledge Street
 211     CT      1    Alta Vista Corporate Center                      14040 North Cave Creek Road
 212     CT      1    75 Montgomery Street                             75 Montgomery Street
 213     CT      1    North Kitsap Self Storage (2J)                   541 North Bernt Road
 214     CT      1    Poulsbo Business Park (2J)                       20714-20726 State Highway 305
 215     CT      1    13-17 Laight Street                              13-17 Laight Street
 216     CT      1    Quality Inn - Vallejo                            44 Admiral Callaghan Lane
 217     CT      1    Executive Inn II (2XVI)                          9401 South Orange Blossom Trail
 218     CT      1    Executive Inn I (2XVI)                           5870 South Orange Blossom Trail
 219     CT      1    Super 8 Motel (2XVI)                             1634 North U.S. Highway 1
 220     CT      1    Travelodge (2XVI)                                2250 West International Speedway Blvd.
 221     MS      1    H.S.T. Building                                  8985 Crestmar Point
 222     CT      1    The French/ Cabot Block Building (2XVII)         3 Elm Street
 223     CT      1    The Waterman Place Building (2XVII)              Route 4 Waterman Place
 224     CT      1    The Morgan Block (2XVII)                         20 Central Street
 225     CT      1    Holiday Inn Express- Lemoore                     820 E. Bush Street
 226     CT      1    Holiday Inn Express- Killeen                     1602 East Central Texas Expressway
 227     CT      1    Country Inn by Carlson                           153 Garrisonville Road
 228     CT      1    Atlantic Self Storage- Dunn Avenue               1650 Dunn Ave.
 229     CT      1    Atlantic Self Storage I-295                      11351 St. Augustine Road
 230     CT      1    Renaissance Apartments                           5259  University Way
 231     CT      1    Ames Department Store                            801 S 4th Street
 232     CT      1    The Store House Self Storage                     4924 Mercer University Drive
 233     CT      1    Comfort Inn- Killeen                             2506 Trimmier Road
 234     CT      1    SeaTac Inn                                       17108 International Blvd.
 235     CT      1    KEW Industrial Park                              7005-7101 Julian Street & 3200-3204 West 71st Avenue
 236     CT      1    Hazel Ridge Plaza                                4301-4347 Hazel Avenue
 237     CT      1    Gray Road Self Storage                           7821 East Gray Road
 238     CT      2    Virginia Square Apartments                       1170 Murchison Avenue
 239     RMF     2    Premier Club Apartments                          5100 Highpoint Road
 240     CT      1    1058 Southern Blvd.                              1058 Southern Blvd.
 241     CT      1    Watson Centex-San Antonio*                       11307 Roszell Drive
 242     CT      3    Lakeside Meadows Apartments                      12817 Mapleview Street
 243     CT      1    Atlantic Self Storage- Millcoe Road              1510 Millcoe Road
 244     CT      1    Holiday Inn - Reidsville                         2100 Barnes Street
 245     CT      1    Parkway Plaza*                                   10410 Kensington Parkway
 246     CT      1    Lantern Plaza*                                   28940-28950 Golden Lantern
 247     MS      2    West 24th Street Apartments                      6011-6041 West 24th Avenue
 248     CT      1    Airport Circle Plaza                             7500 S. Crescent Boulevard
 249     CT      1    El Pueblo Lodge                                  412 Paseo del Pueblo Norte
 250     MS      1    Maple Manor Apartments                           3001 Wedington Drive
 251     MS      1    Regency Walk                                     10230 Atlantic Blvd.
 252     CT      1    The Coach Store                                  69 Main Street
 253     CT      1    WIPAC Distribution Warehouse                     3501 Electronics Way
 254     MS      1    Oceanside Square                                 4750-4760 Oceanside Blvd.
 255     CT      1    North Las Vegas Self Storage                     3360 North Las Vegas Boulevard
 256     CT      1    Village Plaza                                    15355 Sherman Way
 257     CT      3    Lake Margaret Village Apartments (2K)*           3039 South Fern Creek Avenue
 258     CT      3    Townhouse Apartments (2K)*                       2950 NE 14th Street
 259     MS      3    Whispering Pines Apartments                      5801 Altama Avenue
 260     CT      1    Beechmont Professional Building                  3180 Main Street
 261     CT      1    204 Loudon Road                                  204 Loudon Road
 262     CT      3    Atlantic Arms Apartments (2L)                    1052-1056 Atlantic Street
 263     CT      2    Kilbreth Apartments (2L)                         776 Kilbreth Avenue
 264     CT      1    Ramada Limited- South Padre                      4109 Padre Blvd.
 265     CT      1    U.S. Rentals, Inc.                               3400 Lind Avenue SW
 266     CT      1    El Campo Inn                                     210 Highway 59 West
 267     CT      1    1318 Wilshire Boulevard                          1318 - 1332 Wilshire Boulevard
 268     CT      1    PETCO Building                                   403 North 8th Street
 269     CT      1    333 West Indian School - Phoenix (2M)            333 West Indian School Road
 270     CT      1    2502 North Alvernon Way - Tucson (2M)            2502 North Alvernon Way
 271     CT      1    Victory Self Storage - Staten Island             3493 and 3511 Victory Boulevard
 272     CT      1    Sheridan Retail Shops                            1945 S. Sheridan Blvd.
 273     CT      1    485 Kings Highway                                485 Kings Highway
 274     CT      1    Norwest Business Park*                           551-595 North 1200 West
 275     CT      1    Silver Creek Manor                               150 North Douglas Street
 276     CT      1    The Square Shopping Center                       2301 - 2323 W. Lawrence Avenue
 277     CT      1    301-315 East Tremont Ave.                        301-315 East Tremont Avenue
 278     CT      1    Jack In The Box - Galena Park (2XVIII)           2607 Clinton Drive
 279     CT      1    Jack in the Box - Terrell (2XVIII)               1898 W. Moore Avenue
 280     CT      3    Terrace View (Chateau) Apartments (2N)           784, 788 & 792 Garner Avenue
 281     CT      2    Garner Avenue Apartments (2N)                    1337 Garner Avenue
 282     CT      1    Lake Ridge Apartments - DRK                      2600-2636 Goldenstrand Drive, 2741-2757 & 2800-2836 
                                                                         Silverstrand Drive
 283     CT      1    Lake Ridge Apartments - FEM                      6133-6169 Goldenstrand Drive, 2631-2667 & 2721-2737 
                                                                         Silverstrand Drive
 284     CT      1    Lake Ridge Apartments - JMK                      2761-2797 Goldenstrand Drive, 2640-2676 & 2761-2797 
                                                                         Silverstrand Drive
 285     CT      1    Lake Ridge Apartments - MJK                      2680-2716 & 6134-6170 Goldenstrand Drive , 2671-2687 
                                                                         Silverstrand Drive
 286     MS      1    Our Shopping Center                              2006 Waveland Road
 287     CT      1    Diffley Square Shopping Center                   4130 Blackhawk Road
 288     CT      1    Westridge Shopping Center*                       6605 I-40 West
 289     CT      1    CVS Drug Store                                   1029 Forest Parkway
 290     RMF     1    Rite Aid Drug Store - Griffin, GA                405 S. Hill Street
 291     CT      2    1525 & 1535 Central Avenue                       1525 & 1535 Central Avenue
 292     CT      1    Lowry Expressway Office Building*                8900 Emmett F. Lowry Expressway
 293     CT      1    Monarch Bank Building*                           401 Glenneyre Street
 294     CT      1    Innovative Metals Warehouse                      180 Clydesdale Court
 295     CT      1    Archer Road Self Storage                         6505 SW Archer Road
 296     CT      1    Econo-Pak Warehouse                              4944 West 73rd Street
 297     CT      1    Food-4-Less                                      519 U.S. Highway 24 East
 298     CT      1    Sugarland Professional Building                  201-203 Elden Street
 299     CT      3    Summit Terrace Apartments                        461-471 Summit Street
 300     CT      1    Red Carpet Inn - Boone*                          862 Blowing Rock Road
 301     CT      2    1883-1887 Amsterdam Avenue                       1883-1887 Amsterdam Avenue
 302     CT      1    Dave's Car Wash                                  449 North Bolingbrook Drive
 303     CT      1    Alamo Self Storage                               43357 Division Street
 304     CT      2    Desert Pines Apartments*                         118 South 15th Street
 305     CT      1    Watson Centex - Houston*                         2110 Telephone Road
 306     CT      1    Blue Heron Car Wash                              1450 S. Military Trail
 307     CT      1    30100 Crown Valley Parkway*                      30100 Crown Valley Parkway
 308     CT      1    Lovers Lane Retail Center                        5647 & 5655 West Lovers Lane
 309     CT      1    Northway Manor MHP                               338 Country Route Number 11
 310     CT      1    Budget Mini Storage-Fontana                      15991 Valley Boulevard
 311     CT      1    9D E-Z Storage                                   1190 Route 9D
 312     CT      1    Days Inn - Brunswick                             2307 Glouscester Street
 313     CT      1    Apollo Self Storage                              17120 State Highway 72
 314     RMF     1    Hollywood Video Store - High Point, NC           2118 N. Main Street
 315     CT      2    Cypress Woods Apartments                         2135 West Campbell Avenue
 316     CT      1    Eagle Rock Shopping Center                       2750 E. Colorado Boulevard
 317     RMF     1    Hollywood Video Store - Virginia Beach           629 Newtown Road
 318     CT      1    Airport South Building                           2301 Dorsey Road
 319     CT      1    Thriftway Supermarket                            326 S. Walnut Street
 320     RMF     1    Hollywood Video Store - Pikesville, MD           211 Reisterstown Road
 321     CT      1    Roof Garden Mobile Home Court*                   Route 281
 322     CT      1    Sandalon East Office Building*                   5299 Roswell Road
 323     CT      1    Westgate Regency Center*                         11909-11929 W. Pico Boulevard
 324     CT      1    Roger's Green Hills Supermarket                  1004 Fifth Avenue
 325     CT      1    Taco Bell & US Auto Glass                        1610-1680 El Camino Real
 326     CT      1    555 Broadway*                                    555 Broadway
 327     CT      1    Aussie Self Storage                              30 East Victorian Avenue
 328     CT      3    Roselea Villas*                                  2550 A Hartweel Ave.
 329     CT      1    Knights Inn-Summerton*                           248 Buff Road
 330     CT      1    1610 Broadway*                                   1610 Broadway
 331     CT      1    Morrone Company*                                 465 Albert Street
 332     CT      3    Peppertree Apartments                            3309 Robinson Drive
 333     CT      1    Islip Terrace Plaza*                             500 Islip Avenue
 334     CT      1    1626 Logan Street*                               1626 Logan Street
 335     CT      1    TX Human Serv. & Work Force Comm. Off.*          2501 Palo Alto Drive
 336     CT      1    Fielders Bridge Office Building*                 1615 West Abram Street
 337     CT      1    2906 North State Street Building*                2906 North State Street
 338     CT      1    Days Inn - Orange City*                          2501 North Volusia Avenue
 339     CT      3    Edgewood Court Apartments*                       611 S. Ennis Ave
 340     CT      1    Super Safe Self Service Storage                  1401 Jordan Lane
 341     CT      1    Pioneer Plaza*                                   120 Broadway
 342     CT      1    287 Appleton Street*                             287 Appleton Street
 343     CT      1    2059 E. Sahara Avenue*                           2059 Sahara Avenue
 344     CT      1    560 Virginia Way*                                560 Virgina Way
 345     CT      1    Calibra Sunnyside*                               197 North Sunnyside Avenue
 346     CT      1    Bolling Building*                                910 North 47th St.
 347     CT      1    512 Main Street*                                 512 Main Street
 348     CT      1    Panola Road Office Building*                     5353 Fairington Road
 349     CT      1    1920 Ledbetter Drive*                            1920 Ledbetter Drive
 350     CT      1    2727-2745 Gundry Avenue*                         2725-2745 Gundry Avenue
 351     CT      2    Citadel Apartments*                              104 Pleasant Street
 352     CT      2    1400-1410 E. Florida*                            1400-1410 East Florida Street
 353     CT      3    Vance St. Apartment Building*                    1600 Vance Street
 354     CT      1    3200 Race Street*                                3200 Race Street
 355     CT      1    Covington Office Center*                         4336 Covington Highway
 356     CT      1    4201 Dimmitt Road*                               4201 Dimmitt Road
 357     CT      1    10660 Silicon Avenue*                            10660 Silicon Avenue
 358     CT      1    5401 Cherry Avenue*                              5401 Cherry Avenue
 359     CT      1    110 Adams Ave.*                                  110 Adams Ave., 1605-1623 Alabama St.
 360     CT      1    Miss Meme's Kreative Kids Bldg.*                 25112 Marguerite Parkway
 361     CT      1    La Canasta Furniture & Appliance Store*          3231 E. Florence Avenue
 362     CT      1    Great Southwestern Parkway*                      800-810 North Great Southwest Parkway
 363     CT      1    503 W. 26th Street*                              503 W. 26th Street
 364     CT      3    Mosstree Apartments*                             1215 Mosstree Road
 365     CT      3    Marshall/Catamount Apartments*                   8 Marshall Court/222 Catamount Road
 366     CT      2    Sannella*                                        516 West 169th Street
 367     CT      1    1005 Abbott Road*                                1005 Abbott Road
 368     CT      1    6452 Nine Mile Bridge Road*                      6452 Nine Mile Bridge Road
 369     CT      1    301 South Richey Road*                           301 South Richey Road
 370     CT      1    Moore's Adult Care Facility*                     1385 Gidner Road
 371     CT      1    Bass Pro Shop*                                   354 East I-30
 372     CT      3    619-623 W. Brookside*                            619-623 W. Brookside Street
 373     CT      1    50-52 Ferry Street*                              50-52 Ferry Street
 374     CT      1    Hillside Mobile Home Park*                       31 Young Road
 375     CT      1    Bailey Hardwoods*                                628 East Kimble Court
 376     CT      1    3050 Austin Bluffs Parkway*                      3050 Austin Bluffs Parkway
 377     CT      1    Kelley St. Office Building*                      336-340 Kelley St.
 378     CT      1    Northlake MHP*                                   Northlake Drive
 379     CT      2    59-61 Carlton Street Apartments*                 59-61 Carleton Street
 380     CT      1    Sabattus Street Office Building*                 917 Sabattus Street
</TABLE>
<PAGE>


                                  SCHEDULE III
                                  ------------

                           RMF MORTGAGE LOAN SCHEDULE


Loan                                              Property
 No.  Seller  Group      City            State      Type
 ---  ------  -----      ----            -----    --------

 22     CT      1     Broadview            IL       Retail                
 23    RMF      1     Nashua               NH     Healthcare              
 24    RMF      1     Nashua               NH     Healthcare              
 25    RMF      1     Manchester           NH     Healthcare              
 26    RMF      1     Bedford              NH     Healthcare              
 27     MS      1     Fond du Lac          WI     Hospitality             
 28     MS      1     Appleton             WI     Hospitality             
 29     MS      1     Madison              WI     Hospitality             
 30     MS      1     Madison              WI     Hospitality             
 31     MS      1     Oshkosh              WI     Hospitality             
 32     MS      1     Fond du Lac          WI     Hospitality             
 33     MS      1     Seattle              WA       Office                
 34     CT      1     New York             NY      Mixed Use              
 35     CT      1     Abilene              TX       Office                
 36     CT      1     Abilene              TX       Retail                
 37     CT      1     Abilene              TX       Retail                
 38     CT      1     Abilene              TX       Retail                
 39     CT      1     Lamesa               TX       Retail                
 40     CT      1     Midland              TX       Retail                
 41     CT      1     Brownwood            TX       Retail                
 42     CT      3     Morganville          NJ       Retail                
 43     CT      1     Santa Monica         CA     Hospitality             
 44     MS      1     Cleves               OH    Mobile Home Park         
 45     MS      1     Goshen Township      OH    Mobile Home Park         
 46     MS      1     Cincinnati           OH    Mobile Home Park         
 47     MS      1     Hamilton             OH    Mobile Home Park         
 48     MS      1     Amelia               OH    Mobile Home Park         
 49     MS      1     Loveland             OH    Mobile Home Park         
 50     MS      1     Bellevue             KY    Mobile Home Park         
 51     CT      1     Plano                TX     Multifamily             
 52     CT      1     Edison               NJ     Industrial              
 53     CT      1     Santa Ana            CA       Retail                
 54     CT      1     Irvine               CA      Mixed Use              
 55     MS      1     Harding Township     NJ       Office                
 56    RMF      2     Lubbock              TX     Multifamily             
 57    RMF      1     Great Neck           NY     Healthcare              
 58     MS      3     Lake Forest          CA     Multifamily             
 59    RMF      1     Walterboro           SC     Healthcare              
 60    RMF      1     Ridgeway             SC     Healthcare              
 61    RMF      1     Forsyth              GA     Healthcare              
 62    RMF      1     Forsyth              GA     Healthcare              
 63     MS      1     Melville             NY     Industrial              
 64     MS      1     Centereach           NY       Retail                
 65     MS      1     Lynbrook             NY       Retail                
 66     MS      1     Patchogue            NY       Retail                
 67     CT      1     New York             NY       Office                
 68     MS      1     Janesville           WI     Healthcare              
 69     MS      1     Mayville             WI     Healthcare              
 70     MS      1     Marshfield           WI     Healthcare              
 71     MS      1     Marshfield           WI     Healthcare              
 72     MS      1     Hartford             WI     Healthcare              
 73     MS      1     Wisconsin Rapids     WI     Healthcare              
 74     MS      1     Medford              WI     Healthcare              
 75     MS      1     Fond du Lac          WI     Healthcare              
 76     MS      1     Shawano              WI     Healthcare              
 77     CT      1     Alexandria           VA       Retail                
 78     MS      1     Westerville          OH     Industrial              
 79     MS      1     Burlingame           CA       Office                
 80     CT      1     Norristown           PA     Industrial              
 81     MS      1     Lauderdale by the S  FL     Hospitality             
 82    RMF      3     Norcross             GA     Multifamily             
 83     CT      2     Dallas               TX     Multifamily             
 84     MS      1     Syracuse             NY       Office                
 85    RMF      2     Atlanta              GA     Multifamily             
 86     MS      3     Rohnert Park         CA     Multifamily             
 87     MS      1     Columbus             GA     Hospitality             
 88     CT      1     Henderson            KY       Retail                
 89     CT      1     Apple Valley         CA       Retail                
 90     CT      1     South Abington Twp.  PA       Retail                
 91     CT      1     Dunmore              PA       Retail                
 92     CT      1     Hialeah              FL       Retail                
 93     CT      1     Gloucester           MA     Industrial              
 94     MS      1     Pleasanton           CA       Retail                
 95     MS      3     Hialeah              FL     Multifamily             
 96     CT      1     Wilkesboro           NC     Healthcare              
 97     CT      1     Nebo                 NC     Healthcare              
 98     CT      1     Wilkesboro           NC     Healthcare              
 99     CT      1     Pennsauken           NJ     Industrial              
 100    CT      1     Pennsauken           NJ     Industrial              
 101    CT      1     Pennsuaken           NJ     Industrial              
 102    CT      1     Pennsauken           NJ     Industrial              
 103    CT      1     Pennsauken           NJ     Industrial              
 104    MS      3     Davis                CA     Multifamily             
 105   RMF      3     Tallahassee          FL     Multifamily             
 106    MS      1     Naples               FL     Hospitality             
 107   RMF      2     Kissimmee            FL     Multifamily             
 108   RMF      3     Tallahassee          FL     Multifamily             
 109    CT      1     Hialeah              FL     Multifamily             
 110    MS      1     Santa Monica         CA      Mixed Use              
 111    CT      1     Manassas             VA       Office                
 112    CT      1     Hanover              NH      Mixed Use              
 113    CT      1     Hanover              NH       Office                
 114   RMF      2     Panama City          FL     Multifamily             
 115    CT      1     Hammond              IN     Industrial              
 116    CT      1     El Segundo           CA      Mixed Use              
 117    CT      1     Orange               CA      Mixed Use              
 118    CT      1     Hobe Sound           FL       Retail                
 119    MS      1     Springfield          OR     Hospitality             
 120   RMF      2     Decatur              GA     Multifamily             
 121    MS      1     Bedford              MA       Office                
 122    MS      3     Davis                CA     Multifamily             
 123    MS      1     Kenner               LA     Hospitality             
 124    MS      1     San Diego            CA       Office                
 125    CT      1     Houma                LA     Hospitality             
 126    CT      1     Haverhill            MA     Healthcare              
 127    CT      1     East Brandywine Twp  PA       Retail                
 128    CT      1     Avenel               NJ     Hospitality             
 129    CT      1     Sayreville           NJ     Hospitality             
 130    MS      3     Los Angeles          CA     Multifamily             
 131    CT      1     Los Angeles          CA     Industrial              
 132    MS      3     Kent                 WA     Multifamily             
 133   RMF      2     Nashville            TN     Multifamily             
 134    MS      1     Treasure Island      FL     Hospitality             
 135    CT      1     Portland             OR       Retail                
 136    CT      1     Riverside            CA     Healthcare              
 137    CT      1     Kenilworth           NJ     Industrial              
 138    CT      1     Sewell               NJ       Retail                
 139   RMF      1     Far Rockaway         NY     Healthcare              
 140    MS      1     Waltham              MA       Retail                
 141   RMF      2     Red Bank             TN     Multifamily             
 142    CT      1     Montgomery           AL     Multifamily             
 143    MS      2     Fresno               CA     Multifamily             
 144    MS      1     Davie                FL       Retail                
 145    CT      1     Ellensburg           WA     Multifamily             
 146    CT      1     Ocean City           MD       Retail                
 147    CT      1     Ocean City           MD       Retail                
 148    CT      1     Virgina Beach        VA       Retail                
 149   RMF      3     Orlando              FL     Multifamily             
 150    CT      1     Virgina Beach        VA       Retail                
 151    CT      1     Ocean City           MD       Retail                
 152    CT      1     Ocean City           MD       Retail                
 153    CT      1     Ocean City           MD       Retail                
 154    MS      1     Tacoma               WA     Hospitality             
 155   RMF      1     Lafayette            LA     Hospitality             
 156    CT      1     Lindale              TX     Healthcare              
 157    MS      1     Pleasanton           CA      Mixed Use              
 158    MS      1     Pleasanton           CA       Retail                
 159    CT      2     Decatur              IL     Multifamily             
 160    CT      1     Peabody              MA     Industrial              
 161    MS      1     Medford              OR     Healthcare              
 162    MS      1     Costa Mesa           CA       Office                
 163    CT      3     Seattle              WA     Multifamily             
 164    CT      1     Portland             OR      Mixed Use              
 165    MS      1     Bath                 ME     Hospitality             
 166    CT      1     Colma                CA     Healthcare              
 167   RMF      2     Jacksonville         FL     Multifamily             
 168    CT      1     Knoxville            TN        Other                
 169    CT      1     Knoxville            TN        Other                
 170    CT      1     Knoxville            TN        Other                
 171    CT      1     San Francisco        CA       Retail                
 172    CT      1     Greenfield           WI       Retail                
 173    CT      1     Wauwatosa            WI       Retail                
 174    CT      1     Los Angeles          CA       Retail                
 175    CT      1     Scott Air Force Bas  IL       Office                
 176    CT      1     O'Fallon             IL       Office                
 177    MS      1     Rowland Heights      CA       Retail                
 178    CT      1     Titusville           FL       Retail                
 179    CT      1     Richboro             PA       Retail                
 180    CT      1     Glendale             AZ     Multifamily             
 181    MS      1     Plainville           MA       Office                
 182    CT      1     Pottstown            PA      Mixed Use              
 183    CT      1     Santa Clara          CA     Industrial              
 184    MS      1     Cedar Rapids         IA     Hospitality             
 185   RMF      1     Norcross             GA      Mixed Use              
 186    CT      1     Brooklyn             NY     Industrial              
 187    MS      1     Lemon Grove          CA       Retail                
 188    CT      1     Daytona Beach        FL     Hospitality             
 189    CT      1     Denver               NC       Retail                
 190    CT      1     Stoughton            WI     Multifamily             
 191    CT      1     Tehachapi            CA       Retail                
 192    CT      3     St. Petersburg       FL     Multifamily             
 193    CT      1     Fuquay-Varina        NC     Multifamily             
 194    CT      1     Whitinsville         MA       Retail                
 195    MS      1     Wichita              KS       Retail                
 196    CT      1     Tampa                FL       Office                
 197   RMF      1     Atlanta              GA       Retail                
 198    CT      1     Fairbanks            AK       Retail                
 199    CT      2     St. Louis            MO     Multifamily             
 200    CT      1     McAllen              TX     Hospitality             
 201    CT      1     Rowland Heights      CA       Retail                
 202    CT      1     Vancouver            WA      Mixed Use              
 203    CT      3     Puyallup             WA     Multifamily             
 204    CT      1     San Angelo           TX       Retail                
 205    CT      1     Midland              TX       Retail                
 206    MS      1     Madison              WI     Hospitality             
 207    CT      1     Dallas               TX    Self Storage Facility    
 208    CT      1     Marietta             GA        Other                
 209    CT      1     Marietta             GA        Other                
 210    CT      1     East Point           GA     Industrial              
 211    CT      1     Phoenix              AZ       Office                
 212    CT      1     Jersey City          NJ       Office                
 213    CT      1     Poulsbo              WA    Self Storage Facility    
 214    CT      1     Poulsbo              WA     Industrial              
 215    CT      1     New York             NY      Mixed Use              
 216    CT      1     Vallejo              CA     Hospitality             
 217    CT      1     Orlando              FL     Hospitality             
 218    CT      1     Orlando              FL     Hospitality             
 219    CT      1     Ormond Beach         FL     Hospitality             
 220    CT      1     Daytona Beach        FL     Hospitality             
 221    MS      1     San Diego            CA     Industrial              
 222    CT      1     Woodstock            VT       Retail                
 223    CT      1     Quechee              VT       Retail                
 224    CT      1     Woodstock            VT       Retail                
 225    CT      1     Lemoore              CA     Hospitality             
 226    CT      1     Killeen              TX     Hospitality             
 227    CT      1     Stafford             VA     Hospitality             
 228    CT      1     Jacksonville         FL    Self Storage Facility    
 229    CT      1     Jacksonville         FL    Self Storage Facility    
 230    CT      1     Seattle              WA      Mixed Use              
 231    CT      1     Hamburg              PA       Retail                
 232    CT      1     Macon                GA    Self Storage Facility    
 233    CT      1     Killeen              TX     Hospitality             
 234    CT      1     SeaTac               WA     Hospitality             
 235    CT      1     Westminster          CO     Industrial              
 236    CT      1     Fair Oaks            CA       Retail                
 237    CT      1     Scottsdale           AZ    Self Storage Facility    
 238    CT      2     Pomona               CA     Multifamily             
 239   RMF      2     Union City           GA     Multifamily             
 240    CT      1     Bronx                NY      Mixed Use              
 241    CT      1     San Antonio          TX       Office                
 242    CT      3     Lakeside             CA     Multifamily             
 243    CT      1     Jacksonville         FL    Self Storage Facility    
 244    CT      1     Reidsville           NC     Hospitality             
 245    CT      1     Kensington           MD       Office                
 246    CT      1     Laguna Niguel        CA       Retail                
 247    MS      2     Hialeah              FL     Multifamily             
 248    CT      1     Pennsauken           NJ       Retail                
 249    CT      1     Taos                 NM     Hospitality             
 250    MS      1     Fayetteville         AR     Multifamily             
 251    MS      1     Jacksonville         FL       Retail                
 252    CT      1     East Hampton         NY       Retail                
 253    CT      1     West Palm Beach      FL     Industrial              
 254    MS      1     Oceanside            CA       Retail                
 255    CT      1     Las Vegas            NV    Self Storage Facility    
 256    CT      1     Van Nuys             CA       Retail                
 257    CT      3     Orlando              FL     Multifamily             
 258    CT      3     Ocala                FL     Multifamily             
 259    MS      3     Brunswick            GA     Multifamily             
 260    CT      1     Bridgeport           CT       Office                
 261    CT      1     Concord              NH       Retail                
 262    CT      3     Salinas              CA     Multifamily             
 263    CT      2     Salinas              CA     Multifamily             
 264    CT      1     South Padre Island   TX     Hospitality             
 265    CT      1     Renton               WA       Retail                
 266    CT      1     El Campo             TX     Hospitality             
 267    CT      1     Santa Monica         CA       Retail                
 268    CT      1     West Dundee          IL       Retail                
 269    CT      1     Phoenix              AZ       Office                
 270    CT      1     Tucson               AZ       Office                
 271    CT      1     Staten Island        NY    Self Storage Facility    
 272    CT      1     Lakewood             CO       Retail                
 273    CT      1     Brooklyn             NY      Mixed Use              
 274    CT      1     Orem                 UT     Industrial              
 275    CT      1     Ripon                WI     Healthcare              
 276    CT      1     Chicago              IL       Retail                
 277    CT      1     Bronx                NY      Mixed Use              
 278    CT      1     Galena Park          TX       Retail                
 279    CT      1     Terrell              TX       Retail                
 280    CT      3     Salinas              CA     Multifamily             
 281    CT      2     Salinas              CA     Multifamily             
 282    CT      1     Columbus             OH     Multifamily             
 283    CT      1     Columbus             OH     Multifamily             
 284    CT      1     Columbus             OH     Multifamily             
 285    CT      1     Columbus             OH     Multifamily             
 286    MS      1     Waveland             MS       Retail                
 287    CT      1     Eagan                MN       Retail                
 288    CT      1     Amarillo             TX       Retail                
 289    CT      1     Forest Park          GA       Retail                
 290   RMF      1     Griffin              GA       Retail                
 291    CT      2     Bridgeport           CT     Multifamily             
 292    CT      1     Texas City           TX       Office                
 293    CT      1     Laguna Beach         CA       Office                
 294    CT      1     Grass Valley         CA     Industrial              
 295    CT      1     Gainesville          FL    Self Storage Facility    
 296    CT      1     Bedford Park         IL     Industrial              
 297    CT      1     Moberly              MO       Retail                
 298    CT      1     Herndon              VA       Office                
 299    CT      3     Bowling Green        OH     Multifamily             
 300    CT      1     Boone                NC     Hospitality             
 301    CT      2     New York             NY     Multifamily             
 302    CT      1     Bolingbrook          IL        Other                
 303    CT      1     Lancaster            CA    Self Storage Facility    
 304    CT      2     Las Vegas            NV     Multifamily             
 305    CT      1     Houston              TX       Office                
 306    CT      1     West Palm Beach      FL        Other                
 307    CT      1     Laguna Niguel        CA       Office                
 308    CT      1     Dallas               TX       Retail                
 309    CT      1     West Monroe          NY    Mobile Home Park         
 310    CT      1     Fontana              CA    Self Storage Facility    
 311    CT      1     Wappingers Falls     NY    Self Storage Facility    
 312    CT      1     Brunswick            GA     Hospitality             
 313    CT      1     Arvada               CO    Self Storage Facility    
 314   RMF      1     High Point           NC       Retail                
 315    CT      2     Phoenix              AZ     Multifamily             
 316    CT      1     Los Angeles          CA       Retail                
 317   RMF      1     Virginia Beach       VA       Retail                
 318    CT      1     Glen Burnie          MD       Office                
 319    CT      1     Bath                 PA       Retail                
 320   RMF      1     Pikesville           MD       Retail                
 321    CT      1     Somerset             PA    Mobile Home Park         
 322    CT      1     Atlanta              GA       Office                
 323    CT      1     Los Angeles          CA       Retail                
 324    CT      1     St. Joseph           MO       Retail                
 325    CT      1     Santa Clara          CA       Retail                
 326    CT      1     Haverhill            MA     Industrial              
 327    CT      1     Sparks               NV    Self Storage Facility    
 328    CT      3     Sanford              FL     Multifamily             
 329    CT      1     Summerton            SC     Hospitality             
 330    CT      1     Santa Monica         CA      Mixed Use              
 331    CT      1     Macon                GA     Industrial              
 332    CT      3     Waco                 TX     Multifamily             
 333    CT      1     Islip Terrace        NY       Retail                
 334    CT      1     Denver               CO     Multifamily             
 335    CT      1     San Antonio          TX       Office                
 336    CT      1     Arlington            TX       Office                
 337    CT      1     Jackson              MS       Office                
 338    CT      1     Orange City          FL     Hospitality             
 339    CT      3     Bryan                TX     Multifamily             
 340    CT      1     Huntsville           AL    Self Storage Facility    
 341    CT      1     Kissimmee            FL       Office                
 342    CT      1     Lowell               MA      Mixed Use              
 343    CT      1     Las Vegas            NV       Office                
 344    CT      1     Barstow              CA       Retail                
 345    CT      1     Clovis               CA     Industrial              
 346    CT      1     Kansas City          KS       Office                
 347    CT      1     El Segundo           CA      Mixed Use              
 348    CT      1     Lithonia             GA       Office                
 349    CT      1     Dallas               TX       Retail                
 350    CT      1     Signal Hill          CA     Industrial              
 351    CT      2     Bryan                TX     Multifamily             
 352    CT      2     Long Beach           CA     Multifamily             
 353    CT      3     Lakewood             CO     Multifamily             
 354    CT      1     Fort Worth           TX       Retail                
 355    CT      1     Decatur              GA       Office                
 356    CT      1     Plainview            TX    Mobile Home Park         
 357    CT      1     Montclair            CA     Industrial              
 358    CT      1     Long Beach           CA       Retail                
 359    CT      1     Huntington Beach     CA       Retail                
 360    CT      1     Mission Viejo        CA        Other                
 361    CT      1     Huntington Park      CA       Retail                
 362    CT      1     Arlington            TX     Industrial              
 363    CT      1     Los Angeles          CA     Multifamily             
 364    CT      3     North Charleston     SC     Multifamily             
 365    CT      3     Pittsfield           NH     Multifamily             
 366    CT      2     New York             NY     Multifamily             
 367    CT      1     East Lansing         MI       Office                
 368    CT      1     Fort Worth           TX    Mobile Home Park         
 369    CT      1     Leesburg             FL     Industrial              
 370    CT      1     Charlotte            MI     Healthcare              
 371    CT      1     Garland              TX       Retail                
 372    CT      3     Colorado Springs     CO     Multifamily             
 373    CT      1     Newark               NJ       Retail                
 374    CT      1     Cartersville         GA    Mobile Home Park         
 375    CT      1     Springfield          IL     Industrial              
 376    CT      1     Colorado Springs     CO       Office                
 377    CT      1     Manchester           NH      Mixed Use              
 378    CT      1     Maryville            TN    Mobile Home Park         
 379    CT      2     Portland             ME     Multifamily             
 380    CT      1     Lewiston             ME       Office                
<PAGE>
                     Related Mortgage
Loan                      Loans                Cut-Off       Mortgage     Note
 No.  Seller  Group    (by Loan No.)         Date Balance   Unit of SF    Rate
 ---  ------  -----    -------------         ------------   ----------    ----

  22     CT      1                          $26,481,230.07      $75       6.925%
  34     CT      1                          $20,930,117.27     $101       7.350%
  35     CT      1                           $6,173,898.27      $27       7.250%
  36     CT      1                           $4,206,145.31      $27       7.250%
  37     CT      1                           $2,621,775.12      $27       7.250%
  38     CT      1                           $1,822,823.15      $27       7.250%
  39     CT      1                           $1,245,784.46      $27       7.250%
  40     CT      1                           $1,105,000.46      $27       7.250%
  41     CT      1                           $1,052,245.72      $27       7.250%
  42     CT      1                          $17,806,773.09      $77       6.980%
  43     CT      1                          $16,430,212.78  $52,830       7.840%
  51     CT      1                          $14,150,000.00  $59,205       7.150%
  52     CT      1                          $11,561,565.69      $53       7.375%
  53     CT      1                          $11,475,394.09     $116       7.730%
  54     CT      1                          $11,298,151.90     $136       7.375%
  67     CT      1                           $8,950,758.21      $66       7.540%
  77     CT      1                           $8,767,718.02     $118       7.300%
  80     CT      1                           $7,974,065.83      $60       7.500%
  83     CT      2                           $7,476,630.59  $59,338       7.125%
  88     CT      1                           $7,191,881.39      $38       6.900%
  89     CT      1                           $7,169,800.01      $66       7.625%
  90     CT      1                           $4,430,490.25      $56       7.200%
  91     CT      1                           $2,545,601.79      $56       7.200%
  92     CT      1                           $6,964,808.53      $69       7.200%
  93     CT      1                           $6,956,184.67      $25       7.637%
  96     CT      1                           $2,839,073.04  $29,525       7.870%
  97     CT      1                           $2,234,727.64  $29,525       7.870%
  98     CT      1                           $1,687,402.72  $29,525       7.870%
  99     CT      1                           $2,001,760.88      $18       7.550%
 100     CT      1                           $1,764,338.43      $18       7.550%
 101     CT      1                           $1,200,917.08      $18       7.550%
 102     CT      1                             $863,769.05      $18       7.550%
 103     CT      1                             $846,342.18      $18       7.550%
 109     CT      1                           $6,245,793.13  $35,895       7.125%
 111     CT      1                           $5,981,247.98      $65       7.500%
 112     CT      1                           $3,238,486.61      $88       7.000%
 113     CT      1                           $2,417,545.93      $88       7.000%
 115     CT      1                           $5,449,637.43       $9       8.400%
 116     CT      1                           $5,444,661.69      $73       7.625%
 117     CT      1                           $5,284,315.13      $79       7.375%
 118     CT      1                           $5,283,005.81      $35       7.563%
 125     CT      1                           $4,984,553.57  $25,431       8.170%
 126     CT      1                           $4,974,724.34  $41,456       8.000%
 127     CT      1                           $4,971,680.19      $60       6.900%
 128     CT      1                           $3,723,275.09  $45,131       9.160%
 129     CT      1                           $1,241,091.68  $45,131       9.160%
 131     CT      1                           $4,848,711.68      $56       7.625%
 135     CT      1                           $4,605,023.01      $43       7.500%
 136     CT      1                           $4,546,971.02  $66,867       8.210%
 137     CT      1                           $4,480,518.41      $30       7.700%
 138     CT      1                           $4,474,999.09      $46       7.450%
 142     CT      1                           $4,359,862.94  $32,058       7.125%
 145     CT      1                           $4,179,930.30  $34,545       7.100%
 146     CT      1                           $1,806,338.77     $113       8.330%
 147     CT      1                           $1,059,917.78     $113       8.330%
 148     CT      1                           $1,134,559.88     $113       8.330%
 150     CT      1                           $1,278,867.97     $112       8.330%
 151     CT      1                           $1,229,106.55     $112       8.330%
 152     CT      1                             $761,349.42     $112       8.330%
 153     CT      1                             $696,659.57     $112       8.330%
 156     CT      1                           $3,839,019.52  $42,656       8.220%
 159     CT      2                           $3,738,315.29  $38,941       7.125%
 160     CT      1                           $3,735,181.49      $28       8.245%
 163     CT      3                           $3,539,494.10  $42,137       7.375%
 164     CT      1                           $3,504,224.42      $33       7.100%
 166     CT      1                           $3,476,883.00  $60,998       8.125%
 168     CT      1                           $1,432,096.25     $345       9.065%
 169     CT      1                           $1,004,209.71     $345       9.065%
 170     CT      1                             $938,868.56     $345       9.065%
 171     CT      1                           $3,256,958.96     $162       7.500%
 172     CT      1                           $1,834,719.80      $31       7.500%
 173     CT      1                           $1,404,744.42      $31       7.500%
 174     CT      1          (267)            $3,220,505.76     $153       8.500%
 175     CT      1                           $2,260,650.04      $67       7.625%
 176     CT      1                             $929,201.42      $67       7.625%
 178     CT      1                           $3,159,595.55      $44       7.400%
 179     CT      1                           $3,143,716.86     $100       7.625%
 180     CT      1                           $3,137,808.94  $21,201       7.050%
 182     CT      1                           $3,086,411.32      $25       7.625%
 183     CT      1                           $3,078,446.56      $36       7.720%
 186     CT      1                           $2,949,821.52      $14       8.750%
 188     CT      1                           $2,885,774.43  $22,723       8.000%
 189     CT      1                           $2,881,396.32      $64       8.000%
 190     CT      1                           $2,843,814.95  $31,598       7.250%
 191     CT      1                           $2,833,963.34      $80       7.375%
 192     CT      3                           $2,829,193.06  $20,803       7.375%
 193     CT      1                           $2,789,047.70  $41,015       7.000%
 194     CT      1                           $2,787,299.82      $47       7.310%
 196     CT      1                           $2,693,997.99      $81       7.500%
 198     CT      1                           $2,690,840.68     $112       7.860%
 199     CT      2                           $2,689,716.32  $17,931       7.125%
 200     CT      1                           $2,686,351.14  $26,337       8.000%
 201     CT      1                           $2,651,780.52      $88       7.438%
 202     CT      1                           $2,591,934.30      $54       7.750%
 203     CT      3                           $2,492,218.18  $51,921       7.130%
 204     CT      1                           $1,265,005.01      $48       7.875%
 205     CT      1                           $1,224,482.74      $48       7.875%
 207     CT      1                           $2,469,918.73      $33       7.500%
 208     CT      1                           $1,431,272.71     $178       8.950%
 209     CT      1                           $1,033,997.55     $178       8.950%
 210     CT      1                           $2,453,088.74       $9       7.625%
 211     CT      1                           $2,432,598.42      $52       7.150%
 212     CT      1                           $2,400,000.00      $53       7.350%
 213     CT      1                           $1,692,554.32      $29       7.630%
 214     CT      1                             $696,934.12      $29       7.630%
 215     CT      1                           $2,389,036.53      $31       7.375%
 216     CT      1                           $2,387,332.46  $30,607       7.750%
 217     CT      1                             $661,127.71  $12,423       8.625%
 218     CT      1                             $647,285.02  $12,423       8.625%
 219     CT      1                             $553,668.33  $12,423       8.625%
 220     CT      1                             $523,051.48  $12,423       8.625%
 222     CT      1                           $1,113,494.36      $75       8.000%
 223     CT      1                             $830,549.33      $75       8.000%
 224     CT      1                             $346,485.21      $75       8.000%
 225     CT      1                           $2,290,528.90  $37,550       8.000%
 226     CT      1                           $2,240,339.83  $32,469       7.750%
 227     CT      1                           $2,223,955.76  $38,344       8.500%
 228     CT      1      (229), (243)         $2,174,683.97      $18       8.000%
 229     CT      1      (228), (243)         $2,125,259.34      $25       8.000%
 230     CT      1                           $2,095,391.70  $87,308       7.200%
 231     CT      1                           $2,082,912.86      $37       7.270%
 232     CT      1                           $2,036,732.00      $28       8.810%
 233     CT      1                           $2,016,834.50  $34,773       8.125%
 234     CT      1                           $2,013,481.33  $26,846       8.250%
 235     CT      1                           $1,993,192.75      $19       7.220%
 236     CT      1                           $1,991,233.11      $82       7.625%
 237     CT      1                           $1,990,674.40      $44       7.250%
 238     CT      2                           $1,990,317.67  $38,275       7.020%
 240     CT      1                           $1,988,093.42      $35       7.040%
 241     CT      1          (305)            $1,982,643.93      $30       9.375%
 242     CT      3                           $1,979,259.96  $30,926       8.375%
 243     CT      1      (228), (229)         $1,976,985.41      $24       8.000%
 244     CT      1                           $1,962,362.20  $19,624       8.270%
 245     CT      1                           $1,947,723.02      $61       8.625%
 246     CT      1                           $1,914,472.33     $147       8.625%
 248     CT      1                           $1,893,340.85      $16       7.050%
 249     CT      1                           $1,892,338.54  $31,539       8.125%
 252     CT      1                           $1,794,103.26     $294       7.440%
 253     CT      1                           $1,793,957.80      $17       7.300%
 255     CT      1                           $1,784,387.09      $22       7.770%
 256     CT      1                           $1,774,874.84      $81       7.700%
 257     CT      3                             $995,578.22  $20,047       8.760%
 258     CT      3                             $768,586.39  $20,047       8.760%
 260     CT      1                           $1,693,702.07      $80       8.625%
 261     CT      1                           $1,691,265.55      $62       7.650%
 262     CT      3                           $1,386,122.53  $35,797       7.500%
 263     CT      2                             $296,314.72  $35,797       7.500%
 264     CT      1                           $1,665,896.51  $34,706       8.250%
 265     CT      1                           $1,664,874.68     $146       7.375%
 266     CT      1                           $1,621,937.36  $27,032       8.125%
 267     CT      1          (174)            $1,620,284.78     $147       7.470%
 268     CT      1                           $1,596,200.65      $84       7.100%
 269     CT      1                           $1,196,656.43      $72       7.875%
 270     CT      1                             $395,363.58      $72       7.875%
 271     CT      1                           $1,588,945.94      $42       7.750%
 272     CT      1                           $1,574,764.97      $92       7.375%
 273     CT      1                           $1,493,506.12      $73       7.700%
 274     CT      1                           $1,492,795.75      $34       8.640%
 275     CT      1                           $1,492,157.82  $35,528       8.310%
 276     CT      1                           $1,491,379.48      $82       7.250%
 277     CT      1                           $1,488,714.35  $24,012       7.170%
 278     CT      1                             $771,530.21     $290       7.650%
 279     CT      1                             $710,469.33     $290       7.650%
 280     CT      3                             $994,152.78  $29,507       7.700%
 281     CT      2                             $481,215.20  $29,507       7.700%
 282     CT      1    (283), (284), (285)    $1,468,122.38  $36,703       7.250%
 283     CT      1    (282), (284), (285)    $1,468,122.38  $36,703       7.250%
 284     CT      1    (282), (283), (285)    $1,468,122.38  $36,703       7.250%
 285     CT      1    (282), (283), (284)    $1,468,122.38  $36,703       7.250%
 287     CT      1                           $1,395,135.14      $46       7.550%
 288     CT      1                           $1,353,243.17      $61       8.500%
 289     CT      1                           $1,345,108.72     $133       7.500%
 291     CT      2                           $1,294,037.01  $15,047       7.350%
 292     CT      1                           $1,292,738.14      $65       8.250%
 293     CT      1                           $1,275,630.67     $133       8.500%
 294     CT      1                           $1,248,209.58      $43       7.500%
 295     CT      1                           $1,230,734.87      $27       7.188%
 296     CT      1                           $1,230,661.49      $22       7.500%
 297     CT      1                           $1,223,469.89      $31       7.400%
 298     CT      1                           $1,216,380.03      $63       8.000%
 299     CT      3                           $1,195,721.52  $12,455       6.950%
 300     CT      1                           $1,194,672.27  $19,911       8.740%
 301     CT      2                           $1,193,389.53  $19,890       7.500%
 302     CT      1                           $1,167,962.01     $303       8.885%
 303     CT      1                           $1,146,189.73      $19       7.375%
 304     CT      2                           $1,137,536.85  $16,251       8.875%
 305     CT      1          (241)            $1,133,518.00      $43       9.625%
 306     CT      1                           $1,129,009.86     $385       8.795%
 307     CT      1                           $1,125,105.09      $77       8.500%
 308     CT      1                           $1,121,510.05     $167       7.750%
 309     CT      1                           $1,121,432.15   $7,577       7.625%
 310     CT      1                           $1,096,587.58      $20       7.750%
 311     CT      1                           $1,095,277.23      $29       7.750%
 312     CT      1                           $1,092,849.61  $11,152       8.250%
 313     CT      1                           $1,076,866.53      $24       8.125%
 315     CT      2                           $1,042,192.28  $18,611       7.250%
 316     CT      1                           $1,017,653.06      $99       7.500%
 318     CT      1                             $995,882.13      $33       8.000%
 319     CT      1                             $992,762.23      $45       7.400%
 321     CT      1                             $955,934.25   $9,018       9.000%
 322     CT      1                             $948,501.24      $43       8.625%
 323     CT      1                             $935,407.00      $99       8.050%
 324     CT      1                             $925,062.60      $40       7.400%
 325     CT      1                             $918,792.59     $208       8.000%
 326     CT      1                             $901,773.01      $23       9.125%
 327     CT      1                             $896,520.92      $29       8.375%
 328     CT      3                             $847,696.13  $22,308       8.500%
 329     CT      1                             $845,860.04   $6,042      10.125%
 330     CT      1                             $838,748.65     $112       9.250%
 331     CT      1                             $821,213.08      $21       8.550%
 332     CT      3                             $817,309.05  $10,216       7.430%
 333     CT      1                             $792,047.24      $76       8.610%
 334     CT      1                             $776,124.70  $14,925       8.500%
 335     CT      1                             $771,432.85      $35       8.875%
 336     CT      1                             $742,239.34      $50       8.000%
 337     CT      1                             $735,370.40      $12       9.125%
 338     CT      1                             $723,549.68  $19,041       9.125%
 339     CT      3                             $678,397.33  $18,844       9.250%
 340     CT      1                             $627,666.05      $18       8.625%
 341     CT      1                             $597,680.61      $67       8.375%
 342     CT      1                             $596,273.58      $24       8.800%
 343     CT      1                             $566,860.72      $81       9.125%
 344     CT      1                             $557,070.48     $103       9.375%
 345     CT      1                             $531,739.33      $36       8.600%
 346     CT      1                             $507,815.02      $40       9.000%
 347     CT      1                             $507,191.17     $152       9.125%
 348     CT      1                             $498,336.86      $68       9.250%
 349     CT      1                             $497,387.13      $85       8.250%
 350     CT      1                             $497,362.24      $26      10.250%
 351     CT      2                             $483,744.59  $14,659       8.750%
 352     CT      2                             $452,753.32  $22,638       9.125%
 353     CT      3                             $448,861.94  $26,404       8.875%
 354     CT      1                             $413,108.91      $77       8.250%
 355     CT      1                             $405,224.89      $30       8.875%
 356     CT      1                             $366,250.70   $3,663       9.675%
 357     CT      1                             $360,931.49      $19       9.000%
 358     CT      1                             $347,045.01      $58       8.875%
 359     CT      1                             $337,457.83      $28       8.875%
 360     CT      1                             $328,067.64      $98       9.750%
 361     CT      1                             $315,912.76      $27       8.875%
 362     CT      1                             $313,504.74      $17       8.360%
 363     CT      1                             $298,632.96  $37,329       8.250%
 364     CT      3                             $298,151.38  $11,043       8.250%
 365     CT      3                             $283,949.95  $14,945       9.100%
 366     CT      2                             $283,921.45  $11,830       8.500%
 367     CT      1                             $278,388.20      $66       9.190%
 368     CT      1                             $268,632.16   $5,373       9.000%
 369     CT      1                             $248,964.87      $18       9.125%
 370     CT      1                             $213,917.12  $17,826      11.050%
 371     CT      1                             $209,548.28      $16       8.875%
 372     CT      3                             $199,334.75  $19,933       9.250%
 373     CT      1                             $195,270.80      $72       8.600%
 374     CT      1                             $190,795.38  $12,720      10.000%
 375     CT      1                             $177,555.58      $27       8.583%
 376     CT      1                             $169,409.48      $63       9.000%
 377     CT      1                             $153,226.90      $10       9.500%
 378     CT      1                             $150,075.66   $9,380       9.875%
 379     CT      2                             $134,312.03  $22,385       9.410%
 380     CT      1                             $129,581.79      $67       9.690%
<PAGE>
   
<TABLE>
<CAPTION>

                                                Term to   Rem. Term
                                               Maturity  to Maturity  Amort.  Scheduled
Loan                     Hyper-  Maturity Date  or ARD     or ARD     Term     Ballon      Balloon   Security
 No.  Seller  Group      Date     Amortizing    or ARD      (mos)     (mos)     (mos)      Balance     LTV
 ---  ------  -----      ----     ----------    ------       ---       ---       ---       -------     ---
  <S>    <C>     <C>   <C>            <C>      <C>           <C>       <C>       <C>     <C>          <C>  

  22     CT      1     6/29/98        Yes       7/1/08       120       119       360     $22,756,229  64.8%
  34     CT      1     4/20/98        Yes       5/1/08       120       117       300     $16,723,057  59.7%
  35     CT      1     5/28/98        Yes       6/1/08       120       118       300      $4,914,449  46.5%
  36     CT      1     5/28/98        Yes       6/1/08       120       118       300      $3,348,110  46.5%
  37     CT      1     5/28/98        Yes       6/1/08       120       118       300      $2,086,944  46.5%
  38     CT      1     5/28/98        Yes       6/1/08       120       118       300      $1,450,975  46.5%
  39     CT      1     5/28/98        Yes       6/1/08       120       118       300        $991,650  46.5%
  40     CT      1     5/28/98        Yes       6/1/08       120       118       300        $879,585  46.5%
  41     CT      1     5/28/98        Yes       6/1/08       120       118       300        $837,592  46.5%
  42     CT      1     5/14/98        Yes       6/1/08       120       118       300     $14,069,444  55.2%
  43     CT      1     3/27/98        No        4/1/08       120       116       300     $13,311,754  49.1%
  51     CT      1     5/27/98        No        6/1/18       240       238       229         $26,547   0.2%
  52     CT      1     4/22/98        Yes       5/1/08       120       117       300      $9,243,782  61.2%
  53     CT      1     4/15/98        No        5/1/18       240       237       360      $6,857,769  47.3%
  54     CT      1     3/30/98        No        4/1/08       120       116       300      $9,044,555  62.8%
  67     CT      1     2/27/98        Yes       3/1/08       120       115       300      $7,203,843  48.2%
  77     CT      1     2/10/98        No        3/1/18       240       235       360      $5,157,462  43.7%
  80     CT      1      5/1/98        Yes       5/1/08       120       117       300      $6,396,575  53.1%
  83     CT      2     3/31/98        Yes       4/1/08       120       116       360      $6,470,754  51.8%
  88     CT      1     6/30/98        No        7/1/23       300       299       300              $0   0.0%
  89     CT      1     3/31/98        Yes       4/1/08       120       116       360      $6,273,218  73.4%
  90     CT      1     4/28/98        No        5/1/08       120       117       300      $3,525,709  58.2%
  91     CT      1     4/28/98        No        5/1/08       120       117       300      $2,025,747  58.2%
  92     CT      1     1/29/98        Yes       2/1/08       120       114       360      $6,048,614  65.7%
  93     CT      1      2/4/98        No        11/1/04       80        75       356      $6,454,430  52.5%
  96     CT      1     2/24/98        No        3/1/08       120       115       300      $2,304,177  63.1%
  97     CT      1      1/8/98        No        2/1/08       120       114       300      $1,816,252  63.1%
  98     CT      1     2/24/98        No        3/1/08       120       115       300      $1,369,488  63.1%
  99     CT      1     4/20/98        No        5/1/08       120       117       300      $1,603,355  53.0%
 100     CT      1     4/20/98        No        5/1/08       120       117       300      $1,413,186  53.0%
 101     CT      1     4/20/98        No        5/1/08       120       117       300        $961,901  53.0%
 102     CT      1     4/20/98        No        5/1/08       120       117       300        $691,855  53.0%
 103     CT      1     4/20/98        No        5/1/08       120       117       300        $677,896  53.0%
 109     CT      1      6/5/98        No        7/1/08       120       119       360      $5,392,307  64.2%
 111     CT      1      2/9/98        Yes       3/1/08       120       115       376      $5,302,868  67.1%
 112     CT      1     1/20/98        No        2/1/08       120       114       300      $2,573,377  41.7%
 113     CT      1     1/20/98        No        2/1/08       120       114       300      $1,921,038  41.7%
 115     CT      1     10/14/97       No        11/1/07      120       111       300      $4,499,257  56.6%
 116     CT      1      6/3/98        No        7/1/08       120       119       300      $4,372,222  55.3%
 117     CT      1     3/26/98        No        4/1/08       120       116       360      $4,598,799  61.3%
 118     CT      1      1/9/98        No        5/1/08       120       117       300      $4,244,819  48.8%
 125     CT      1     4/28/98        No        5/1/08       120       117       300      $4,055,505  55.4%
 126     CT      1     2/12/98        No        3/1/08       120       115       300      $4,050,489  58.7%
 127     CT      1      4/9/98        No        5/1/18       240       237       240              $0   0.0%
 128     CT      1     2/26/98        Yes       3/1/13       180       175       240      $1,648,376  31.8%
 129     CT      1     2/26/98        Yes       3/1/13       180       175       240        $549,457  31.8%
 131     CT      1     2/19/98        No        3/1/13       180       175       300      $3,066,577  48.7%
 135     CT      1     4/22/98        No        5/1/08       120       117       300      $3,694,021  56.0%
 136     CT      1     4/21/98        Yes       5/1/03        60        57       300      $4,223,006  74.1%
 137     CT      1     3/16/98        Yes       4/1/08       120       116       300      $3,617,233  60.3%
 138     CT      1     2/27/98        No        3/1/08       120       115       300      $3,593,229  56.1%
 142     CT      1     4/15/98        Yes       5/1/18       240       237       300      $1,585,365  27.3%
 145     CT      1     3/18/98        Yes       4/1/13       180       176       300      $2,580,546  44.3%
 146     CT      1      2/4/98        No        3/1/13       180       175       300      $1,176,496  47.2%
 147     CT      1      2/4/98        No        3/1/13       180       175       300        $690,340  47.2%
 148     CT      1      2/4/98        No        3/1/13       180       175       300        $738,956  47.2%
 150     CT      1      2/4/98        No        3/1/13       180       175       300        $832,948  46.8%
 151     CT      1      2/4/98        No        3/1/13       180       175       300        $800,536  46.8%
 152     CT      1      2/4/98        No        3/1/13       180       175       300        $495,880  46.8%
 153     CT      1      2/4/98        No        3/1/13       180       175       300        $453,744  46.8%
 156     CT      1     4/13/98        Yes       5/1/08       120       117       300      $3,136,234  64.7%
 159     CT      2     3/18/98        Yes       4/1/08       120       116       360      $3,235,377  64.7%
 160     CT      1     3/27/98        No        4/1/03        60        56       300      $3,474,220  62.0%
 163     CT      3     3/31/98        Yes       4/1/08       120       116       360      $3,080,327  67.0%
 164     CT      1     2/27/98        No        3/1/01        36        31       300      $3,356,412  64.2%
 166     CT      1     3/26/98        No        4/1/18       240       236       240              $0   0.0%
 168     CT      1      5/1/98        No        6/1/18       240       238       240              $0   0.0%
 169     CT      1      5/1/98        No        6/1/18       240       238       240              $0   0.0%
 170     CT      1      5/1/98        No        6/1/18       240       238       240              $0   0.0%
 171     CT      1     2/26/98        No        3/1/23       300       295       300              $0   0.0%
 172     CT      1      5/1/98        Yes       5/1/08       120       117       300      $1,471,761  54.0%
 173     CT      1      5/1/98        Yes       5/1/08       120       117       300      $1,126,846  54.0%
 174     CT      1     3/11/98        No        10/1/07      114       110       294      $2,667,334  62.0%
 175     CT      1      4/9/98        No        5/1/13       180       177       300      $1,426,568  43.3%
 176     CT      1      4/9/98        No        5/1/13       180       177       300        $586,366  43.3%
 178     CT      1     1/15/98        Yes       2/1/08       120       114       360      $2,755,915  68.9%
 179     CT      1      4/2/98        Yes       5/1/08       120       117       360      $2,748,352  67.0%
 180     CT      1     2/25/98        No        3/1/13       180       175       360      $2,345,436  52.1%
 182     CT      1     3/27/98        Yes       4/1/08       120       116       300      $2,486,944  57.2%
 183     CT      1     3/10/98        No        4/1/08       120       116       240      $2,126,283  46.2%
 186     CT      1     1/29/98        No        2/1/13       180       174       180              $0   0.0%
 188     CT      1     4/14/98        No        5/1/08       120       117       240      $2,006,657  48.9%
 189     CT      1     1/28/98        Yes       2/1/08       120       114       300      $2,342,136  59.9%
 190     CT      1     4/17/98        Yes       5/1/13       180       177       360      $2,138,345  57.8%
 191     CT      1     2/26/98        No        3/1/08       120       115       300      $2,271,097  61.4%
 192     CT      3     1/29/98        Yes       2/1/08       120       114       300      $2,270,633  63.4%
 193     CT      1     2/12/98        No        3/1/13       180       175       360      $2,080,796  59.5%
 194     CT      1     3/31/98        No        4/1/13       180       176       360      $2,094,144  63.5%
 196     CT      1      5/6/98        Yes       6/1/08       120       118       300      $2,158,845  60.0%
 198     CT      1      5/7/98        No        6/1/18       240       238       240              $0   0.0%
 199     CT      2      2/4/98        Yes       3/1/08       120       115       360      $2,329,470  58.6%
 200     CT      1     2/27/98        Yes       3/1/08       120       115       300      $2,187,264  60.3%
 201     CT      1     4/28/98        No        5/1/08       120       117       300      $2,123,686  63.0%
 202     CT      1     4/28/98        No        5/1/13       180       177       300      $1,644,455  42.2%
 203     CT      3      3/3/98        Yes       4/1/08       120       116       360      $2,157,168  68.0%
 204     CT      1     3/27/98        Yes       4/1/08       120       116       300      $1,025,810  57.7%
 205     CT      1     3/27/98        Yes       4/1/08       120       116       300        $992,949  57.7%
 207     CT      1      3/6/98        No        4/1/13       180       176       180              $0   0.0%
 208     CT      1     3/31/98        No        4/1/18       240       236       240              $0   0.0%
 209     CT      1     3/31/98        No        4/1/18       240       236       240              $0   0.0%
 210     CT      1     3/13/98        No        4/1/08       120       116       360      $2,146,331  57.5%
 211     CT      1     1/29/98        Yes       2/1/08       120       114       360      $2,110,268  64.9%
 212     CT      1      5/1/98        No        6/1/23       300       298       288              $0   0.0%
 213     CT      1     3/23/98        No        4/1/08       120       116       300      $1,363,988  58.0%
 214     CT      1     3/23/98        No        4/1/08       120       116       300        $561,642  58.0%
 215     CT      1     3/19/98        No        4/1/08       120       116       300      $1,912,505  28.1%
 216     CT      1      2/6/98        No        3/1/08       120       115       300      $1,931,721  56.9%
 217     CT      1     3/26/98        No        4/1/13       180       176       240        $284,893  27.0%
 218     CT      1     3/26/98        No        4/1/13       180       176       240        $278,928  27.0%
 219     CT      1     3/26/98        No        4/1/13       180       176       240        $238,587  27.0%
 220     CT      1     3/26/98        No        4/1/13       180       176       240        $225,393  27.0%
 222     CT      1      3/5/98        No        4/1/08       120       116       300        $905,771  62.0%
 223     CT      1      3/5/98        No        4/1/08       120       116       300        $675,609  62.0%
 224     CT      1      3/5/98        No        4/1/08       120       116       300        $281,848  62.0%
 225     CT      1     3/19/98        No        4/1/23       300       296       300              $0   0.0%
 226     CT      1     3/26/98        No        4/1/08       120       116       300      $1,810,990  63.5%
 227     CT      1     4/16/98        No        5/1/13       180       177       300      $1,455,623  38.3%
 228     CT      1     3/18/98        No        4/1/13       180       176       180              $0   0.0%
 229     CT      1     3/18/98        No        4/1/13       180       176       180              $0   0.0%
 230     CT      1     4/29/98        Yes       5/1/13       180       177       360      $1,572,642  54.6%
 231     CT      1     4/28/98        No        5/1/14       192       189       192              $0   0.0%
 232     CT      1     1/28/98        No        8/1/07       114       108       355      $1,830,419  73.2%
 233     CT      1     3/13/98        No        4/1/08       120       116       300      $1,645,654  61.0%
 234     CT      1     5/19/98        Yes       6/1/08       120       118       240      $1,408,544  48.9%
 235     CT      1     4/28/98        Yes       5/1/08       120       117       300      $1,587,007  57.3%
 236     CT      1     3/27/98        No        4/1/08       120       116       300      $1,604,480  59.0%
 237     CT      1      3/4/98        Yes       4/1/13       180       176       300      $1,237,247  34.4%
 238     CT      2     3/31/98        No        4/1/08       120       116       300      $1,578,184  60.7%
 240     CT      1      2/4/98        No        3/1/08       120       115       300      $1,579,070  52.6%
 241     CT      1      9/2/97        No        10/1/07      120       110       300      $1,668,810  49.8%
 242     CT      3      2/3/98        No        3/1/08       120       115       360      $1,758,849  66.6%
 243     CT      1     3/18/98        No        4/1/13       180       176       180              $0   0.0%
 244     CT      1     1/20/98        No        2/1/08       120       114       300      $1,610,477  48.8%
 245     CT      1     10/20/97       No        11/1/07      120       111       300      $1,611,623  50.4%
 246     CT      1     10/10/97       No        11/1/07      120       111       360      $1,709,671  62.2%
 248     CT      1      4/7/98        Yes       5/1/08       120       117       300      $1,500,542  56.1%
 249     CT      1     3/19/98        No        4/1/08       120       116       300      $1,544,070  47.5%
 252     CT      1      4/3/98        Yes       5/1/11       156       153       300      $1,262,742  50.5%
 253     CT      1      4/2/98        Yes       5/1/13       180       177       300      $1,116,041  39.9%
 255     CT      1      4/9/98        No        5/1/13       180       177       180              $0   0.0%
 256     CT      1     3/31/98        No        4/1/08       120       116       360      $1,551,683  69.7%
 257     CT      3      2/6/98        No        3/1/08       120       115       300        $825,340  64.6%
 258     CT      3      2/6/98        No        3/1/08       120       115       300        $637,162  64.6%
 260     CT      1     3/27/98        No        4/1/08       120       116       300      $1,398,590  46.6%
 261     CT      1     4/29/98        Yes       5/1/08       120       117       240      $1,163,441  48.5%
 262     CT      3      3/4/98        Yes       4/1/08       120       116       300      $1,113,285  61.6%
 263     CT      2      3/4/98        Yes       4/1/08       120       116       300        $237,990  61.6%
 264     CT      1     3/30/98        Yes       4/1/08       120       116       300      $1,363,445  60.9%
 265     CT      1     2/23/98        No        3/1/18       240       235       240              $0   0.0%
 266     CT      1     2/25/98        No        3/1/08       120       115       300      $1,324,648  60.9%
 267     CT      1     3/31/98        No        4/1/08       120       116       360      $1,412,995  61.7%
 268     CT      1     5/18/98        Yes       6/1/08       120       118       300      $1,265,384  60.3%
 269     CT      1     4/30/98        No        5/1/13       180       177       240        $495,887  32.3%
 270     CT      1     4/30/98        No        5/1/13       180       177       240        $163,836  32.3%
 271     CT      1     1/16/98        No        2/1/08       120       114       300      $1,287,538  46.0%
 272     CT      1      4/7/98        Yes       5/1/08       120       117       300      $1,259,066  57.5%
 273     CT      1     3/11/98        No        4/1/08       120       116       300      $1,205,744  40.2%
 274     CT      1     2/27/98        No        3/1/08       120       115       300      $1,230,685  61.5%
 275     CT      1     1/29/98        No        2/1/05        84        78       327      $1,364,300  62.0%
 276     CT      1      2/9/98        Yes       3/1/08       120       115       300      $1,191,237  50.9%
 277     CT      1     1/29/98        No        2/1/08       120       114       300      $1,188,371  57.5%
 278     CT      1      2/4/98        Yes       3/1/13       180       175       300        $488,480  46.9%
 279     CT      1      2/4/98        Yes       3/1/13       180       175       300        $449,820  46.9%
 280     CT      3     4/30/98        Yes       5/1/08       120       117       300        $801,640  60.3%
 281     CT      2     4/30/98        Yes       5/1/08       120       117       300        $388,030  60.3%
 282     CT      1     3/17/98        No        4/1/23       300       296       300              $0   0.0%
 283     CT      1     3/17/98        No        4/1/23       300       296       300              $0   0.0%
 284     CT      1     3/17/98        No        4/1/23       300       296       300              $0   0.0%
 285     CT      1     3/17/98        No        4/1/23       300       296       300              $0   0.0%
 287     CT      1     2/23/98        No        3/1/08       120       115       360      $1,219,494  61.0%
 288     CT      1     11/6/97        No        12/1/02       60        52       360      $1,298,668  66.9%
 289     CT      1      5/8/98        Yes       6/1/13       180       178       240        $542,742  29.7%
 291     CT      2     3/26/98        Yes       4/1/08       120       116       300      $1,035,236  52.4%
 292     CT      1      5/7/98        No        6/1/13       180       178       180              $0   0.0%
 293     CT      1     10/24/97       No        12/1/07      120       112       360      $1,135,885  60.1%
 294     CT      1      5/6/98        Yes       6/1/08       120       118       360      $1,087,641  64.0%
 295     CT      1     2/18/98        No        3/1/13       180       175       180              $0   0.0%
 296     CT      1     2/20/98        Yes       3/1/03        60        55       360      $1,169,719  76.7%
 297     CT      1      4/2/98        No        5/1/08       120       117       240        $835,051  49.1%
 298     CT      1      4/6/98        No        5/1/13       180       177       300        $779,955  49.5%
 299     CT      3      4/3/98        Yes       5/1/08       120       117       300        $945,041  37.8%
 300     CT      1      4/6/98        No        5/1/13       180       177       240        $516,825  24.0%
 301     CT      2     2/17/98        No        3/1/08       120       115       300        $959,484  58.2%
 302     CT      1      3/3/98        No        4/1/18       240       236       240              $0   0.0%
 303     CT      1     4/29/98        No        5/1/08       120       117       300        $916,411  55.5%
 304     CT      2     12/19/97       No        1/1/08       120       113       300        $944,635  51.1%
 305     CT      1      9/2/97        No        10/1/02       60        50       240      $1,028,120  57.1%
 306     CT      1     1/21/98        No        2/1/18       240       234       240              $0   0.0%
 307     CT      1     12/18/97       No        1/1/08       120       113       360      $1,001,209  58.0%
 308     CT      1     4/30/98        No        5/1/23       300       297       300              $0   0.0%
 309     CT      1      4/9/98        No        5/1/08       120       117       300        $902,520  56.4%
 310     CT      1      4/8/98        No        5/1/08       120       117       300        $885,374  56.4%
 311     CT      1     3/30/98        No        4/1/08       120       116       300        $885,372  46.6%
 312     CT      1     3/12/98        No        4/1/08       120       116       240        $767,025  46.5%
 313     CT      1      4/3/98        No        5/1/08       120       117       300        $877,683  65.0%
 315     CT      2      1/9/98        No        2/1/08       120       114       300        $833,699  45.1%
 316     CT      1     1/20/98        No        2/1/08       120       114       300        $819,389  60.7%
 318     CT      1     3/23/98        No        4/1/08       120       116       300        $810,099  57.9%
 319     CT      1      3/6/98        Yes       4/1/08       120       116       240        $678,903  50.3%
 321     CT      1      3/9/98        No        3/1/08       120       115       300        $796,764  63.7%
 322     CT      1     4/30/98        No        5/1/13       180       177       360        $747,840  49.9%
 323     CT      1     1/30/98        No        2/1/13       180       174       345        $697,587  53.7%
 324     CT      1      4/2/98        No        5/1/08       120       117       240        $631,380  52.6%
 325     CT      1     3/11/98        No        4/1/18       240       236       240              $0   0.0%
 326     CT      1      9/5/97        No        10/1/07      120       110       300        $755,076  58.1%
 327     CT      1     3/26/98        No        4/1/13       180       176       300        $584,470  48.3%
 328     CT      3      4/1/98        No        5/1/08       120       117       300        $697,196  63.4%
 329     CT      1     1/30/98        No        2/1/08       120       114       300        $722,656  55.6%
 330     CT      1      8/4/97        No        9/1/07       120       109       360        $757,897  62.1%
 331     CT      1      2/3/98        No        3/1/08       120       115       300        $677,507  61.6%
 332     CT      3     4/29/98        No        5/1/08       120       117       300        $654,416  63.8%
 333     CT      1     3/20/98        No        4/1/13       180       176       300        $521,251  49.2%
 334     CT      1     10/28/97       No        12/1/12      180       172       360        $609,045  49.2%
 335     CT      1     10/24/97       No        12/1/07      120       112       360        $691,514  53.2%
 336     CT      1     4/29/98        No        5/1/08       120       117       360        $653,946  64.1%
 337     CT      1     11/7/97        No        1/1/08       120       113       300        $614,017  43.9%
 338     CT      1     4/14/98        No        5/1/08       120       117       300        $603,694  52.2%
 339     CT      3      4/6/98        No        5/1/08       120       117       300        $567,584  66.8%
 340     CT      1     3/27/98        No        4/1/08       120       116       300        $518,301  55.7%
 341     CT      1      3/3/98        No        4/1/08       120       116       300        $490,640  61.3%
 342     CT      1     3/10/98        No        4/1/08       120       116       240        $423,694  53.0%
 343     CT      1     9/10/97        No        10/1/07      120       110       360        $510,884  52.7%
 344     CT      1     8/28/97        No        10/1/07      120       110       360        $504,099  65.5%
 345     CT      1     1/27/98        No        2/1/13       180       174       300        $350,638  48.7%
 346     CT      1     4/13/98        No        5/1/08       120       117       240        $363,637  53.5%
 347     CT      1      9/5/97        No        10/1/07      120       110       360        $457,106  60.9%
 348     CT      1     3/16/98        No        4/1/08       120       116       300        $417,341  56.4%
 349     CT      1     11/19/97       No        12/1/07      120       112       360        $440,851  51.0%
 350     CT      1      7/3/97        No        8/1/07       120       108       360        $456,428  50.7%
 351     CT      2     4/23/98        No        5/1/08       120       117       300        $400,196  61.6%
 352     CT      2     10/14/97       No        11/1/07      120       111       360        $407,811  63.2%
 353     CT      3      4/3/98        No        5/1/08       120       117       300        $372,407  61.6%
 354     CT      1     12/8/97        No        1/1/08       120       113       360        $365,905  50.1%
 355     CT      1     2/18/98        No        3/1/08       120       115       313        $343,783  54.6%
 356     CT      1     12/12/97       No        1/1/08       120       113       360        $332,472  63.3%
 357     CT      1     9/30/97        No        11/1/12      180       171       180              $0   0.0%
 358     CT      1     10/3/97        No        11/1/07      120       111       300        $288,754  51.1%
 359     CT      1     11/5/97        No        12/1/07      120       112       300        $280,502  49.2%
 360     CT      1     7/15/97        No        8/1/07       120       108       360        $298,910  56.9%
 361     CT      1     11/6/97        No        12/1/12      180       172       180              $0   0.0%
 362     CT      1     2/20/98        No        3/1/13       180       175       300        $204,440  47.0%
 363     CT      1     12/26/97       No        1/1/13       180       173       360        $232,317  54.0%
 364     CT      3     1/16/98        No        2/1/08       120       114       300        $243,815  57.4%
 365     CT      3     2/20/98        No        3/1/08       120       115       314        $242,306  65.3%
 366     CT      2     3/11/98        No        4/1/08       120       116       300        $233,766  55.7%
 367     CT      1     3/17/98        No        4/1/18       240       236       240              $0   0.0%
 368     CT      1     10/7/97        No        11/1/07      120       111       360        $241,461  56.8%
 369     CT      1     2/26/98        No        3/1/08       120       115       300        $208,083  52.0%
 370     CT      1     1/22/98        No        2/1/08       120       114       284        $180,355  25.8%
 371     CT      1     3/26/98        No        4/1/08       120       116       360        $187,838  32.4%
 372     CT      3      3/4/98        No        4/1/08       120       116       300        $166,936  66.8%
 373     CT      1     3/18/98        No        4/1/08       120       116       300        $161,154  53.7%
 374     CT      1     2/10/98        No        3/1/13       180       175       184          $7,491   2.5%
 375     CT      1     2/20/98        No        3/1/13       180       175       180              $0   0.0%
 376     CT      1     3/10/98        No        4/1/08       120       116       300        $141,094  58.8%
 377     CT      1     1/20/98        No        2/1/08       120       114       300        $128,851  52.6%
 378     CT      1      3/6/98        No        4/1/11       156       152       156              $0   0.0%
 379     CT      2     1/12/98        No        2/1/08       120       114       300        $112,731  61.3%
 380     CT      1     2/20/98        No        3/1/08       120       115       316        $112,231  64.5%
</TABLE>
<PAGE>


                                   SCHEDULE IV
                                   -----------

                            HEALTHCARE LOAN SCHEDULE


<TABLE>
<CAPTION>
Loan                                                                                                         Administrative  
 No.  Seller  Group      Type       Master  Primary Fee   Healthcare Advisory Fee    Trustee   Excess Strip    Cost Rate  
 ---  ------  -----      ----       ------  -----------   -----------------------    -------   ------------    ---------
  <S>    <C>     <C>      <C>       <C>       <C>                <C>                   <C>        <C>              <C>  

  22     CT      1        Fee       2.500     2.000              0.000                 0.300      0.000           #NAME?       
  34     CT      1        Fee       2.500     2.000              0.000                 0.300      0.000            4.800       
  35     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
  36     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
  37     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
  38     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  39     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  40     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  41     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  42     CT      1        Fee       2.500     2.000              0.000                 0.300      0.000            4.800       
  43     CT      1        Fee       2.500     2.000              0.000                 0.300      0.000            4.800       
  51     CT      1        Fee       2.500     5.000              0.000                 0.300      0.000            7.800       
  52     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  53     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  54     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  67     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  77     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  80     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  83     CT      2        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  88     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  89     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  90     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
  91     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
  92     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
  93     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
  96     CT      1        Fee       2.500     8.000              2.000                 0.300      0.000           12.800       
  97     CT      1        Fee       2.500     8.000              2.000                 0.300      0.000           12.800       
  98     CT      1        Fee       2.500     10.000             2.000                 0.300      0.000           14.800       
  99     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 100     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 101     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 102     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 103     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 109     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 111     CT      1        Fee       2.500     3.000              0.000                 0.300      0.000            5.800       
 112     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 113     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 115     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 116     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 117     CT      1     Leasehold    2.500     6.000              0.000                 0.300      0.000            8.800       
 118     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 125     CT      1    Fee/Leasehold 2.500     6.000              0.000                 0.300      0.000            8.800       
 126     CT      1        Fee       2.500     12.500             2.000                 0.300      0.000           17.300       
 127     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 128     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 129     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 131     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 135     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 136     CT      1        Fee       2.500     6.000              2.000                 0.300      0.000           10.800       
 137     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 138     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 142     CT      1        Fee       2.500     5.000              0.000                 0.300      0.000            7.800       
 145     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 146     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 147     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 148     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 150     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 151     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 152     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 153     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 156     CT      1        Fee       2.500     6.000              2.000                 0.300      0.000           10.800       
 159     CT      2        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 160     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 163     CT      3        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 164     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 166     CT      1        Fee       2.500     6.000              2.000                 0.300      0.000           10.800       
 168     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 169     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 170     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 171     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 172     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 173     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 174     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 175     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 176     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 178     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 179     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 180     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 182     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 183     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 186     CT      1        Fee       2.500     6.000              0.000                 0.300      0.000            8.800       
 188     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 189     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 190     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 191     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 192     CT      3        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 193     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 194     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 196     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 198     CT      1     Leasehold    2.500     8.000              0.000                 0.300      0.000           10.800       
 199     CT      2        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 200     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 201     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 202     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 203     CT      3        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 204     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 205     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 207     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 208     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 209     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 210     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 211     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 212     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 213     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 214     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 215     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 216     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 217     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 218     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 219     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 220     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 222     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 223     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 224     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 225     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 226     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 227     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 228     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 229     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 230     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 231     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 232     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 233     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 234     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 235     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 236     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 237     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 238     CT      2        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 240     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 241     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 242     CT      3        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 243     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 244     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 245     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 246     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 248     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 249     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 252     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 253     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 255     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 256     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 257     CT      3        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 258     CT      3        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 260     CT      1        Fee       2.500     8.000              0.000                 0.300      0.000           10.800       
 261     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 262     CT      3        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 263     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 264     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 265     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 266     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 267     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 268     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 269     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 270     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 271     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 272     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 273     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 274     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 275     CT      1        Fee       2.500     10.000             2.000                 0.300      0.000           14.800       
 276     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 277     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 278     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 279     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 280     CT      3        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 281     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 282     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 283     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 284     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 285     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 287     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 288     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 289     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 291     CT      2        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 292     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 293     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 294     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 295     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 296     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 297     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 298     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 299     CT      3        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 300     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 301     CT      2        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 302     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 303     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 304     CT      2        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 305     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 306     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 307     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 308     CT      1        Fee       2.500     12.500             0.000                 0.300      0.000           15.300       
 309     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 310     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 311     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 312     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 313     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 315     CT      2        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 316     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 318     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 319     CT      1        Fee       2.500     10.000             0.000                 0.300      0.000           12.800       
 321     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 322     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 323     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 324     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 325     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 326     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 327     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 328     CT      3        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 329     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 330     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 331     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 332     CT      3        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 333     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 334     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 335     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 336     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 337     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 338     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 339     CT      3        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 340     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 341     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 342     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 343     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 344     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 345     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 346     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 347     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 348     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 349     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 350     CT      1        Fee       2.500     12.000             0.000                 0.300      0.000           14.800       
 351     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 352     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 353     CT      3        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 354     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 355     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 356     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 357     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 358     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 359     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 360     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 361     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 362     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 363     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 364     CT      3        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 365     CT      3        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 366     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 367     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 368     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 369     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 370     CT      1        Fee       2.500     15.000             2.000                 0.300      0.000           19.800       
 371     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 372     CT      3        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 373     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 374     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 375     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000        438384707.237   
 376     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 377     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 378     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 379     CT      2        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
 380     CT      1        Fee       2.500     15.000             0.000                 0.300      0.000           17.800       
</TABLE>
<PAGE>



                                   SCHEDULE II
                                   -----------

                           MSMC MORTGAGE LOAN SCHEDULE


<TABLE>
<CAPTION>
 Loan              Loan
  No.    Seller    Group        Property                                           Address
  ---    ------    -----        --------                                           -------
  <S>      <C>     <C>   <C>                                                    <C>       
   1      MS       2     2677 Larkin Street (2I)                                2677 Larkin Street
   2      MS       2     645 Stockton Street (2I)                               645 Stockton Street
   3      MS       2     1340 -1390 Taylor Street (2I)                          1340--1390 Taylor Street
   4      MS       2     1401 Jones Street (2I)                                 1401 Jones Street
   5      MS       2     1870 Pacific Avenue (2I)                               1870 Pacific Avenue
   6      MS       2     500 Stanyan Street (2I)                                500 Stanyan Street
   7      MS       2     2075 - 2079 Market Street (2I)                         2075 - 2079 Market Street
   8      MS       2     1290 20th Avenue (2I)                                  1290 20th Avenue
   9      MS       2     78 Buchanan Street (2I)                                78 Buchanan Street
  10      MS       1     2095 - 2099 Market Street (2I)                         2095 - 2099 Market Street & 211 & 213 Church Street
  11      MS       2     235 - 241 Church Street (2I)                           235 - 241 Church Street
  12      MS       1     1465 Burlingame Avenue (2I)                            1465 Burlingame Avenue
  13      MS       2     252 - 258 Church Street (2I)                           252 - 258 Church Street
  27      MS       1     Holiday Inn-Fond du Lac, WI (2III)                     625 West Rolling Meadows Drive
  28      MS       1     Comfort Suites-Appleton, WI (2III)                     3809 West Wisconsin Ave
  29      MS       1     Comfort Suites-Madison, WI (2III)                      1253 John Q. Hammons Drive
  30      MS       1     Budgetel-Madison, WI (2III)                            8102 Excelsior Drive
  31      MS       1     Holiday Inn Express-Osh Kosh, WI (2III)                2251 Westowne Avenue
  32      MS       1     Budgetel-Fond du Lac, WI (2III)                        77 Holiday Lane
  33      MS       1     Elliott Bay Office Park                                300 Elliott Avenue W.
  44      MS       1     Westbrook (2V)                                         5747 State Route 128
  45      MS       1     Green Acres (2V)                                       6074 Deerfield Road
  46      MS       1     Compton Hills (2V)                                     9109 Pippin Road
  47      MS       1     Skymeadow (2V)                                         2169 Tuley Road
  48      MS       1     Eastgate (2V)                                          1751 East Ohio Pike
  49      MS       1     Lake Remington (2V)                                    70 Glendale-Milford Road
  50      MS       1     Shady Terrace (2V)                                     724 Covert Run Pike
  55      MS       1     Jockey Hollow Office Complex                           1300 Mt. Kemble Ave.
  58      MS       3     River Oaks Apartments                                  20702 El Toro Road
  63      MS       1     Harrows Warehouse-Melville, NY (2VII)                  270 Spagnoli Road
  64      MS       1     Harrows Shopping Center-Centereach, NY (2VII)          1953 Middle Country Road
  65      MS       1     Harrows Shopping Center-Lynbrook, NY (2VII)            831-839 Sunrise Highway
  66      MS       1     Harrows Shopping Center-Patchogue, NY (2VII)           573 Sunrise Highway
  68      MS       1     Friendship Manor - Janesville (2VIII)                  1918 North Washington Street
  69      MS       1     Friendship Manor - Mayville (2VIII)                    1091 Horicon Street
  70      MS       1     Friendship Manor - North Hume (2VIII)                  1316 North Hume Avenue
  71      MS       1     Friendship Manor - West Mann (2VIII)                   3013-3017 West Mann Road
  72      MS       1     Friendship Manor - Hartford (2VIII)                    109 Lone Oak Road
  73      MS       1     Friendship Manor - Wisconsin Rapids (2VIII)            2511 Strawberry Lane
  74      MS       1     Friendship Manor - Medford (2VIII)                     509 Lemke Oak lane
  75      MS       1     Friendship Manor - Fond du Lac (2VIII)                 496 Wisconsin Court
  76      MS       1     Friendship Manor - Shawano (2VIII)                     844 Olsen Street
  78      MS       1     Brooksedge Corporate Center                            Green Crest Drive
  79      MS       1     Bayside Plaza                                          700 Airport Blvd.
  81      MS       1     Holiday Inn-Lauderdale, FL                             4116 North Ocean Boulevard
  84      MS       1     Galleries of Syracuse                                  415-447 South Salina Street
  86      MS       3     Emerald Pointe Apartments                              8670 Camino Collegio
  87      MS       1     Sheraton Inn-Columbus, GA                              5351 Simons Boulevard
  94      MS       1     Pleasanton Square II                                   5755- 6015 Johnson Drive
  95      MS       3     West Garden Apartments                                 3011 West 76th Street
  104     MS       3     Cranbrook III                                          955 Cranbrook Court
  106     MS       1     Courtyard by Marriott-Naples, FL                       3250 9th Street North
  110     MS       1     225 Arizona Avenue                                     225 Arizona Avenue
  119     MS       1     Courtyard by Marriott-Springfield, OR                  3443 Hutton Street
  121     MS       1     19 Crosby Drive                                        19 Crosby Drive
  122     MS       3     Heritage House Apartments                              515-545 Sycamore Lane
  123     MS       1     Fairfield Inn-New Orleans Airport                      1801 32nd Street
  124     MS       1     Kearny Office Park                                     8304-8344 Clairemont Mesa
  130     MS       3     Arnaz Arms Apartments                                  467 S. Arnaz Drive
  132     MS       3     Phoenix Court                                          11026 SE 240th St.
  134     MS       1     Holiday Inn-Treasure Island, FL                        10908 Gulf Boulevard
  140     MS       1     Reservoir Plaza                                        473-479 Winter Street
  143     MS       2     St. Doris Apartments                                   1451-1491 N. Peach Ave.
  144     MS       1     Shoppes of Arrowhead                                   2471 South University Drive
  154     MS       1     Days Inn-Tacoma, WA                                    6802 Tacoma Mall Boulevard
  157     MS       1     349 Main Street (2H)                                   349 Main Street
  158     MS       1     300/310 Main Street (2H)                               300/310 Main Street
  161     MS       1     Prime Time Medford Apartments                          2979 Barnett Road
  162     MS       1     Warmington Building                                    3090 Pullman Street
  165     MS       1     Holiday Inn-Bath, ME                                   139 Western Avenue
  177     MS       1     Colima Plaza                                           18720-18742 Colima Road
  181     MS       1     60 Messenger Street                                    60 Messenger Street
  184     MS       1     Hampton Inn-Cedar Rapids, IA                           3265 6th Street SW
  187     MS       1     Lemon Grove Square                                     7103-7155 Broadway
  195     MS       1     Central Heights Shopping Center                        7301-97 West Central
  206     MS       1     Super 8-Madison, WI                                    1602 West Beltline Highway
  221     MS       1     H.S.T. Building                                        8985 Crestmar Point
  247     MS       2     West 24th Street Apartments                            6011-6041 West 24th Avenue
  250     MS       1     Maple Manor Apartments                                 3001 Wedington Drive
  251     MS       1     Regency Walk                                           10230 Atlantic Blvd.
  254     MS       1     Oceanside Square                                       4750-4760 Oceanside Blvd.
  259     MS       3     Whispering Pines Apartments                            5801 Altama Avenue
  286     MS       1     Our Shopping Center                                    2006 Waveland Road
</TABLE>
<PAGE>
<TABLE>
<CAPTION> 
                                                                             Related Mortgage                                      
 Loan            Loan                                        Property              Loans            Cut-Off       Mortgage     Note
  No.   Seller   Group        City            State            Type            (by Loan No.)      Date Balance   Unit or SF    Rate
  ---   ------   -----        ----            -----            ----            -------------      ------------   ----------    ----
  <S>     <C>      <C>   <C>                  <C>          <C>             <C>                    <C>              <C>         <C>
   1      MS       2     San Francisco          CA         Multifamily                            $6,386,567.25    $118,983   6.970%
   2      MS       2     San Francisco          CA         Multifamily                            $5,674,747.40    $118,983   6.970%
   3      MS       2     San Francisco          CA         Multifamily                            $5,054,295.39    $118,983   6.970%
   4      MS       2     San Francisco          CA         Multifamily                            $4,695,699.62    $118,983   6.970%
   5      MS       2     San Francisco          CA         Multifamily                            $3,416,813.48    $118,983   6.970%
   6      MS       2     San Francisco          CA         Multifamily                            $3,281,098.92    $118,983   6.970%
   7      MS       2     San Francisco          CA         Multifamily                            $3,013,073.65    $118,983   6.970%
   8      MS       2     San Francisco          CA         Multifamily                            $2,953,787.35    $118,983   6.970%
   9      MS       2     San Francisco          CA         Multifamily                            $2,714,291.08    $118,983   6.970%
  10      MS       1     San Francisco          CA          Mixed Use                             $2,650,425.41        $120   6.970%
  11      MS       2     San Francisco          CA         Multifamily                            $1,428,994.42    $118,983   6.970%
  12      MS       1     Burlingame             CA           Retail                                 $810,320.67        $120   6.970%
  13      MS       2     San Francisco          CA         Multifamily                              $753,793.54    $118,983   6.970%
  27      MS       1     Fond du Lac            WI         Hospitality                            $5,154,622.79     $36,706   7.320%
  28      MS       1     Appleton               WI         Hospitality                            $5,068,110.76     $36,706   7.320%
  29      MS       1     Madison                WI         Hospitality                            $4,260,673.47     $36,706   7.320%
  30      MS       1     Madison                WI         Hospitality                            $4,109,279.44     $36,706   7.320%
  31      MS       1     Oshkosh                WI         Hospitality                            $2,696,263.92     $36,706   7.320%
  32      MS       1     Fond du Lac            WI         Hospitality                            $2,386,265.81     $36,706   7.320%
  33      MS       1     Seattle                WA           Office                              $23,000,000.00        $105   7.440%
  44      MS       1     Cleves                 OH      Mobile Home Park                          $4,529,835.33     $13,705   7.200%
  45      MS       1     Goshen Township        OH      Mobile Home Park                          $3,541,862.63     $13,705   7.200%
  46      MS       1     Cincinnati             OH      Mobile Home Park                          $2,452,359.12     $13,705   7.200%
  47      MS       1     Hamilton               OH      Mobile Home Park                          $2,042,330.93     $13,705   7.200%
  48      MS       1     Amelia                 OH      Mobile Home Park                          $1,249,609.74     $13,705   7.200%
  49      MS       1     Loveland               OH      Mobile Home Park                          $1,191,034.28     $13,705   7.200%
  50      MS       1     Bellevue               KY      Mobile Home Park                            $808,341.30     $13,705   7.200%
  55      MS       1     Harding Township       NJ           Office                              $11,250,000.00        $114   7.290%
  58      MS       3     Lake Forest            CA         Multifamily                            $9,979,120.10     $55,440   6.990%
  63      MS       1     Melville               NY         Industrial                             $3,603,512.79         $47   8.250%
  64      MS       1     Centereach             NY           Retail                               $3,319,024.94         $47   8.250%
  65      MS       1     Lynbrook               NY           Retail                               $1,212,816.63         $47   8.250%
  66      MS       1     Patchogue              NY           Retail                                 $848,472.54         $47   8.250%
  68      MS       1     Janesville             WI         Healthcare                             $1,563,901.96     $38,691   8.430%
  69      MS       1     Mayville               WI         Healthcare                             $1,360,593.87     $38,691   8.430%
  70      MS       1     Marshfield             WI         Healthcare                             $1,333,692.90     $38,691   8.430%
  71      MS       1     Marshfield             WI         Healthcare                               $980,880.62     $38,691   8.430%
  72      MS       1     Hartford               WI         Healthcare                               $914,882.48     $38,691   8.430%
  73      MS       1     Wisconsin Rapids       WI         Healthcare                               $774,131.25     $38,691   8.430%
  74      MS       1     Medford                WI         Healthcare                               $735,033.07     $38,691   8.430%
  75      MS       1     Fond du Lac            WI         Healthcare                               $641,199.26     $38,691   8.430%
  76      MS       1     Shawano                WI         Healthcare                               $633,380.02     $38,691   8.430%
  78      MS       1     Westerville            OH         Industrial                             $8,601,273.17         $47   7.240%
  79      MS       1     Burlingame             CA           Office                               $8,107,637.30         $64   7.500%
  81      MS       1     Lauderdale by the Sea  FL         Hospitality                            $7,677,558.36     $41,056   7.680%
  84      MS       1     Syracuse               NY           Office                               $7,439,284.91         $32   7.890%
  86      MS       3     Rohnert Park           CA         Multifamily                            $7,302,991.54     $53,698   7.300%
  87      MS       1     Columbus               GA         Hospitality      (106), (134), (165)   $7,235,226.10     $40,877   7.605%
  94      MS       1     Pleasanton             CA           Retail                               $6,904,652.97        $133   6.970%
  95      MS       3     Hialeah                FL         Multifamily             (247)          $6,814,959.96     $36,058   6.940%
  104     MS       3     Davis                  CA         Multifamily                            $6,545,027.52     $30,301   8.340%
  106     MS       1     Naples                 FL         Hospitality      (87), (134), (165)    $6,461,424.39     $63,347   7.455%
  110     MS       1     Santa Monica           CA          Mixed Use                             $6,231,803.56        $227   7.400%
  119     MS       1     Springfield            OR         Hospitality                            $5,281,924.45     $45,534   7.510%
  121     MS       1     Bedford                MA           Office                               $5,119,222.25         $72   7.990%
  122     MS       3     Davis                  CA         Multifamily                            $5,102,890.38     $31,695   8.660%
  123     MS       1     Kenner                 LA         Hospitality                            $5,090,066.29     $48,019   7.840%
  124     MS       1     San Diego              CA           Office                               $5,024,527.86         $37   7.750%
  130     MS       3     Los Angeles            CA         Multifamily                            $4,944,631.69     $52,049   7.430%
  132     MS       3     Kent                   WA         Multifamily                            $4,785,964.51     $23,461   6.990%
  134     MS       1     Treasure Island        FL         Hospitality      (87), (106), (165)    $4,700,000.00     $40,171   7.455%
  140     MS       1     Waltham                MA           Retail                               $4,391,143.86        $122   7.130%
  143     MS       2     Fresno                 CA         Multifamily                            $4,350,591.61     $14,502   7.750%
  144     MS       1     Davie                  FL           Retail                               $4,247,893.60        $100   7.720%
  154     MS       1     Tacoma                 WA         Hospitality                            $3,884,646.97     $30,114   7.820%
  157     MS       1     Pleasanton             CA          Mixed Use                             $1,897,591.22        $143   7.540%
  158     MS       1     Pleasanton             CA           Retail                               $1,897,591.22        $143   7.540%
  161     MS       1     Medford                OR         Healthcare                             $3,585,106.64     $42,680   7.560%
  162     MS       1     Costa Mesa             CA           Office                               $3,582,061.86         $85   7.570%
  165     MS       1     Bath                   ME         Hospitality      (87), (106), (134)    $3,492,730.90     $24,771   7.505%
  177     MS       1     Rowland Heights        CA           Retail                               $3,164,709.07         $94   7.810%
  181     MS       1     Plainville             MA           Office                               $3,095,388.82        $134   7.950%
  184     MS       1     Cedar Rapids           IA         Hospitality                            $3,034,670.84     $28,629   7.510%
  187     MS       1     Lemon Grove            CA           Retail                               $2,934,979.42         $88   7.730%
  195     MS       1     Wichita                KS           Retail                               $2,732,000.99         $27   7.680%
  206     MS       1     Madison                WI         Hospitality                            $2,487,507.09     $28,267   7.550%
  221     MS       1     San Diego              CA         Industrial                             $2,334,442.90         $42   8.420%
  247     MS       2     Hialeah                FL         Multifamily             (95)           $1,897,298.34     $36,487   7.080%
  250     MS       1     Fayetteville           AR         Multifamily                            $1,848,871.18     $14,444   7.080%
  251     MS       1     Jacksonville           FL           Retail                               $1,836,981.65         $53   7.870%
  254     MS       1     Oceanside              CA           Retail                               $1,787,917.54         $52   8.640%
  259     MS       3     Brunswick              GA         Multifamily                            $1,697,564.96     $15,718   7.050%
  286     MS       1     Waveland               MS           Retail                               $1,414,091.97         $13   7.530%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                        Term to       Rem. Term
                                                        Maturity      o Maturity  Amort.   Scheduled                     
 Loan            Loan       Hyper-      Maturity dat     or ARD        or ARD     Term      Balloon         Balloon    Security
  No.   Seller   Group       Date        Amortizing      or ARD        (mos)      (mos)      (mos)          Balance      LTV
  ---   ------   -----       ----        ----------      ------        -----      -----      -----          -------      ---
  <S>     <C>      <C>     <C>              <C>          <C>            <C>        <C>        <C>         <C>           <C>
   1      MS       2        4/7/98          Yes          5/1/08         120        117        360          $5,578,984   66.4%
   2      MS       2        4/7/98          Yes          5/1/08         120        117        360          $4,957,174   66.4%
   3      MS       2        4/7/98          Yes          5/1/08         120        117        360          $4,415,178   66.4%
   4      MS       2        4/7/98          Yes          5/1/08         120        117        360          $4,101,927   66.4%
   5      MS       2        4/7/98          Yes          5/1/08         120        117        360          $2,984,756   66.4%
   6      MS       2        4/7/98          Yes          5/1/08         120        117        360          $2,866,203   66.4%
   7      MS       2        4/7/98          Yes          5/1/08         120        117        360          $2,632,070   66.4%
   8      MS       2        4/7/98          Yes          5/1/08         120        117        360          $2,580,280   66.4%
   9      MS       2        4/7/98          Yes          5/1/08         120        117        360          $2,371,068   66.4%
  10      MS       1        4/7/98          Yes          5/1/08         120        117        360          $2,315,279   66.4%
  11      MS       2        4/7/98          Yes          5/1/08         120        117        360          $1,248,298   66.4%
  12      MS       1        4/7/98          Yes          5/1/08         120        117        360            $707,855   66.4%
  13      MS       2        4/7/98          Yes          5/1/08         120        117        360            $658,476   66.4%
  27      MS       1       3/20/98           No          4/1/08         120        116        276          $3,979,004   55.7%
  28      MS       1       3/20/98           No          4/1/08         120        116        276          $3,912,223   55.7%
  29      MS       1       3/20/98           No          4/1/08         120        116        276          $3,288,938   55.7%
  30      MS       1       3/20/98           No          4/1/08         120        116        276          $3,172,073   55.7%
  31      MS       1       3/20/98           No          4/1/08         120        116        276          $2,081,324   55.7%
  32      MS       1       3/20/98           No          4/1/08         120        116        276          $1,842,027   55.7%
  33      MS       1        6/1/98          Yes          6/1/08         120        118        360         $20,753,242   66.3%
  44      MS       1       5/20/98           No          6/1/08         120        118        360          $3,977,624   68.6%
  45      MS       1       5/20/98           No          6/1/08         120        118        360          $3,110,091   68.6%
  46      MS       1       5/20/98           No          6/1/08         120        118        360          $2,153,403   68.6%
  47      MS       1       5/20/98           No          6/1/08         120        118        360          $1,793,359   68.6%
  48      MS       1       5/20/98           No          6/1/08         120        118        360          $1,097,276   68.6%
  49      MS       1       5/20/98           No          6/1/08         120        118        360          $1,045,840   68.6%
  50      MS       1       5/20/98           No          6/1/08         120        118        360            $709,800   68.6%
  55      MS       1        7/1/98           No          8/1/08         120        120        360          $9,902,494   66.0%
  58      MS       3       4/23/98           No          5/1/08         120        117        360          $8,721,809   63.2%
  63      MS       1       5/21/98           No          6/1/08         120        118        300          $2,997,672   53.8%
  64      MS       1       5/21/98           No          6/1/08         120        118        300          $2,761,014   53.8%
  65      MS       1       5/21/98           No          6/1/08         120        118        300          $1,008,912   53.8%
  66      MS       1       5/21/98           No          6/1/08         120        118        300            $705,823   53.8%
  68      MS       1       6/18/98           No          7/1/08         120        119        240          $1,121,443   56.1%
  69      MS       1       6/18/98           No          7/1/08         120        119        240            $975,655   56.1%
  70      MS       1       6/18/98           No          7/1/08         120        119        240            $956,365   56.1%
  71      MS       1       6/18/98           No          7/1/08         120        119        240            $703,371   56.1%
  72      MS       1       6/18/98           No          7/1/08         120        119        240            $656,044   56.1%
  73      MS       1       6/18/98           No          7/1/08         120        119        240            $555,115   56.1%
  74      MS       1       6/18/98           No          7/1/08         120        119        240            $527,077   56.1%
  75      MS       1       6/18/98           No          7/1/08         120        119        240            $459,792   56.1%
  76      MS       1       6/18/98           No          7/1/08         120        119        240            $454,154   56.1%
  78      MS       1       3/20/98           No          4/1/08         120        116        360          $7,571,192   65.8%
  79      MS       1       6/20/97           No          8/1/07         120        108        300          $6,556,054   23.2%
  81      MS       1        4/3/98          Yes          5/1/08         120        117        300          $6,290,591   61.1%
  84      MS       1       11/10/97          No          12/1/07        120        112        300          $6,161,070   56.0%
  86      MS       3       12/15/95          No          1/1/06         120         89        360          $6,480,559   55.9%
  87      MS       1       5/14/98           No          6/1/08         120        118        300          $5,908,632   56.3%
  94      MS       1       3/26/98           No          4/1/13         180        176        360          $5,292,457   57.2%
  95      MS       3       5/28/98          Yes          6/1/08         120        118        360          $5,943,861   65.3%
  104     MS       3       10/2/95           No          11/1/05        120         87        360          $5,917,923   55.8%
  106     MS       1       5/13/98           No          6/1/08         120        118        300          $5,253,375   56.8%
  110     MS       1       5/15/98           No          6/1/08         120        118        360          $5,499,962   61.1%
  119     MS       1       5/28/98           No          6/1/18         240        238        240            $201,653    2.6%
  121     MS       1       5/27/98           No          6/1/08         120        118        360          $4,583,435   62.8%
  122     MS       3       4/24/96           No          5/1/06         120         93        300          $4,309,448   51.9%
  123     MS       1       5/22/98           No          6/1/08         120        118        300          $4,185,317   55.1%
  124     MS       1       12/27/95          No          1/1/06         120         89        300          $4,188,801   45.5%
  130     MS       3       1/11/96           No          2/1/06         120         90        360          $4,393,695   44.8%
  132     MS       3       3/31/98           No          4/1/08         120        116        360          $4,185,991   54.4%
  134     MS       1        7/1/98           No          8/1/08         120        120        300          $3,813,117   53.7%
  140     MS       1        4/6/98           No          5/1/08         120        117        360          $3,851,814   55.0%
  143     MS       2       9/22/97           No          10/1/07        120        110        360          $3,891,720   53.7%
  144     MS       1       6/30/98           No          7/1/08         120        119        360          $3,776,606   71.0%
  154     MS       1       3/11/98           No          4/1/08         120        116        300          $3,198,796   55.6%
  157     MS       1       5/11/98           No          6/1/08         120        118        360          $1,680,601   65.9%
  158     MS       1       5/11/98           No          6/1/08         120        118        360          $1,680,601   65.9%
  161     MS       1       3/16/98           No          4/1/08         120        116        300          $2,930,120   61.0%
  162     MS       1       4/29/98           No          5/1/08         120        117        240          $2,502,339   39.4%
  165     MS       1       5/13/98           No          6/1/08         120        118        300          $2,843,932   56.9%
  177     MS       1       3/23/98           No          5/1/08         120        117        360          $2,823,228   57.6%
  181     MS       1        6/9/98           No          7/1/08         120        119        240          $2,183,626   46.5%
  184     MS       1       4/24/98           No          5/1/08         120        117        240          $2,115,521   35.3%
  187     MS       1       4/16/98           No          5/1/08         120        117        360          $2,613,257   71.1%
  195     MS       1       5/15/98           No          6/1/13         180        178        300          $1,795,017   49.2%
  206     MS       1       4/24/98           No          5/1/08         120        117        240          $1,736,502   40.4%
  221     MS       1        7/1/97           No          6/1/07         120        106        240          $1,667,526   48.5%
  247     MS       2       5/28/98          Yes          6/1/08         120        118        360          $1,660,855   65.1%
  250     MS       1        6/9/98           No          7/1/08         120        119        360          $1,617,337   59.7%
  251     MS       1        4/2/98           No          5/1/08         120        117        360          $1,641,114   71.4%
  254     MS       1       8/14/97           No          9/1/07         120        109        360          $1,599,106   58.4%
  259     MS       3       5/21/98           No          6/1/08         120        118        360          $1,484,854   64.6%
  286     MS       1       3/13/98           No          4/1/08         120        116        300          $1,154,733   51.3%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                       
                                                                  Healthcare                               Administrative
 Loan            Loan                        Primary               Advisory                                    Cost
  No.   Seller   Group   Type    Master        Fee                   Fee        Trustee    Excess Strip        Rate
  ---   ------   -----   ----    ------        ---                   ---        -------    ------------        ----
  <S>     <C>      <C>    <C>    <C>         <C>                   <C>           <C>           <C>             <C>
   1      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   2      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   3      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   4      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   5      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   6      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   7      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   8      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
   9      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
  10      MS       1      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
  11      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
  12      MS       1      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
  13      MS       2      Fee    2.500       7.000                 0.000         0.300         0.000           9.800
  27      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  28      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  29      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  30      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  31      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  32      MS       1      Fee    2.500       10.000                0.000         0.300         0.000           12.800
  33      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  44      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  45      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  46      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  47      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  48      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  49      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  50      MS       1      Fee    2.500       5.000                 0.000         0.300         0.000           7.800
  55      MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  58      MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  63      MS       1      Fee    2.500       9.000                 0.000         0.300         0.000           11.800
  64      MS       1      Fee    2.500       9.000                 0.000         0.300         0.000           11.800
  65      MS       1      Fee    2.500       9.000                 0.000         0.300         0.000           11.800
  66      MS       1      Fee    2.500       9.000                 0.000         0.300         0.000           11.800
  68      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  69      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  70      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  71      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  72      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  73      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  74      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  75      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  76      MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  78      MS       1      Fee    2.500       9.000                 0.000         0.300         0.000           11.800
  79      MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  81      MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  84      MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  86      MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  87      MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  94      MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  95      MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  104     MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  106     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  110     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  119     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  121     MS       1      Fee    2.500       8.000                 0.000         0.300         0.000           10.800
  122     MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  123     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  124     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  130     MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  132     MS       3      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  134     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  140     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  143     MS       2      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  144     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  154     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  157     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  158     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  161     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  162     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  165     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  177     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  181     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  184     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  187     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  195     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  206     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  221     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  247     MS       2      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  250     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  251     MS       1      Fee    2.500       9.700                 0.000         0.300         0.000           12.500
  254     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  259     MS       3      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
  286     MS       1      Fee    2.500       2.500                 0.000         0.300         0.000           5.300
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Loan              Loan
  No.    Seller    Group        Property                                           Address
  ---    ------    -----        --------                                           -------
   <S>     <C>       <C>   <C>                                                     <C>       
   1       MS        2     2677 Larkin Street (2I)                                 2677 Larkin Street
   2       MS        2     645 Stockton Street (2I)                                645 Stockton Street
   3       MS        2     1340 -1390 Taylor Street (2I)                           1340--1390 Taylor Street
   4       MS        2     1401 Jones Street (2I)                                  1401 Jones Street
   5       MS        2     1870 Pacific Avenue (2I)                                1870 Pacific Avenue
   6       MS        2     500 Stanyan Street (2I)                                 500 Stanyan Street
   7       MS        2     2075 - 2079 Market Street (2I)                          2075 - 2079 Market Street
   8       MS        2     1290 20th Avenue (2I)                                   1290 20th Avenue
   9       MS        2     78 Buchanan Street (2I)                                 78 Buchanan Street
   10      MS        1     2095 - 2099 Market Street (2I)                          2095 - 2099 Market Street &  
                                                                                   211 & 213 Church Street
   11      MS        2     235 - 241 Church Street (2I)                            235 - 241 Church Street
   12      MS        1     1465 Burlingame Avenue (2I)                             1465 Burlingame Avenue
   13      MS        2     252 - 258 Church Street (2I)                            252 - 258 Church Street
   14      RMF       1     Fountain View Nursing Home (2A)                         215 First Street N.E.
   15      RMF       1     Greeneville West Health Care Center (2A)                106 Holt Court
   16      RMF       1     Bay St. Joseph Care Center (2A)                         220 9th Street
   17      RMF       1     Heritage Manor of Abbeville (2A)                        2403 Alonzo Drive
   18      RMF       1     Panola Nursing Home (2A)                                501 Cottage Road
   19      RMF       1     Jackson Manor Nursing Home (2A)                         U.S. Highway 167 South
   20      RMF       1     West Mesa Health Care Center (2A)                       9150 McMahon Blvd. N.W.
   21      RMF       1     Pickett County Nursing Home (2A)                        129 Hillcrest Drive
   22      CT        1     Broadview Village Square                                Cermak Road & 17th Avenue
   23      RMF       1     The Courville at Nashua & Villas at Nashua (2II)        22 Hunt Street/22.5 Hunt Street
   24      RMF       1     Aynsley Place (2II)                                     80 Lake Street
   25      RMF       1     The Courville at Manchester (2II)                       44 West Webster Street
   26      RMF       1     Carlyle Place (2II)                                     44 Route 101
   27      MS        1     Holiday Inn-Fond du Lac, WI (2III)                      625 West Rolling Meadows Drive
   28      MS        1     Comfort Suites-Appleton, WI (2III)                      3809 West Wisconsin Ave
   29      MS        1     Comfort Suites-Madison, WI (2III)                       1253 John Q. Hammons Drive
   30      MS        1     Budgetel-Madison, WI (2III)                             8102 Excelsior Drive
   31      MS        1     Holiday Inn Express-Osh Kosh, WI (2III)                 2251 Westowne Avenue
   32      MS        1     Budgetel-Fond du Lac, WI (2III)                         77 Holiday Lane
   33      MS        1     Elliott Bay Office Park                                 300 Elliott Avenue W.
   34      CT        1     The Cable Building                                      611 Broadway
   35      CT        1     NationsBank Tower (2IV)                                 500 Chestnut Street
   36      CT        1     Woodhaven Shopping Center (2IV)                         4602-4654 South 14th Street
   37      CT        1     Radford Hills Shopping Center (2IV)                     800-900 North Judge Ely Boulevard
   38      CT        1     Crossroads Shopping Center (2IV)                        4102 Buffalo Gap Road
   39      CT        1     Pioneer Square (2IV)                                    2302-2310 Lubbock Highway
   40      CT        1     Mesa Verde Shopping Center (2IV)                        2215 North Midland Drive
   41      CT        1     Park Plaza Shopping Center (2IV)                        Austin Avenue and Coggin Avenue
   42      CT        3     Cambridge Square Shopping Center                        280 U.S. Highway 9 North
   43      CT        1     Holiday Inn BayView Plaza                               530 West Pico Boulevard
   44      MS        1     Westbrook (2V)                                          5747 State Route 128
   45      MS        1     Green Acres (2V)                                        6074 Deerfield Road
   46      MS        1     Compton Hills (2V)                                      9109 Pippin Road
   47      MS        1     Skymeadow (2V)                                          2169 Tuley Road
   48      MS        1     Eastgate (2V)                                           1751 East Ohio Pike
   49      MS        1     Lake Remington (2V)                                     70 Glendale-Milford Road
   50      MS        1     Shady Terrace (2V)                                      724 Covert Run Pike
   51      CT        1     Preston Place Apartments                                5000 Old Shepard Place
   52      CT        1     Pharmaceutical Formulations Building                    460 Plainfield Avenue
   53      CT        1     Bristol Market Place                                    1702 N. Bristol Street
   54      CT        1     Heritage Square                                         14100-14160 Culver Drive
   55      MS        1     Jockey Hollow Office Complex                            1300 Mt. Kemble Ave.
   56      RMF       2     Ashton Pointe Apartments                                308 Frankford Avenue
   57      RMF       1     Wedgewood Care Center                                   199 Community Drive
   58      MS        3     River Oaks Apartments                                   20702 El Toro Road
   59      RMF       1     Oakwood Nursing Home (2VI)                              401 Witsell Street
   60      RMF       1     Tanglewood Nursing Home (2VI)                           Third Street
   61      RMF       1     Forsyth Nursing Home (2VI)                              521 Cabiness Road
   62      RMF       1     Hilltop Nursing Home (2VI)                              4796 Highway 42 North
   63      MS        1     Harrows Warehouse-Melville, NY (2VII)                   270 Spagnoli Road
   64      MS        1     Harrows Shopping Center-Centereach, NY (2VII)           1953 Middle Country Road
   65      MS        1     Harrows Shopping Center-Lynbrook, NY (2VII)             831-839 Sunrise Highway
   66      MS        1     Harrows Shopping Center-Patchogue, NY (2VII)            573 Sunrise Highway
   67      CT        1     132 West 125th Street                                   132 West 125th Street
   68      MS        1     Friendship Manor - Janesville (2VIII)                   1918 North Washington Street
   69      MS        1     Friendship Manor - Mayville (2VIII)                     1091 Horicon Street
   70      MS        1     Friendship Manor - North Hume (2VIII)                   1316 North Hume Avenue
   71      MS        1     Friendship Manor - West Mann (2VIII)                    3013-3017 West Mann Road
   72      MS        1     Friendship Manor - Hartford (2VIII)                     109 Lone Oak Road
   73      MS        1     Friendship Manor - Wisconsin Rapids (2VIII)             2511 Strawberry Lane
   74      MS        1     Friendship Manor - Medford (2VIII)                      509 Lemke Oak lane
   75      MS        1     Friendship Manor - Fond du Lac (2VIII)                  496 Wisconsin Court
   76      MS        1     Friendship Manor - Shawano (2VIII)                      844 Olsen Street
   77      CT        1     Van Dorn Station                                        504-616 South Van Dorn Street
   78      MS        1     Brooksedge Corporate Center                             Green Crest Drive
   79      MS        1     Bayside Plaza                                           700 Airport Blvd.
   80      CT        1     Transicoil                                              2560 General Armistead Avenue
   81      MS        1     Holiday Inn-Lauderdale, FL                              4116 North Ocean Boulevard
   82      RMF       3     Highland Walk Apartments                                6069 Norcross Tucker Road
   83      CT        2     Deep Ellum Lofts                                        3300 Main Street, 3401 Commerce Street, 
                                                                                   3311 Elm Street
   84      MS        1     Galleries of Syracuse                                   415-447 South Salina Street
   85      RMF       2     Sandlewood Apartments                                   6519 Mt. Zion Boulevard
   86      MS        3     Emerald Pointe Apartments                               8670 Camino Collegio
   87      MS        1     Sheraton Inn-Columbus, GA                               5351 Simons Boulevard
   88      CT        1     Gardenside Shopping Center                              2606 Zion Road
   89      CT        1     Apple Valley Square Shopping Center                     21510-21680 Bear Valley Road
   90      CT        1     Abington Shopping Center (2B)                           Route 6
   91      CT        1     Dunmore Shopping Center (2B)                            O'Neill Highway and Monahan Avenue
   92      CT        1     Westland Plaza Shopping Center                          5348 West 16th Avenue
   93      CT        1     Blackburn Center                                        Blackburn Drive
   94      MS        1     Pleasanton Square II                                    5755- 6015 Johnson Drive
   95      MS        3     West Garden Apartments                                  3011 West 76th Street
   96      CT        1     Foster-Richardson Rest Home (2C)                        176 Rest Home Road
   97      CT        1     Pinnacle Rest Home (2C)                                 Pinnacle Church Road
   98      CT        1     Mount Pleasant Rest Home (2C)                           8307 West U.S. Hwy. 421
   99      CT        1     1650 Sherman Ave. (2IX) (2D)                            1650 Sherman Ave.
  100      CT        1     8290 National Highway (2IX) (2D)                        8290 National Highway
  101      CT        1     7101 Westfield Ave. (2X) (2D)                           7101 Westfield Ave.
  102      CT        1     1601 Hylton Road (2X) (2D)                              1601 Hylton Road
  103      CT        1     1625 Hylton Road (2X) (2D)                              1625 Hylton Road
  104      MS        3     Cranbrook III                                           955 Cranbrook Court
  105      RMF       3     The Palms of Apalachee Apartments                       2855 Apalachee Parkway
  106      MS        1     Courtyard by Marriott-Naples, FL                        3250 9th Street North
  107      RMF       2     Columbia Arms Apartments                                1600 Columbia Arms Circle
  108      RMF       3     Palms of Magnolia                                       1112 So. Magnolia Drive
  109      CT        1     Winds of Santa Fe                                       2660-2780  W. 76th Street
  110      MS        1     225 Arizona Avenue                                      225 Arizona Avenue
  111      CT        1     Battlefield Business Park                               10503-10553 Battlefield Parkway and 
                                                                                   7000 Infantry Ridge Rd.
  112      CT        1     5 & 7 Allen Street (2XI)                                5-7 Allen Street
  113      CT        1     Lyme Road Office Building (2XI)                         45 Lyme Road
  114      RMF       2     Spring Valley Club Apartments                           2121 Harrison Avenue
  115      CT        1     Wolf Lake Industrial Center                             3200 Sheffield Avenue
  116      CT        1     Aura Systems, Inc.                                      2335 Alaska Ave. & 2330 Utah Ave.
  117      CT        1     Tustin Square                                           1888-1944 N. Tustin Avenue
  118      CT        1     The Market at Hobe Sound Shopping Center                8767-8947 S.E. Bridge Road
  119      MS        1     Courtyard by Marriott-Springfield, OR                   3443 Hutton Street
  120      RMF       2     Highland Estates                                        27 Maypop Lane
  121      MS        1     19 Crosby Drive                                         19 Crosby Drive
  122      MS        3     Heritage House Apartments                               515-545 Sycamore Lane
  123      MS        1     Fairfield Inn-New Orleans Airport                       1801 32nd Street
  124      MS        1     Kearny Office Park                                      8304-8344 Clairemont Mesa
  125      CT        1     Holiday Inn- Holidome                                   210 South Hollywood Road
  126      CT        1     Oxford Nursing Home                                     689 Main Street
  127      CT        1     Brandywine Village Shopping Center                      Route 322 N. Guthriesville Road
  128      CT        1     Loop Inn (2E)                                           1 Rodgers Street
  129      CT        1     Gallery Motel (2E)                                      2020 US Route 35 North
  130      MS        3     Arnaz Arms Apartments                                   467 S. Arnaz Drive
  131      CT        1     So. Calif. Institute of Arch. Building                  5454 Beethoven Street
  132      MS        3     Phoenix Court                                           11026 SE 240th St.
  133      RMF       2     Wynstone Apartments                                     205 Millwood Drive
  134      MS        1     Holiday Inn-Treasure Island, FL                         10908 Gulf Boulevard
  135      CT        1     Cedar Hills Shopping Center                             10184 SW Parkway
  136      CT        1     Knollwood Center                                        5900 Brockton Avenue
  137      CT        1     Kenilworth Fidelco Industrial Center                    251 South 31st St.
  138      CT        1     Timberline Shopping Center                              660 Woodbury-Glassboro Road
  139      RMF       1     West Lawrence Care Center                               1410 Seagirt Boulevard
  140      MS        1     Reservoir Plaza                                         473-479 Winter Street
  141      RMF       2     Cambridge Park Apartments                               621 Memorial Drive
  142      CT        1     Taylor Crossing                                         100 Taylor Road North
  143      MS        2     St. Doris Apartments                                    1451-1491 N. Peach Ave.
  144      MS        1     Shoppes of Arrowhead                                    2471 South University Drive
  145      CT        1     University Place Apartments I & II                      501 East 18th Avenue
  146      CT        1     Sunsations #3 (2F)*                                     12401 Coastal Highway
  147      CT        1     Sunsations #1 (2F)*                                     7601 Coastal Highway
  148      CT        1     Sunsations #8 (2F)*                                     500 Atlantic Avenue
  149      RMF       3     Golden Pointe Apartments                                7325 Golden Pointe Boulevard
  150      CT        1     Sunsations #7 (2G)*                                     2300 Atlantic Avenue
  151      CT        1     Sunsations #2  (2G)*                                    5701 Coastal Highway
  152      CT        1     Sunsations #4 (2G)*                                     2408 N. Philadelphia Ave. (Coastal Highway)
  153      CT        1     Sunsations #5 (2G)*                                     9303A-9307 Coastal Highway
  154      MS        1     Days Inn-Tacoma, WA                                     6802 Tacoma Mall Boulevard
  155      RMF       1     Marriott Fairfield Inn                                  2225 Northwest Evangeline Thruway
  156      CT        1     Colonial Nursing Center                                 508 Pierce Street
  157      MS        1     349 Main Street (2H)                                    349 Main Street
  158      MS        1     300/310 Main Street (2H)                                300/310 Main Street
  159      CT        2     Village North Townhouses and Apartments                 3990 North Water Street
  160      CT        1     One First Avenue Warehouse                              One First Avenue
  161      MS        1     Prime Time Medford Apartments                           2979 Barnett Road
  162      MS        1     Warmington Building                                     3090 Pullman Street
  163      CT        3     Westwood Apartments                                     4317-4337 Eighth Avenue, N.E.
  164      CT        1     Columbia Pacific Plaza                                  2201 N. Columbia Boulevard
  165      MS        1     Holiday Inn-Bath, ME                                    139 Western Avenue
  166      CT        1     Home Sweet Home                                         205 Collins Avenue
  167      RMF       2     Belle Rive Club Apartments                              8715 Belle Rive Boulevard
  168      CT        1     Clean Machine - Kingston Pike (West Hills) (2I)         7914 Kingston Pike
  169      CT        1     Clean Machine - Merchant (2I)                           507 Merchant Drive
  170      CT        1     Clean Machine - Maynardville (Halls) (2I)               6852 Maynardville Pike
  171      CT        1     Market & Noe Center                                     2276-2288 Market Street
  172      CT        1     Sentry Plaza Shopping Center (2XII)                     4275-83 South 76th Street
  173      CT        1     Sentry Grocery Store (2XII)                             6700 West State Street
  174      CT        1     International Food & Fashion Center                     934 S. Los Angeles Street
  175      CT        1     Colony Square 1, 2, 4 (2XIII)                           703, 723 & 735 Seibert Road
  176      CT        1     Williamsburg Center (2XIII)                             1135 Eastgate Drive
  177      MS        1     Colima Plaza                                            18720-18742 Colima Road
  178      CT        1     Royal Oaks Shopping Center                              1890 Knox McCrae Drive
  179      CT        1     Schoolhouse Shopping Center                             1034 Second Street Pike
  180      CT        1     Shadow Rose Apartments                                  6231 N. 67th Avenue
  181      MS        1     60 Messenger Street                                     60 Messenger Street
  182      CT        1     Summit Court Apartments                                 262 King Street
  183      CT        1     Walsh Avenue Industrial                                 850-890 Walsh Ave. & 2605-2655 Lafayette St.
  184      MS        1     Hampton Inn-Cedar Rapids, IA                            3265 6th Street SW
  185      RMF       1     Spalding Plaza Retail and Office Complex                6450-6470 Spalding Drive
  186      CT        1     16 Brooklyn Industrial                                  Various Street Adresses
  187      MS        1     Lemon Grove Square                                      7103-7155 Broadway
  188      CT        1     Ramada Inn Speedway                                     1798 West International Speedway Blvd.
  189      CT        1     Triangle Crossroads                                     130 South Highway 16
  190      CT        1     Rosewood Apartments                                     300 Silverado Drive
  191      CT        1     Tehachapi Towne Center                                  801-31 Tucker Road
  192      CT        3     Pinellas Pointe Apartments                              2150 62nd Avenue South
  193      CT        1     Quail Hill Apartments                                   500 Smithwood Street
  194      CT        1     Wal Mart - Whitinsville                                 1161 Providence Road
  195      MS        1     Central Heights Shopping Center                         7301-97 West Central
  196      CT        1     Premier Corporate Center                                3938 Premier North Drive
  197      RMF       1     Pharr Plaza                                             375 Pharr Road, NE
  198      CT        1     Office Max - Bentley Mall                               24 College Road
  199      CT        2     Woodknoll Townhomes                                     9192 Vanity Fair Drive
  200      CT        1     Microtel Inn                                            801 East Highway 83
  201      CT        1     Walnut Auto Care Center                                 19116-19130 Walnut Drive
  202      CT        1     Andresen Plaza                                          2700 NE Andresen Road
  203      CT        3     Hartland Apartments                                     3939 10th Street S.E.
  204      CT        1     Mr. Gatti's Restaurant, San Angelo (2XIV)               4349 Sherwood Way
  205      CT        1     Mr Gattis Restaurant, Midland (2XIV)                    614 West Wadley Avenue
  206      MS        1     Super 8-Madison, WI                                     1602 West Beltline Highway
  207      CT        1     Access Self Storage                                     3427 Marvin D. Love Freeway
  208      CT        1     Executive Car Wash - Roswell (2XV)                      2063 Roswell Road
  209      CT        1     Executive Car Wash - Johnson Ferry (2XV)                1274 Johnson Ferry Road
  210      CT        1     Rooker Building                                         1122 Milledge Street
  211      CT        1     Alta Vista Corporate Center                             14040 North Cave Creek Road
  212      CT        1     75 Montgomery Street                                    75 Montgomery Street
  213      CT        1     North Kitsap Self Storage (2J)                          541 North Bernt Road
  214      CT        1     Poulsbo Business Park (2J)                              20714-20726 State Highway 305
  215      CT        1     13-17 Laight Street                                     13-17 Laight Street
  216      CT        1     Quality Inn - Vallejo                                   44 Admiral Callaghan Lane
  217      CT        1     Executive Inn II (2XVI)                                 9401 South Orange Blossom Trail
  218      CT        1     Executive Inn I (2XVI)                                  5870 South Orange Blossom Trail
  219      CT        1     Super 8 Motel (2XVI)                                    1634 North U.S. Highway 1
  220      CT        1     Travelodge (2XVI)                                       2250 West International Speedway Blvd.
  221      MS        1     H.S.T. Building                                         8985 Crestmar Point
  222      CT        1     The French/ Cabot Block Building (2XVII)                3 Elm Street
  223      CT        1     The Waterman Place Building (2XVII)                     Route 4 Waterman Place
  224      CT        1     The Morgan Block (2XVII)                                20 Central Street
  225      CT        1     Holiday Inn Express- Lemoore                            820 E. Bush Street
  226      CT        1     Holiday Inn Express- Killeen                            1602 East Central Texas Expressway
  227      CT        1     Country Inn by Carlson                                  153 Garrisonville Road
  228      CT        1     Atlantic Self Storage- Dunn Avenue                      1650 Dunn Ave.
  229      CT        1     Atlantic Self Storage I-295                             11351 St. Augustine Road
  230      CT        1     Renaissance Apartments                                  5259  University Way
  231      CT        1     Ames Department Store                                   801 S 4th Street
  232      CT        1     The Store House Self Storage                            4924 Mercer University Drive
  233      CT        1     Comfort Inn- Killeen                                    2506 Trimmier Road
  234      CT        1     SeaTac Inn                                              17108 International Blvd.
  235      CT        1     KEW Industrial Park                                     7005-7101 Julian Street & 
                                                                                   3200-3204 West 71st Avenue
  236      CT        1     Hazel Ridge Plaza                                       4301-4347 Hazel Avenue
  237      CT        1     Gray Road Self Storage                                  7821 East Gray Road
  238      CT        2     Virginia Square Apartments                              1170 Murchison Avenue
  239      RMF       2     Premier Club Apartments                                 5100 Highpoint Road
  240      CT        1     1058 Southern Blvd.                                     1058 Southern Blvd.
  241      CT        1     Watson Centex-San Antonio*                              11307 Roszell Drive
  242      CT        3     Lakeside Meadows Apartments                             12817 Mapleview Street
  243      CT        1     Atlantic Self Storage- Millcoe Road                     1510 Millcoe Road
  244      CT        1     Holiday Inn - Reidsville                                2100 Barnes Street
  245      CT        1     Parkway Plaza*                                          10410 Kensington Parkway
  246      CT        1     Lantern Plaza*                                          28940-28950 Golden Lantern
  247      MS        2     West 24th Street Apartments                             6011-6041 West 24th Avenue
  248      CT        1     Airport Circle Plaza                                    7500 S. Crescent Boulevard
  249      CT        1     El Pueblo Lodge                                         412 Paseo del Pueblo Norte
  250      MS        1     Maple Manor Apartments                                  3001 Wedington Drive
  251      MS        1     Regency Walk                                            10230 Atlantic Blvd.
  252      CT        1     The Coach Store                                         69 Main Street
  253      CT        1     WIPAC Distribution Warehouse                            3501 Electronics Way
  254      MS        1     Oceanside Square                                        4750-4760 Oceanside Blvd.
  255      CT        1     North Las Vegas Self Storage                            3360 North Las Vegas Boulevard
  256      CT        1     Village Plaza                                           15355 Sherman Way
  257      CT        3     Lake Margaret Village Apartments (2K)*                  3039 South Fern Creek Avenue
  258      CT        3     Townhouse Apartments (2K)*                              2950 NE 14th Street
  259      MS        3     Whispering Pines Apartments                             5801 Altama Avenue
  260      CT        1     Beechmont Professional Building                         3180 Main Street
  261      CT        1     204 Loudon Road                                         204 Loudon Road
  262      CT        3     Atlantic Arms Apartments (2L)                           1052-1056 Atlantic Street
  263      CT        2     Kilbreth Apartments (2L)                                776 Kilbreth Avenue
  264      CT        1     Ramada Limited- South Padre                             4109 Padre Blvd.
  265      CT        1     U.S. Rentals, Inc.                                      3400 Lind Avenue SW
  266      CT        1     El Campo Inn                                            210 Highway 59 West
  267      CT        1     1318 Wilshire Boulevard                                 1318 - 1332 Wilshire Boulevard
  268      CT        1     PETCO Building                                          403 North 8th Street
  269      CT        1     333 West Indian School - Phoenix (2M)                   333 West Indian School Road
  270      CT        1     2502 North Alvernon Way - Tucson (2M)                   2502 North Alvernon Way
  271      CT        1     Victory Self Storage - Staten Island                    3493 and 3511 Victory Boulevard
  272      CT        1     Sheridan Retail Shops                                   1945 S. Sheridan Blvd.
  273      CT        1     485 Kings Highway                                       485 Kings Highway
  274      CT        1     Norwest Business Park*                                  551-595 North 1200 West
  275      CT        1     Silver Creek Manor                                      150 North Douglas Street
  276      CT        1     The Square Shopping Center                              2301 - 2323 W. Lawrence Avenue
  277      CT        1     301-315 East Tremont Ave.                               301-315 East Tremont Avenue
  278      CT        1     Jack In The Box - Galena Park (2XVIII)                  2607 Clinton Drive
  279      CT        1     Jack in the Box - Terrell (2XVIII)                      1898 W. Moore Avenue
  280      CT        3     Terrace View (Chateau) Apartments (2N)                  784, 788 & 792 Garner Avenue
  281      CT        2     Garner Avenue Apartments (2N)                           1337 Garner Avenue
  282      CT        1     Lake Ridge Apartments - DRK                             2600-2636 Goldenstrand Drive, 2741-2757 & 
                                                                                   2800-2836 Silverstrand Drive
  283      CT        1     Lake Ridge Apartments - FEM                             6133-6169 Goldenstrand Drive, 2631-2667 & 
                                                                                   2721-2737 Silverstrand Drive
  284      CT        1     Lake Ridge Apartments - JMK                             2761-2797 Goldenstrand Drive, 2640-2676 & 
                                                                                   2761-2797 Silverstrand Drive
  285      CT        1     Lake Ridge Apartments - MJK                             2680-2716 & 6134-6170 Goldenstrand Drive, 
                                                                                   2671-2687 Silverstrand Drive
  286      MS        1     Our Shopping Center                                     2006 Waveland Road
  287      CT        1     Diffley Square Shopping Center                          4130 Blackhawk Road
  288      CT        1     Westridge Shopping Center*                              6605 I-40 West
  289      CT        1     CVS Drug Store                                          1029 Forest Parkway
  290      RMF       1     Rite Aid Drug Store - Griffin, GA                       405 S. Hill Street
  291      CT        2     1525 & 1535 Central Avenue                              1525 & 1535 Central Avenue
  292      CT        1     Lowry Expressway Office Building*                       8900 Emmett F. Lowry Expressway
  293      CT        1     Monarch Bank Building*                                  401 Glenneyre Street
  294      CT        1     Innovative Metals Warehouse                             180 Clydesdale Court
  295      CT        1     Archer Road Self Storage                                6505 SW Archer Road
  296      CT        1     Econo-Pak Warehouse                                     4944 West 73rd Street
  297      CT        1     Food-4-Less                                             519 U.S. Highway 24 East
  298      CT        1     Sugarland Professional Building                         201-203 Elden Street
  299      CT        3     Summit Terrace Apartments                               461-471 Summit Street
  300      CT        1     Red Carpet Inn - Boone*                                 862 Blowing Rock Road
  301      CT        2     1883-1887 Amsterdam Avenue                              1883-1887 Amsterdam Avenue
  302      CT        1     Dave's Car Wash                                         449 North Bolingbrook Drive
  303      CT        1     Alamo Self Storage                                      43357 Division Street
  304      CT        2     Desert Pines Apartments*                                118 South 15th Street
  305      CT        1     Watson Centex - Houston*                                2110 Telephone Road
  306      CT        1     Blue Heron Car Wash                                     1450 S. Military Trail
  307      CT        1     30100 Crown Valley Parkway*                             30100 Crown Valley Parkway
  308      CT        1     Lovers Lane Retail Center                               5647 & 5655 West Lovers Lane
  309      CT        1     Northway Manor MHP                                      338 Country Route Number 11
  310      CT        1     Budget Mini Storage-Fontana                             15991 Valley Boulevard
  311      CT        1     9D E-Z Storage                                          1190 Route 9D
  312      CT        1     Days Inn - Brunswick                                    2307 Glouscester Street
  313      CT        1     Apollo Self Storage                                     17120 State Highway 72
  314      RMF       1     Hollywood Video Store - High Point, NC                  2118 N. Main Street
  315      CT        2     Cypress Woods Apartments                                2135 West Campbell Avenue
  316      CT        1     Eagle Rock Shopping Center                              2750 E. Colorado Boulevard
  317      RMF       1     Hollywood Video Store - Virginia Beach                  629 Newtown Road
  318      CT        1     Airport South Building                                  2301 Dorsey Road
  319      CT        1     Thriftway Supermarket                                   326 S. Walnut Street
  320      RMF       1     Hollywood Video Store - Pikesville, MD                  211 Reisterstown Road
  321      CT        1     Roof Garden Mobile Home Court*                          Route 281
  322      CT        1     Sandalon East Office Building*                          5299 Roswell Road
  323      CT        1     Westgate Regency Center*                                11909-11929 W. Pico Boulevard
  324      CT        1     Roger's Green Hills Supermarket                         1004 Fifth Avenue
  325      CT        1     Taco Bell & US Auto Glass                               1610-1680 El Camino Real
  326      CT        1     555 Broadway*                                           555 Broadway
  327      CT        1     Aussie Self Storage                                     30 East Victorian Avenue
  328      CT        3     Roselea Villas*                                         2550 A Hartweel Ave.
  329      CT        1     Knights Inn-Summerton*                                  248 Buff Road
  330      CT        1     1610 Broadway*                                          1610 Broadway
  331      CT        1     Morrone Company*                                        465 Albert Street
  332      CT        3     Peppertree Apartments                                   3309 Robinson Drive
  333      CT        1     Islip Terrace Plaza*                                    500 Islip Avenue
  334      CT        1     1626 Logan Street*                                      1626 Logan Street
  335      CT        1     TX Human Serv. & Work Force Comm. Off.*                 2501 Palo Alto Drive
  336      CT        1     Fielders Bridge Office Building*                        1615 West Abram Street
  337      CT        1     2906 North State Street Building*                       2906 North State Street
  338      CT        1     Days Inn - Orange City*                                 2501 North Volusia Avenue
  339      CT        3     Edgewood Court Apartments*                              611 S. Ennis Ave
  340      CT        1     Super Safe Self Service Storage                         1401 Jordan Lane
  341      CT        1     Pioneer Plaza*                                          120 Broadway
  342      CT        1     287 Appleton Street*                                    287 Appleton Street
  343      CT        1     2059 E. Sahara Avenue*                                  2059 Sahara Avenue
  344      CT        1     560 Virginia Way*                                       560 Virgina Way
  345      CT        1     Calibra Sunnyside*                                      197 North Sunnyside Avenue
  346      CT        1     Bolling Building*                                       910 North 47th St.
  347      CT        1     512 Main Street*                                        512 Main Street
  348      CT        1     Panola Road Office Building*                            5353 Fairington Road
  349      CT        1     1920 Ledbetter Drive*                                   1920 Ledbetter Drive
  350      CT        1     2727-2745 Gundry Avenue*                                2725-2745 Gundry Avenue
  351      CT        2     Citadel Apartments*                                     104 Pleasant Street
  352      CT        2     1400-1410 E. Florida*                                   1400-1410 East Florida Street
  353      CT        3     Vance St. Apartment Building*                           1600 Vance Street
  354      CT        1     3200 Race Street*                                       3200 Race Street
  355      CT        1     Covington Office Center*                                4336 Covington Highway
  356      CT        1     4201 Dimmitt Road*                                      4201 Dimmitt Road
  357      CT        1     10660 Silicon Avenue*                                   10660 Silicon Avenue
  358      CT        1     5401 Cherry Avenue*                                     5401 Cherry Avenue
  359      CT        1     110 Adams Ave.*                                         110 Adams Ave., 1605-1623 Alabama St.
  360      CT        1     Miss Meme's Kreative Kids Bldg.*                        25112 Marguerite Parkway
  361      CT        1     La Canasta Furniture & Appliance Store*                 3231 E. Florence Avenue
  362      CT        1     Great Southwestern Parkway*                             800-810 North Great Southwest Parkway
  363      CT        1     503 W. 26th Street*                                     503 W. 26th Street
  364      CT        3     Mosstree Apartments*                                    1215 Mosstree Road
  365      CT        3     Marshall/Catamount Apartments*                          8 Marshall Court/222 Catamount Road
  366      CT        2     Sannella*                                               516 West 169th Street
  367      CT        1     1005 Abbott Road*                                       1005 Abbott Road
  368      CT        1     6452 Nine Mile Bridge Road*                             6452 Nine Mile Bridge Road
  369      CT        1     301 South Richey Road*                                  301 South Richey Road
  370      CT        1     Moore's Adult Care Facility*                            1385 Gidner Road
  371      CT        1     Bass Pro Shop*                                          354 East I-30
  372      CT        3     619-623 W. Brookside*                                   619-623 W. Brookside Street
  373      CT        1     50-52 Ferry Street*                                     50-52 Ferry Street
  374      CT        1     Hillside Mobile Home Park*                              31 Young Road
  375      CT        1     Bailey Hardwoods*                                       628 East Kimble Court
  376      CT        1     3050 Austin Bluffs Parkway*                             3050 Austin Bluffs Parkway
  377      CT        1     Kelley St. Office Building*                             336-340 Kelley St.
  378      CT        1     Northlake MHP*                                          Northlake Drive
  379      CT        2     59-61 Carlton Street Apartments*                        59-61 Carleton Street
  380      CT        1     Sabattus Street Office Building*                        917 Sabattus Street
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                           Related Mortgage
   Loan               Loan                                                Property                Loans
   No.     Seller     Group         City                  State            Type              (by Loan No.)
   ---     ------     -----         ----                  -----            ----              -------------
    <S>      <C>        <C>    <C>                         <C>        <C>                 <C>
    1        MS         2      San Francisco               CA         Multifamily
    2        MS         2      San Francisco               CA         Multifamily
    3        MS         2      San Francisco               CA         Multifamily
    4        MS         2      San Francisco               CA         Multifamily
    5        MS         2      San Francisco               CA         Multifamily
    6        MS         2      San Francisco               CA         Multifamily
    7        MS         2      San Francisco               CA         Multifamily
    8        MS         2      San Francisco               CA         Multifamily
    9        MS         2      San Francisco               CA         Multifamily
    10       MS         1      San Francisco               CA          Mixed Use
    11       MS         2      San Francisco               CA         Multifamily
    12       MS         1      Burlingame                  CA           Retail
    13       MS         2      San Francisco               CA         Multifamily
    14       RMF        1      Springhill                  LA         Healthcare
    15       RMF        1      Greeneville                 TN         Healthcare
    16       RMF        1      Port St. Joe                FL         Healthcare
    17       RMF        1      Abbeville                   LA         Healthcare
    18       RMF        1      Carthage                    TX         Healthcare
    19       RMF        1      Jonesboro                   LA         Healthcare
    20       RMF        1      Albuquerque                 NM         Healthcare
    21       RMF        1      Byrdstown                   TN         Healthcare
    22       CT         1      Broadview                   IL           Retail
    23       RMF        1      Nashua                      NH         Healthcare
    24       RMF        1      Nashua                      NH         Healthcare
    25       RMF        1      Manchester                  NH         Healthcare
    26       RMF        1      Bedford                     NH         Healthcare
    27       MS         1      Fond du Lac                 WI         Hospitality
    28       MS         1      Appleton                    WI         Hospitality
    29       MS         1      Madison                     WI         Hospitality
    30       MS         1      Madison                     WI         Hospitality
    31       MS         1      Oshkosh                     WI         Hospitality
    32       MS         1      Fond du Lac                 WI         Hospitality
    33       MS         1      Seattle                     WA           Office
    34       CT         1      New York                    NY          Mixed Use
    35       CT         1      Abilene                     TX           Office
    36       CT         1      Abilene                     TX           Retail
    37       CT         1      Abilene                     TX           Retail
    38       CT         1      Abilene                     TX           Retail
    39       CT         1      Lamesa                      TX           Retail
    40       CT         1      Midland                     TX           Retail
    41       CT         1      Brownwood                   TX           Retail
    42       CT         3      Morganville                 NJ           Retail
    43       CT         1      Santa Monica                CA         Hospitality
    44       MS         1      Cleves                      OH      Mobile Home Park
    45       MS         1      Goshen Township             OH      Mobile Home Park
    46       MS         1      Cincinnati                  OH      Mobile Home Park
    47       MS         1      Hamilton                    OH      Mobile Home Park
    48       MS         1      Amelia                      OH      Mobile Home Park
    49       MS         1      Loveland                    OH      Mobile Home Park
    50       MS         1      Bellevue                    KY      Mobile Home Park
    51       CT         1      Plano                       TX         Multifamily
    52       CT         1      Edison                      NJ         Industrial
    53       CT         1      Santa Ana                   CA           Retail
    54       CT         1      Irvine                      CA          Mixed Use
    55       MS         1      Harding Township            NJ           Office
    56       RMF        2      Lubbock                     TX         Multifamily
    57       RMF        1      Great Neck                  NY         Healthcare
    58       MS         3      Lake Forest                 CA         Multifamily
    59       RMF        1      Walterboro                  SC         Healthcare
    60       RMF        1      Ridgeway                    SC         Healthcare
    61       RMF        1      Forsyth                     GA         Healthcare
    62       RMF        1      Forsyth                     GA         Healthcare
    63       MS         1      Melville                    NY         Industrial
    64       MS         1      Centereach                  NY           Retail
    65       MS         1      Lynbrook                    NY           Retail
    66       MS         1      Patchogue                   NY           Retail
    67       CT         1      New York                    NY           Office
    68       MS         1      Janesville                  WI         Healthcare
    69       MS         1      Mayville                    WI         Healthcare
    70       MS         1      Marshfield                  WI         Healthcare
    71       MS         1      Marshfield                  WI         Healthcare
    72       MS         1      Hartford                    WI         Healthcare
    73       MS         1      Wisconsin Rapids            WI         Healthcare
    74       MS         1      Medford                     WI         Healthcare
    75       MS         1      Fond du Lac                 WI         Healthcare
    76       MS         1      Shawano                     WI         Healthcare
    77       CT         1      Alexandria                  VA           Retail
    78       MS         1      Westerville                 OH         Industrial
    79       MS         1      Burlingame                  CA           Office
    80       CT         1      Norristown                  PA         Industrial
    81       MS         1      Lauderdale by the Sea       FL         Hospitality
    82       RMF        3      Norcross                    GA         Multifamily            (120)
    83       CT         2      Dallas                      TX         Multifamily
    84       MS         1      Syracuse                    NY           Office
    85       RMF        2      Atlanta                     GA         Multifamily       (105), (108), (133)
    86       MS         3      Rohnert Park                CA         Multifamily
    87       MS         1      Columbus                    GA         Hospitality       (106), (134), (165)
    88       CT         1      Henderson                   KY           Retail
    89       CT         1      Apple Valley                CA           Retail
    90       CT         1      South Abington Twp.         PA           Retail
    91       CT         1      Dunmore                     PA           Retail
    92       CT         1      Hialeah                     FL           Retail
    93       CT         1      Gloucester                  MA         Industrial
    94       MS         1      Pleasanton                  CA           Retail
    95       MS         3      Hialeah                     FL         Multifamily            (247)
    96       CT         1      Wilkesboro                  NC         Healthcare
    97       CT         1      Nebo                        NC         Healthcare
    98       CT         1      Wilkesboro                  NC         Healthcare
    99       CT         1      Pennsauken                  NJ         Industrial
   100       CT         1      Pennsauken                  NJ         Industrial
   101       CT         1      Pennsuaken                  NJ         Industrial
   102       CT         1      Pennsauken                  NJ         Industrial
   103       CT         1      Pennsauken                  NJ         Industrial
   104       MS         3      Davis                       CA         Multifamily
   105       RMF        3      Tallahassee                 FL         Multifamily       (85), (108), (133)
   106       MS         1      Naples                      FL         Hospitality       (87), (134), (165)
   107       RMF        2      Kissimmee                   FL         Multifamily
   108       RMF        3      Tallahassee                 FL         Multifamily       (85), (105), (133)
   109       CT         1      Hialeah                     FL         Multifamily
   110       MS         1      Santa Monica                CA          Mixed Use
   111       CT         1      Manassas                    VA           Office
   112       CT         1      Hanover                     NH          Mixed Use
   113       CT         1      Hanover                     NH           Office
   114       RMF        2      Panama City                 FL         Multifamily
   115       CT         1      Hammond                     IN         Industrial
   116       CT         1      El Segundo                  CA          Mixed Use
   117       CT         1      Orange                      CA          Mixed Use
   118       CT         1      Hobe Sound                  FL           Retail
   119       MS         1      Springfield                 OR         Hospitality
   120       RMF        2      Decatur                     GA         Multifamily             (82)
   121       MS         1      Bedford                     MA           Office
   122       MS         3      Davis                       CA         Multifamily
   123       MS         1      Kenner                      LA         Hospitality
   124       MS         1      San Diego                   CA           Office
   125       CT         1      Houma                       LA         Hospitality
   126       CT         1      Haverhill                   MA         Healthcare
   127       CT         1      East Brandywine Twp.        PA           Retail
   128       CT         1      Avenel                      NJ         Hospitality
   129       CT         1      Sayreville                  NJ         Hospitality
   130       MS         3      Los Angeles                 CA         Multifamily
   131       CT         1      Los Angeles                 CA         Industrial
   132       MS         3      Kent                        WA         Multifamily
   133       RMF        2      Nashville                   TN         Multifamily       (85), (105), (108)
   134       MS         1      Treasure Island             FL         Hospitality       (87), (106), (165)
   135       CT         1      Portland                    OR           Retail
   136       CT         1      Riverside                   CA         Healthcare
   137       CT         1      Kenilworth                  NJ         Industrial
   138       CT         1      Sewell                      NJ           Retail
   139       RMF        1      Far Rockaway                NY         Healthcare
   140       MS         1      Waltham                     MA           Retail
   141       RMF        2      Red Bank                    TN         Multifamily
   142       CT         1      Montgomery                  AL         Multifamily
   143       MS         2      Fresno                      CA         Multifamily
   144       MS         1      Davie                       FL           Retail
   145       CT         1      Ellensburg                  WA         Multifamily
   146       CT         1      Ocean City                  MD           Retail
   147       CT         1      Ocean City                  MD           Retail
   148       CT         1      Virgina Beach               VA           Retail
   149       RMF        3      Orlando                     FL         Multifamily            (167)
   150       CT         1      Virgina Beach               VA           Retail
   151       CT         1      Ocean City                  MD           Retail
   152       CT         1      Ocean City                  MD           Retail
   153       CT         1      Ocean City                  MD           Retail
   154       MS         1      Tacoma                      WA         Hospitality
   155       RMF        1      Lafayette                   LA         Hospitality
   156       CT         1      Lindale                     TX         Healthcare
   157       MS         1      Pleasanton                  CA          Mixed Use
   158       MS         1      Pleasanton                  CA           Retail
   159       CT         2      Decatur                     IL         Multifamily
   160       CT         1      Peabody                     MA         Industrial
   161       MS         1      Medford                     OR         Healthcare
   162       MS         1      Costa Mesa                  CA           Office
   163       CT         3      Seattle                     WA         Multifamily
   164       CT         1      Portland                    OR          Mixed Use
   165       MS         1      Bath                        ME         Hospitality       (87), (106), (134)
   166       CT         1      Colma                       CA         Healthcare
   167       RMF        2      Jacksonville                FL         Multifamily            (149)
   168       CT         1      Knoxville                   TN            Other
   169       CT         1      Knoxville                   TN            Other
   170       CT         1      Knoxville                   TN            Other
   171       CT         1      San Francisco               CA           Retail
   172       CT         1      Greenfield                  WI           Retail
   173       CT         1      Wauwatosa                   WI           Retail
   174       CT         1      Los Angeles                 CA           Retail               (267)
   175       CT         1      Scott Air Force Base        IL           Office
   176       CT         1      O'Fallon                    IL           Office
   177       MS         1      Rowland Heights             CA           Retail
   178       CT         1      Titusville                  FL           Retail
   179       CT         1      Richboro                    PA           Retail
   180       CT         1      Glendale                    AZ         Multifamily
   181       MS         1      Plainville                  MA           Office
   182       CT         1      Pottstown                   PA          Mixed Use
   183       CT         1      Santa Clara                 CA         Industrial
   184       MS         1      Cedar Rapids                IA         Hospitality
   185       RMF        1      Norcross                    GA          Mixed Use
   186       CT         1      Brooklyn                    NY         Industrial
   187       MS         1      Lemon Grove                 CA           Retail
   188       CT         1      Daytona Beach               FL         Hospitality
   189       CT         1      Denver                      NC           Retail
   190       CT         1      Stoughton                   WI         Multifamily
   191       CT         1      Tehachapi                   CA           Retail
   192       CT         3      St. Petersburg              FL         Multifamily
   193       CT         1      Fuquay-Varina               NC         Multifamily
   194       CT         1      Whitinsville                MA           Retail
   195       MS         1      Wichita                     KS           Retail
   196       CT         1      Tampa                       FL           Office
   197       RMF        1      Atlanta                     GA           Retail
   198       CT         1      Fairbanks                   AK           Retail
   199       CT         2      St. Louis                   MO         Multifamily
   200       CT         1      McAllen                     TX         Hospitality
   201       CT         1      Rowland Heights             CA           Retail
   202       CT         1      Vancouver                   WA          Mixed Use
   203       CT         3      Puyallup                    WA         Multifamily
   204       CT         1      San Angelo                  TX           Retail
   205       CT         1      Midland                     TX           Retail
   206       MS         1      Madison                     WI         Hospitality
   207       CT         1      Dallas                      TX    Self Storage Facility
   208       CT         1      Marietta                    GA            Other
   209       CT         1      Marietta                    GA            Other
   210       CT         1      East Point                  GA         Industrial
   211       CT         1      Phoenix                     AZ           Office
   212       CT         1      Jersey City                 NJ           Office
   213       CT         1      Poulsbo                     WA    Self Storage Facility
   214       CT         1      Poulsbo                     WA         Industrial
   215       CT         1      New York                    NY          Mixed Use
   216       CT         1      Vallejo                     CA         Hospitality
   217       CT         1      Orlando                     FL         Hospitality
   218       CT         1      Orlando                     FL         Hospitality
   219       CT         1      Ormond Beach                FL         Hospitality
   220       CT         1      Daytona Beach               FL         Hospitality
   221       MS         1      San Diego                   CA         Industrial
   222       CT         1      Woodstock                   VT           Retail
   223       CT         1      Quechee                     VT           Retail
   224       CT         1      Woodstock                   VT           Retail
   225       CT         1      Lemoore                     CA         Hospitality
   226       CT         1      Killeen                     TX         Hospitality
   227       CT         1      Stafford                    VA         Hospitality
   228       CT         1      Jacksonville                FL    Self Storage Facility    (229), (243)
   229       CT         1      Jacksonville                FL    Self Storage Facility    (228), (243)
   230       CT         1      Seattle                     WA          Mixed Use
   231       CT         1      Hamburg                     PA           Retail
   232       CT         1      Macon                       GA    Self Storage Facility
   233       CT         1      Killeen                     TX         Hospitality
   234       CT         1      SeaTac                      WA         Hospitality
   235       CT         1      Westminster                 CO         Industrial
   236       CT         1      Fair Oaks                   CA           Retail
   237       CT         1      Scottsdale                  AZ    Self Storage Facility
   238       CT         2      Pomona                      CA         Multifamily
   239       RMF        2      Union City                  GA         Multifamily
   240       CT         1      Bronx                       NY          Mixed Use
   241       CT         1      San Antonio                 TX           Office               (305)
   242       CT         3      Lakeside                    CA         Multifamily
   243       CT         1      Jacksonville                FL    Self Storage Facility    (228), (229)
   244       CT         1      Reidsville                  NC         Hospitality
   245       CT         1      Kensington                  MD           Office
   246       CT         1      Laguna Niguel               CA           Retail
   247       MS         2      Hialeah                     FL         Multifamily             (95)
   248       CT         1      Pennsauken                  NJ           Retail
   249       CT         1      Taos                        NM         Hospitality
   250       MS         1      Fayetteville                AR         Multifamily
   251       MS         1      Jacksonville                FL           Retail
   252       CT         1      East Hampton                NY           Retail
   253       CT         1      West Palm Beach             FL         Industrial
   254       MS         1      Oceanside                   CA           Retail
   255       CT         1      Las Vegas                   NV    Self Storage Facility
   256       CT         1      Van Nuys                    CA           Retail
   257       CT         3      Orlando                     FL         Multifamily
   258       CT         3      Ocala                       FL         Multifamily
   259       MS         3      Brunswick                   GA         Multifamily
   260       CT         1      Bridgeport                  CT           Office
   261       CT         1      Concord                     NH           Retail
   262       CT         3      Salinas                     CA         Multifamily
   263       CT         2      Salinas                     CA         Multifamily
   264       CT         1      South Padre Island          TX         Hospitality
   265       CT         1      Renton                      WA           Retail
   266       CT         1      El Campo                    TX         Hospitality
   267       CT         1      Santa Monica                CA           Retail               (174)
   268       CT         1      West Dundee                 IL           Retail
   269       CT         1      Phoenix                     AZ           Office
   270       CT         1      Tucson                      AZ           Office
   271       CT         1      Staten Island               NY    Self Storage Facility
   272       CT         1      Lakewood                    CO           Retail
   273       CT         1      Brooklyn                    NY          Mixed Use
   274       CT         1      Orem                        UT         Industrial
   275       CT         1      Ripon                       WI         Healthcare
   276       CT         1      Chicago                     IL           Retail
   277       CT         1      Bronx                       NY          Mixed Use
   278       CT         1      Galena Park                 TX           Retail
   279       CT         1      Terrell                     TX           Retail
   280       CT         3      Salinas                     CA         Multifamily
   281       CT         2      Salinas                     CA         Multifamily
   282       CT         1      Columbus                    OH         Multifamily       (283), (284), (285)
   283       CT         1      Columbus                    OH         Multifamily       (282), (284), (285)
   284       CT         1      Columbus                    OH         Multifamily       (282), (283), (285)
   285       CT         1      Columbus                    OH         Multifamily       (282), (283), (284)
   286       MS         1      Waveland                    MS           Retail
   287       CT         1      Eagan                       MN           Retail
   288       CT         1      Amarillo                    TX           Retail
   289       CT         1      Forest Park                 GA           Retail
   290       RMF        1      Griffin                     GA           Retail
   291       CT         2      Bridgeport                  CT         Multifamily
   292       CT         1      Texas City                  TX           Office
   293       CT         1      Laguna Beach                CA           Office
   294       CT         1      Grass Valley                CA         Industrial
   295       CT         1      Gainesville                 FL    Self Storage Facility
   296       CT         1      Bedford Park                IL         Industrial
   297       CT         1      Moberly                     MO           Retail
   298       CT         1      Herndon                     VA           Office
   299       CT         3      Bowling Green               OH         Multifamily
   300       CT         1      Boone                       NC         Hospitality
   301       CT         2      New York                    NY         Multifamily
   302       CT         1      Bolingbrook                 IL            Other
   303       CT         1      Lancaster                   CA    Self Storage Facility
   304       CT         2      Las Vegas                   NV         Multifamily
   305       CT         1      Houston                     TX           Office               (241)
   306       CT         1      West Palm Beach             FL            Other
   307       CT         1      Laguna Niguel               CA           Office
   308       CT         1      Dallas                      TX           Retail
   309       CT         1      West Monroe                 NY      Mobile Home Park
   310       CT         1      Fontana                     CA    Self Storage Facility
   311       CT         1      Wappingers Falls            NY    Self Storage Facility
   312       CT         1      Brunswick                   GA         Hospitality
   313       CT         1      Arvada                      CO    Self Storage Facility
   314       RMF        1      High Point                  NC           Retail
   315       CT         2      Phoenix                     AZ         Multifamily
   316       CT         1      Los Angeles                 CA           Retail
   317       RMF        1      Virginia Beach              VA           Retail
   318       CT         1      Glen Burnie                 MD           Office
   319       CT         1      Bath                        PA           Retail
   320       RMF        1      Pikesville                  MD           Retail
   321       CT         1      Somerset                    PA      Mobile Home Park
   322       CT         1      Atlanta                     GA           Office
   323       CT         1      Los Angeles                 CA           Retail
   324       CT         1      St. Joseph                  MO           Retail
   325       CT         1      Santa Clara                 CA           Retail
   326       CT         1      Haverhill                   MA         Industrial
   327       CT         1      Sparks                      NV    Self Storage Facility
   328       CT         3      Sanford                     FL         Multifamily
   329       CT         1      Summerton                   SC         Hospitality
   330       CT         1      Santa Monica                CA          Mixed Use
   331       CT         1      Macon                       GA         Industrial
   332       CT         3      Waco                        TX         Multifamily
   333       CT         1      Islip Terrace               NY           Retail
   334       CT         1      Denver                      CO         Multifamily
   335       CT         1      San Antonio                 TX           Office
   336       CT         1      Arlington                   TX           Office
   337       CT         1      Jackson                     MS           Office
   338       CT         1      Orange City                 FL         Hospitality
   339       CT         3      Bryan                       TX         Multifamily
   340       CT         1      Huntsville                  AL    Self Storage Facility
   341       CT         1      Kissimmee                   FL           Office
   342       CT         1      Lowell                      MA          Mixed Use
   343       CT         1      Las Vegas                   NV           Office
   344       CT         1      Barstow                     CA           Retail
   345       CT         1      Clovis                      CA         Industrial
   346       CT         1      Kansas City                 KS           Office
   347       CT         1      El Segundo                  CA          Mixed Use
   348       CT         1      Lithonia                    GA           Office
   349       CT         1      Dallas                      TX           Retail
   350       CT         1      Signal Hill                 CA         Industrial
   351       CT         2      Bryan                       TX         Multifamily
   352       CT         2      Long Beach                  CA         Multifamily
   353       CT         3      Lakewood                    CO         Multifamily
   354       CT         1      Fort Worth                  TX           Retail
   355       CT         1      Decatur                     GA           Office
   356       CT         1      Plainview                   TX      Mobile Home Park
   357       CT         1      Montclair                   CA         Industrial
   358       CT         1      Long Beach                  CA           Retail
   359       CT         1      Huntington Beach            CA           Retail
   360       CT         1      Mission Viejo               CA            Other
   361       CT         1      Huntington Park             CA           Retail
   362       CT         1      Arlington                   TX         Industrial
   363       CT         1      Los Angeles                 CA         Multifamily
   364       CT         3      North Charleston            SC         Multifamily
   365       CT         3      Pittsfield                  NH         Multifamily
   366       CT         2      New York                    NY         Multifamily
   367       CT         1      East Lansing                MI           Office
   368       CT         1      Fort Worth                  TX      Mobile Home Park
   369       CT         1      Leesburg                    FL         Industrial
   370       CT         1      Charlotte                   MI         Healthcare
   371       CT         1      Garland                     TX           Retail
   372       CT         3      Colorado Springs            CO         Multifamily
   373       CT         1      Newark                      NJ           Retail
   374       CT         1      Cartersville                GA      Mobile Home Park
   375       CT         1      Springfield                 IL         Industrial
   376       CT         1      Colorado Springs            CO           Office
   377       CT         1      Manchester                  NH          Mixed Use
   378       CT         1      Maryville                   TN      Mobile Home Park
   379       CT         2      Portland                    ME         Multifamily
   380       CT         1      Lewiston                    ME           Office
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                        
   Loan               Loan             Cut-Off             Mortgage          Note       Hyper-        Maturity Dat
   No.     Seller     Group          Date Balance         Unit or SF         Rate        Date         Amortizing
   ---     ------     -----          ------------         ----------         ----        ----         ----------
    <S>      <C>        <C>          <C>                   <C>               <C>        <C>              <C> 
    1        MS         2            $6,386,567.25         $118,983          6.970%     4/7/98           Yes
    2        MS         2            $5,674,747.40         $118,983          6.970%     4/7/98           Yes
    3        MS         2            $5,054,295.39         $118,983          6.970%     4/7/98           Yes
    4        MS         2            $4,695,699.62         $118,983          6.970%     4/7/98           Yes
    5        MS         2            $3,416,813.48         $118,983          6.970%     4/7/98           Yes
    6        MS         2            $3,281,098.92         $118,983          6.970%     4/7/98           Yes
    7        MS         2            $3,013,073.65         $118,983          6.970%     4/7/98           Yes
    8        MS         2            $2,953,787.35         $118,983          6.970%     4/7/98           Yes
    9        MS         2            $2,714,291.08         $118,983          6.970%     4/7/98           Yes
    10       MS         1            $2,650,425.41             $120          6.970%     4/7/98           Yes
    11       MS         2            $1,428,994.42         $118,983          6.970%     4/7/98           Yes
    12       MS         1              $810,320.67             $120          6.970%     4/7/98           Yes
    13       MS         2              $753,793.54         $118,983          6.970%     4/7/98           Yes
    14       RMF        1            $8,117,518.62          $41,802          8.260%    11/24/97          Yes
    15       RMF        1            $7,003,349.39          $41,802          8.260%    11/24/97          Yes
    16       RMF        1            $5,650,429.62          $41,802          8.260%    11/24/97          Yes
    17       RMF        1            $5,411,679.08          $41,802          8.260%    11/24/97          Yes
    18       RMF        1            $3,820,008.77          $41,802          8.260%    11/24/97          Yes
    19       RMF        1            $3,262,924.19          $41,802          8.260%    11/24/97          Yes
    20       RMF        1            $2,715,501.64          $41,802          8.260%    11/24/97          No
    21       RMF        1            $2,142,251.08          $41,802          8.260%    11/24/97          No
    22       CT         1           $26,481,230.07              $75          6.925%    6/29/98           Yes
    23       RMF        1           $12,024,709.13          $96,606          7.890%    4/30/98           No
    24       RMF        1            $4,788,347.07          $96,606          7.890%    4/30/98           No
    25       RMF        1            $4,089,470.85          $96,606          7.890%    4/30/98           No
    26       RMF        1            $4,021,821.90          $96,606          7.890%    4/30/98           No
    27       MS         1            $5,154,622.79          $36,706          7.320%    3/20/98           No
    28       MS         1            $5,068,110.76          $36,706          7.320%    3/20/98           No
    29       MS         1            $4,260,673.47          $36,706          7.320%    3/20/98           No
    30       MS         1            $4,109,279.44          $36,706          7.320%    3/20/98           No
    31       MS         1            $2,696,263.92          $36,706          7.320%    3/20/98           No
    32       MS         1            $2,386,265.81          $36,706          7.320%    3/20/98           No
    33       MS         1           $23,000,000.00             $105          7.440%     6/1/98           Yes
    34       CT         1           $20,930,117.27             $101          7.350%    4/20/98           Yes
    35       CT         1            $6,173,898.27              $27          7.250%    5/28/98           Yes
    36       CT         1            $4,206,145.31              $27          7.250%    5/28/98           Yes
    37       CT         1            $2,621,775.12              $27          7.250%    5/28/98           Yes
    38       CT         1            $1,822,823.15              $27          7.250%    5/28/98           Yes
    39       CT         1            $1,245,784.46              $27          7.250%    5/28/98           Yes
    40       CT         1            $1,105,000.46              $27          7.250%    5/28/98           Yes
    41       CT         1            $1,052,245.72              $27          7.250%    5/28/98           Yes
    42       CT         3           $17,806,773.09              $77          6.980%    5/14/98           Yes
    43       CT         1           $16,430,212.78          $52,830          7.840%    3/27/98           No
    44       MS         1            $4,529,835.33          $13,705          7.200%    5/20/98           No
    45       MS         1            $3,541,862.63          $13,705          7.200%    5/20/98           No
    46       MS         1            $2,452,359.12          $13,705          7.200%    5/20/98           No
    47       MS         1            $2,042,330.93          $13,705          7.200%    5/20/98           No
    48       MS         1            $1,249,609.74          $13,705          7.200%    5/20/98           No
    49       MS         1            $1,191,034.28          $13,705          7.200%    5/20/98           No
    50       MS         1              $808,341.30          $13,705          7.200%    5/20/98           No
    51       CT         1           $14,150,000.00          $59,205          7.150%    5/27/98           No
    52       CT         1           $11,561,565.69              $53          7.375%    4/22/98           Yes
    53       CT         1           $11,475,394.09             $116          7.730%    4/15/98           No
    54       CT         1           $11,298,151.90             $136          7.375%    3/30/98           No
    55       MS         1           $11,250,000.00             $114          7.290%     7/1/98           No
    56       RMF        2           $10,965,689.67          $45,690          7.120%    12/31/97          Yes
    57       RMF        1           $10,944,882.32          $54,724          7.840%    4/24/98           No
    58       MS         3            $9,979,120.10          $55,440          6.990%    4/23/98           No
    59       RMF        1            $4,527,016.68          $21,547          8.010%     2/2/98           No
    60       RMF        1            $2,518,432.93          $21,547          8.010%     2/2/98           No
    61       RMF        1            $1,238,522.73          $21,547          8.010%     2/2/98           No
    62       RMF        1            $1,132,268.94          $21,547          8.010%     2/2/98           No
    63       MS         1            $3,603,512.79              $47          8.250%    5/21/98           No
    64       MS         1            $3,319,024.94              $47          8.250%    5/21/98           No
    65       MS         1            $1,212,816.63              $47          8.250%    5/21/98           No
    66       MS         1              $848,472.54              $47          8.250%    5/21/98           No
    67       CT         1            $8,950,758.21              $66          7.540%    2/27/98           Yes
    68       MS         1            $1,563,901.96          $38,691          8.430%    6/18/98           No
    69       MS         1            $1,360,593.87          $38,691          8.430%    6/18/98           No
    70       MS         1            $1,333,692.90          $38,691          8.430%    6/18/98           No
    71       MS         1              $980,880.62          $38,691          8.430%    6/18/98           No
    72       MS         1              $914,882.48          $38,691          8.430%    6/18/98           No
    73       MS         1              $774,131.25          $38,691          8.430%    6/18/98           No
    74       MS         1              $735,033.07          $38,691          8.430%    6/18/98           No
    75       MS         1              $641,199.26          $38,691          8.430%    6/18/98           No
    76       MS         1              $633,380.02          $38,691          8.430%    6/18/98           No
    77       CT         1            $8,767,718.02             $118          7.300%    2/10/98           No
    78       MS         1            $8,601,273.17              $47          7.240%    3/20/98           No
    79       MS         1            $8,107,637.30              $64          7.500%    6/20/97           No
    80       CT         1            $7,974,065.83              $60          7.500%     5/1/98           Yes
    81       MS         1            $7,677,558.36          $41,056          7.680%     4/3/98           Yes
    82       RMF        3            $7,482,949.63          $35,976          7.040%     4/7/98           No
    83       CT         2            $7,476,630.59          $59,338          7.125%    3/31/98           Yes
    84       MS         1            $7,439,284.91              $32          7.890%    11/10/97          No
    85       RMF        2            $7,305,575.74          $36,528          7.500%    11/11/97          Yes
    86       MS         3            $7,302,991.54          $53,698          7.300%    12/15/95          No
    87       MS         1            $7,235,226.10          $40,877          7.605%    5/14/98           No
    88       CT         1            $7,191,881.39              $38          6.900%    6/30/98           No
    89       CT         1            $7,169,800.01              $66          7.625%    3/31/98           Yes
    90       CT         1            $4,430,490.25              $56          7.200%    4/28/98           No
    91       CT         1            $2,545,601.79              $56          7.200%    4/28/98           No
    92       CT         1            $6,964,808.53              $69          7.200%    1/29/98           Yes
    93       CT         1            $6,956,184.67              $25          7.637%     2/4/98           No
    94       MS         1            $6,904,652.97             $133          6.970%    3/26/98           No
    95       MS         3            $6,814,959.96          $36,058          6.940%    5/28/98           Yes
    96       CT         1            $2,839,073.04          $29,525          7.870%    2/24/98           No
    97       CT         1            $2,234,727.64          $29,525          7.870%     1/8/98           No
    98       CT         1            $1,687,402.72          $29,525          7.870%    2/24/98           No
    99       CT         1            $2,001,760.88              $18          7.550%    4/20/98           No
   100       CT         1            $1,764,338.43              $18          7.550%    4/20/98           No
   101       CT         1            $1,200,917.08              $18          7.550%    4/20/98           No
   102       CT         1              $863,769.05              $18          7.550%    4/20/98           No
   103       CT         1              $846,342.18              $18          7.550%    4/20/98           No
   104       MS         3            $6,545,027.52          $30,301          8.340%    10/2/95           No
   105       RMF        3            $6,484,776.60          $23,411          7.500%    12/10/97          Yes
   106       MS         1            $6,461,424.39          $63,347          7.455%    5/13/98           No
   107       RMF        2            $6,380,363.08          $46,914          7.200%    3/31/98           Yes
   108       RMF        3            $6,365,424.93          $27,919          7.500%    12/10/97          Yes
   109       CT         1            $6,245,793.13          $35,895          7.125%     6/5/98           No
   110       MS         1            $6,231,803.56             $227          7.400%    5/15/98           No
   111       CT         1            $5,981,247.98              $65          7.500%     2/9/98           Yes
   112       CT         1            $3,238,486.61              $88          7.000%    1/20/98           No
   113       CT         1            $2,417,545.93              $88          7.000%    1/20/98           No
   114       RMF        2            $5,469,440.70          $34,184          7.350%    12/30/97          Yes
   115       CT         1            $5,449,637.43               $9          8.400%    10/14/97          No
   116       CT         1            $5,444,661.69              $73          7.625%     6/3/98           No
   117       CT         1            $5,284,315.13              $79          7.375%    3/26/98           No
   118       CT         1            $5,283,005.81              $35          7.563%     1/9/98           No
   119       MS         1            $5,281,924.45          $45,534          7.510%    5/28/98           No
   120       RMF        2            $5,171,215.48          $34,246          7.370%    12/19/97          Yes
   121       MS         1            $5,119,222.25              $72          7.990%    5/27/98           No
   122       MS         3            $5,102,890.38          $31,695          8.660%    4/24/96           No
   123       MS         1            $5,090,066.29          $48,019          7.840%    5/22/98           No
   124       MS         1            $5,024,527.86              $37          7.750%    12/27/95          No
   125       CT         1            $4,984,553.57          $25,431          8.170%    4/28/98           No
   126       CT         1            $4,974,724.34          $41,456          8.000%    2/12/98           No
   127       CT         1            $4,971,680.19              $60          6.900%     4/9/98           No
   128       CT         1            $3,723,275.09          $45,131          9.160%    2/26/98           Yes
   129       CT         1            $1,241,091.68          $45,131          9.160%    2/26/98           Yes
   130       MS         3            $4,944,631.69          $52,049          7.430%    1/11/96           No
   131       CT         1            $4,848,711.68              $56          7.625%    2/19/98           No
   132       MS         3            $4,785,964.51          $23,461          6.990%    3/31/98           No
   133       RMF        2            $4,770,988.27          $23,387          7.500%    11/11/97          Yes
   134       MS         1            $4,700,000.00          $40,171          7.455%     7/1/98           No
   135       CT         1            $4,605,023.01              $43          7.500%    4/22/98           No
   136       CT         1            $4,546,971.02          $66,867          8.210%    4/21/98           Yes
   137       CT         1            $4,480,518.41              $30          7.700%    3/16/98           Yes
   138       CT         1            $4,474,999.09              $46          7.450%    2/27/98           No
   139       RMF        1            $4,393,126.10          $20,433          7.945%     6/4/98           No
   140       MS         1            $4,391,143.86             $122          7.130%     4/6/98           No
   141       RMF        2            $4,382,531.85          $19,392          6.930%     2/4/98           Yes
   142       CT         1            $4,359,862.94          $32,058          7.125%    4/15/98           Yes
   143       MS         2            $4,350,591.61          $14,502          7.750%    9/22/97           No
   144       MS         1            $4,247,893.60             $100          7.720%    6/30/98           No
   145       CT         1            $4,179,930.30          $34,545          7.100%    3/18/98           Yes
   146       CT         1            $1,806,338.77             $113          8.330%     2/4/98           No
   147       CT         1            $1,059,917.78             $113          8.330%     2/4/98           No
   148       CT         1            $1,134,559.88             $113          8.330%     2/4/98           No
   149       RMF        3            $3,981,336.42          $33,178          7.620%    12/31/97          Yes
   150       CT         1            $1,278,867.97             $112          8.330%     2/4/98           No
   151       CT         1            $1,229,106.55             $112          8.330%     2/4/98           No
   152       CT         1              $761,349.42             $112          8.330%     2/4/98           No
   153       CT         1              $696,659.57             $112          8.330%     2/4/98           No
   154       MS         1            $3,884,646.97          $30,114          7.820%    3/11/98           No
   155       RMF        1            $3,879,892.01          $48,499          7.886%    2/27/98           Yes
   156       CT         1            $3,839,019.52          $42,656          8.220%    4/13/98           Yes
   157       MS         1            $1,897,591.22             $143          7.540%    5/11/98           No
   158       MS         1            $1,897,591.22             $143          7.540%    5/11/98           No
   159       CT         2            $3,738,315.29          $38,941          7.125%    3/18/98           Yes
   160       CT         1            $3,735,181.49              $28          8.245%    3/27/98           No
   161       MS         1            $3,585,106.64          $42,680          7.560%    3/16/98           No
   162       MS         1            $3,582,061.86              $85          7.570%    4/29/98           No
   163       CT         3            $3,539,494.10          $42,137          7.375%    3/31/98           Yes
   164       CT         1            $3,504,224.42              $33          7.100%    2/27/98           No
   165       MS         1            $3,492,730.90          $24,771          7.505%    5/13/98           No
   166       CT         1            $3,476,883.00          $60,998          8.125%    3/26/98           No
   167       RMF        2            $3,389,524.88          $32,592          7.180%    3/26/98           Yes
   168       CT         1            $1,432,096.25             $345          9.065%     5/1/98           No
   169       CT         1            $1,004,209.71             $345          9.065%     5/1/98           No
   170       CT         1              $938,868.56             $345          9.065%     5/1/98           No
   171       CT         1            $3,256,958.96             $162          7.500%    2/26/98           No
   172       CT         1            $1,834,719.80              $31          7.500%     5/1/98           Yes
   173       CT         1            $1,404,744.42              $31          7.500%     5/1/98           Yes
   174       CT         1            $3,220,505.76             $153          8.500%    3/11/98           No
   175       CT         1            $2,260,650.04              $67          7.625%     4/9/98           No
   176       CT         1              $929,201.42              $67          7.625%     4/9/98           No
   177       MS         1            $3,164,709.07              $94          7.810%    3/23/98           No
   178       CT         1            $3,159,595.55              $44          7.400%    1/15/98           Yes
   179       CT         1            $3,143,716.86             $100          7.625%     4/2/98           Yes
   180       CT         1            $3,137,808.94          $21,201          7.050%    2/25/98           No
   181       MS         1            $3,095,388.82             $134          7.950%     6/9/98           No
   182       CT         1            $3,086,411.32              $25          7.625%    3/27/98           Yes
   183       CT         1            $3,078,446.56              $36          7.720%    3/10/98           No
   184       MS         1            $3,034,670.84          $28,629          7.510%    4/24/98           No
   185       RMF        1            $2,982,700.74              $63          7.230%    2/13/98           Yes
   186       CT         1            $2,949,821.52              $14          8.750%    1/29/98           No
   187       MS         1            $2,934,979.42              $88          7.730%    4/16/98           No
   188       CT         1            $2,885,774.43          $22,723          8.000%    4/14/98           No
   189       CT         1            $2,881,396.32              $64          8.000%    1/28/98           Yes
   190       CT         1            $2,843,814.95          $31,598          7.250%    4/17/98           Yes
   191       CT         1            $2,833,963.34              $80          7.375%    2/26/98           No
   192       CT         3            $2,829,193.06          $20,803          7.375%    1/29/98           Yes
   193       CT         1            $2,789,047.70          $41,015          7.000%    2/12/98           No
   194       CT         1            $2,787,299.82              $47          7.310%    3/31/98           No
   195       MS         1            $2,732,000.99              $27          7.680%    5/15/98           No
   196       CT         1            $2,693,997.99              $81          7.500%     5/6/98           Yes
   197       RMF        1            $2,693,948.01              $89          7.450%    5/29/98           No
   198       CT         1            $2,690,840.68             $112          7.860%     5/7/98           No
   199       CT         2            $2,689,716.32          $17,931          7.125%     2/4/98           Yes
   200       CT         1            $2,686,351.14          $26,337          8.000%    2/27/98           Yes
   201       CT         1            $2,651,780.52              $88          7.438%    4/28/98           No
   202       CT         1            $2,591,934.30              $54          7.750%    4/28/98           No
   203       CT         3            $2,492,218.18          $51,921          7.130%     3/3/98           Yes
   204       CT         1            $1,265,005.01              $48          7.875%    3/27/98           Yes
   205       CT         1            $1,224,482.74              $48          7.875%    3/27/98           Yes
   206       MS         1            $2,487,507.09          $28,267          7.550%    4/24/98           No
   207       CT         1            $2,469,918.73              $33          7.500%     3/6/98           No
   208       CT         1            $1,431,272.71             $178          8.950%    3/31/98           No
   209       CT         1            $1,033,997.55             $178          8.950%    3/31/98           No
   210       CT         1            $2,453,088.74               $9          7.625%    3/13/98           No
   211       CT         1            $2,432,598.42              $52          7.150%    1/29/98           Yes
   212       CT         1            $2,400,000.00              $53          7.350%     5/1/98           No
   213       CT         1            $1,692,554.32              $29          7.630%    3/23/98           No
   214       CT         1              $696,934.12              $29          7.630%    3/23/98           No
   215       CT         1            $2,389,036.53              $31          7.375%    3/19/98           No
   216       CT         1            $2,387,332.46          $30,607          7.750%     2/6/98           No
   217       CT         1              $661,127.71          $12,423          8.625%    3/26/98           No
   218       CT         1              $647,285.02          $12,423          8.625%    3/26/98           No
   219       CT         1              $553,668.33          $12,423          8.625%    3/26/98           No
   220       CT         1              $523,051.48          $12,423          8.625%    3/26/98           No
   221       MS         1            $2,334,442.90              $42          8.420%     7/1/97           No
   222       CT         1            $1,113,494.36              $75          8.000%     3/5/98           No
   223       CT         1              $830,549.33              $75          8.000%     3/5/98           No
   224       CT         1              $346,485.21              $75          8.000%     3/5/98           No
   225       CT         1            $2,290,528.90          $37,550          8.000%    3/19/98           No
   226       CT         1            $2,240,339.83          $32,469          7.750%    3/26/98           No
   227       CT         1            $2,223,955.76          $38,344          8.500%    4/16/98           No
   228       CT         1            $2,174,683.97              $18          8.000%    3/18/98           No
   229       CT         1            $2,125,259.34              $25          8.000%    3/18/98           No
   230       CT         1            $2,095,391.70          $87,308          7.200%    4/29/98           Yes
   231       CT         1            $2,082,912.86              $37          7.270%    4/28/98           No
   232       CT         1            $2,036,732.00              $28          8.810%    1/28/98           No
   233       CT         1            $2,016,834.50          $34,773          8.125%    3/13/98           No
   234       CT         1            $2,013,481.33          $26,846          8.250%    5/19/98           Yes
   235       CT         1            $1,993,192.75              $19          7.220%    4/28/98           Yes
   236       CT         1            $1,991,233.11              $82          7.625%    3/27/98           No
   237       CT         1            $1,990,674.40              $44          7.250%     3/4/98           Yes
   238       CT         2            $1,990,317.67          $38,275          7.020%    3/31/98           No
   239       RMF        2            $1,989,134.36          $22,604          7.470%    12/22/97          Yes
   240       CT         1            $1,988,093.42              $35          7.040%     2/4/98           No
   241       CT         1            $1,982,643.93              $30          9.375%     9/2/97           No
   242       CT         3            $1,979,259.96          $30,926          8.375%     2/3/98           No
   243       CT         1            $1,976,985.41              $24          8.000%    3/18/98           No
   244       CT         1            $1,962,362.20          $19,624          8.270%    1/20/98           No
   245       CT         1            $1,947,723.02              $61          8.625%    10/20/97          No
   246       CT         1            $1,914,472.33             $147          8.625%    10/10/97          No
   247       MS         2            $1,897,298.34          $36,487          7.080%    5/28/98           Yes
   248       CT         1            $1,893,340.85              $16          7.050%     4/7/98           Yes
   249       CT         1            $1,892,338.54          $31,539          8.125%    3/19/98           No
   250       MS         1            $1,848,871.18          $14,444          7.080%     6/9/98           No
   251       MS         1            $1,836,981.65              $53          7.870%     4/2/98           No
   252       CT         1            $1,794,103.26             $294          7.440%     4/3/98           Yes
   253       CT         1            $1,793,957.80              $17          7.300%     4/2/98           Yes
   254       MS         1            $1,787,917.54              $52          8.640%    8/14/97           No
   255       CT         1            $1,784,387.09              $22          7.770%     4/9/98           No
   256       CT         1            $1,774,874.84              $81          7.700%    3/31/98           No
   257       CT         3              $995,578.22          $20,047          8.760%     2/6/98           No
   258       CT         3              $768,586.39          $20,047          8.760%     2/6/98           No
   259       MS         3            $1,697,564.96          $15,718          7.050%    5/21/98           No
   260       CT         1            $1,693,702.07              $80          8.625%    3/27/98           No
   261       CT         1            $1,691,265.55              $62          7.650%    4/29/98           Yes
   262       CT         3            $1,386,122.53          $35,797          7.500%     3/4/98           Yes
   263       CT         2              $296,314.72          $35,797          7.500%     3/4/98           Yes
   264       CT         1            $1,665,896.51          $34,706          8.250%    3/30/98           Yes
   265       CT         1            $1,664,874.68             $146          7.375%    2/23/98           No
   266       CT         1            $1,621,937.36          $27,032          8.125%    2/25/98           No
   267       CT         1            $1,620,284.78             $147          7.470%    3/31/98           No
   268       CT         1            $1,596,200.65              $84          7.100%    5/18/98           Yes
   269       CT         1            $1,196,656.43              $72          7.875%    4/30/98           No
   270       CT         1              $395,363.58              $72          7.875%    4/30/98           No
   271       CT         1            $1,588,945.94              $42          7.750%    1/16/98           No
   272       CT         1            $1,574,764.97              $92          7.375%     4/7/98           Yes
   273       CT         1            $1,493,506.12              $73          7.700%    3/11/98           No
   274       CT         1            $1,492,795.75              $34          8.640%    2/27/98           No
   275       CT         1            $1,492,157.82          $35,528          8.310%    1/29/98           No
   276       CT         1            $1,491,379.48              $82          7.250%     2/9/98           Yes
   277       CT         1            $1,488,714.35          $24,012          7.170%    1/29/98           No
   278       CT         1              $771,530.21             $290          7.650%     2/4/98           Yes
   279       CT         1              $710,469.33             $290          7.650%     2/4/98           Yes
   280       CT         3              $994,152.78          $29,507          7.700%    4/30/98           Yes
   281       CT         2              $481,215.20          $29,507          7.700%    4/30/98           Yes
   282       CT         1            $1,468,122.38          $36,703          7.250%    3/17/98           No
   283       CT         1            $1,468,122.38          $36,703          7.250%    3/17/98           No
   284       CT         1            $1,468,122.38          $36,703          7.250%    3/17/98           No
   285       CT         1            $1,468,122.38          $36,703          7.250%    3/17/98           No
   286       MS         1            $1,414,091.97              $13          7.530%    3/13/98           No
   287       CT         1            $1,395,135.14              $46          7.550%    2/23/98           No
   288       CT         1            $1,353,243.17              $61          8.500%    11/6/97           No
   289       CT         1            $1,345,108.72             $133          7.500%     5/8/98           Yes
   290       RMF        1            $1,310,326.09             $117          7.300%    3/19/98           No
   291       CT         2            $1,294,037.01          $15,047          7.350%    3/26/98           Yes
   292       CT         1            $1,292,738.14              $65          8.250%     5/7/98           No
   293       CT         1            $1,275,630.67             $133          8.500%    10/24/97          No
   294       CT         1            $1,248,209.58              $43          7.500%     5/6/98           Yes
   295       CT         1            $1,230,734.87              $27          7.188%    2/18/98           No
   296       CT         1            $1,230,661.49              $22          7.500%    2/20/98           Yes
   297       CT         1            $1,223,469.89              $31          7.400%     4/2/98           No
   298       CT         1            $1,216,380.03              $63          8.000%     4/6/98           No
   299       CT         3            $1,195,721.52          $12,455          6.950%     4/3/98           Yes
   300       CT         1            $1,194,672.27          $19,911          8.740%     4/6/98           No
   301       CT         2            $1,193,389.53          $19,890          7.500%    2/17/98           No
   302       CT         1            $1,167,962.01             $303          8.885%     3/3/98           No
   303       CT         1            $1,146,189.73              $19          7.375%    4/29/98           No
   304       CT         2            $1,137,536.85          $16,251          8.875%    12/19/97          No
   305       CT         1            $1,133,518.00              $43          9.625%     9/2/97           No
   306       CT         1            $1,129,009.86             $385          8.795%    1/21/98           No
   307       CT         1            $1,125,105.09              $77          8.500%    12/18/97          No
   308       CT         1            $1,121,510.05             $167          7.750%    4/30/98           No
   309       CT         1            $1,121,432.15           $7,577          7.625%     4/9/98           No
   310       CT         1            $1,096,587.58              $20          7.750%     4/8/98           No
   311       CT         1            $1,095,277.23              $29          7.750%    3/30/98           No
   312       CT         1            $1,092,849.61          $11,152          8.250%    3/12/98           No
   313       CT         1            $1,076,866.53              $24          8.125%     4/3/98           No
   314       RMF        1            $1,070,564.50             $143          7.610%     2/9/98           Yes
   315       CT         2            $1,042,192.28          $18,611          7.250%     1/9/98           No
   316       CT         1            $1,017,653.06              $99          7.500%    1/20/98           No
   317       RMF        1              $999,477.33             $133          7.460%     3/2/98           Yes
   318       CT         1              $995,882.13              $33          8.000%    3/23/98           No
   319       CT         1              $992,762.23              $45          7.400%     3/6/98           Yes
   320       RMF        1              $979,567.44             $136          7.460%     3/2/98           Yes
   321       CT         1              $955,934.25           $9,018          9.000%     3/9/98           No
   322       CT         1              $948,501.24              $43          8.625%    4/30/98           No
   323       CT         1              $935,407.00              $99          8.050%    1/30/98           No
   324       CT         1              $925,062.60              $40          7.400%     4/2/98           No
   325       CT         1              $918,792.59             $208          8.000%    3/11/98           No
   326       CT         1              $901,773.01              $23          9.125%     9/5/97           No
   327       CT         1              $896,520.92              $29          8.375%    3/26/98           No
   328       CT         3              $847,696.13          $22,308          8.500%     4/1/98           No
   329       CT         1              $845,860.04           $6,042         10.125%    1/30/98           No
   330       CT         1              $838,748.65             $112          9.250%     8/4/97           No
   331       CT         1              $821,213.08              $21          8.550%     2/3/98           No
   332       CT         3              $817,309.05          $10,216          7.430%    4/29/98           No
   333       CT         1              $792,047.24              $76          8.610%    3/20/98           No
   334       CT         1              $776,124.70          $14,925          8.500%    10/28/97          No
   335       CT         1              $771,432.85              $35          8.875%    10/24/97          No
   336       CT         1              $742,239.34              $50          8.000%    4/29/98           No
   337       CT         1              $735,370.40              $12          9.125%    11/7/97           No
   338       CT         1              $723,549.68          $19,041          9.125%    4/14/98           No
   339       CT         3              $678,397.33          $18,844          9.250%     4/6/98           No
   340       CT         1              $627,666.05              $18          8.625%    3/27/98           No
   341       CT         1              $597,680.61              $67          8.375%     3/3/98           No
   342       CT         1              $596,273.58              $24          8.800%    3/10/98           No
   343       CT         1              $566,860.72              $81          9.125%    9/10/97           No
   344       CT         1              $557,070.48             $103          9.375%    8/28/97           No
   345       CT         1              $531,739.33              $36          8.600%    1/27/98           No
   346       CT         1              $507,815.02              $40          9.000%    4/13/98           No
   347       CT         1              $507,191.17             $152          9.125%     9/5/97           No
   348       CT         1              $498,336.86              $68          9.250%    3/16/98           No
   349       CT         1              $497,387.13              $85          8.250%    11/19/97          No
   350       CT         1              $497,362.24              $26         10.250%     7/3/97           No
   351       CT         2              $483,744.59          $14,659          8.750%    4/23/98           No
   352       CT         2              $452,753.32          $22,638          9.125%    10/14/97          No
   353       CT         3              $448,861.94          $26,404          8.875%     4/3/98           No
   354       CT         1              $413,108.91              $77          8.250%    12/8/97           No
   355       CT         1              $405,224.89              $30          8.875%    2/18/98           No
   356       CT         1              $366,250.70           $3,663          9.675%    12/12/97          No
   357       CT         1              $360,931.49              $19          9.000%    9/30/97           No
   358       CT         1              $347,045.01              $58          8.875%    10/3/97           No
   359       CT         1              $337,457.83              $28          8.875%    11/5/97           No
   360       CT         1              $328,067.64              $98          9.750%    7/15/97           No
   361       CT         1              $315,912.76              $27          8.875%    11/6/97           No
   362       CT         1              $313,504.74              $17          8.360%    2/20/98           No
   363       CT         1              $298,632.96          $37,329          8.250%    12/26/97          No
   364       CT         3              $298,151.38          $11,043          8.250%    1/16/98           No
   365       CT         3              $283,949.95          $14,945          9.100%    2/20/98           No
   366       CT         2              $283,921.45          $11,830          8.500%    3/11/98           No
   367       CT         1              $278,388.20              $66          9.190%    3/17/98           No
   368       CT         1              $268,632.16           $5,373          9.000%    10/7/97           No
   369       CT         1              $248,964.87              $18          9.125%    2/26/98           No
   370       CT         1              $213,917.12          $17,826         11.050%    1/22/98           No
   371       CT         1              $209,548.28              $16          8.875%    3/26/98           No
   372       CT         3              $199,334.75          $19,933          9.250%     3/4/98           No
   373       CT         1              $195,270.80              $72          8.600%    3/18/98           No
   374       CT         1              $190,795.38          $12,720         10.000%    2/10/98           No
   375       CT         1              $177,555.58              $27          8.583%    2/20/98           No
   376       CT         1              $169,409.48              $63          9.000%    3/10/98           No
   377       CT         1              $153,226.90              $10          9.500%    1/20/98           No
   378       CT         1              $150,075.66           $9,380          9.875%     3/6/98           No
   379       CT         2              $134,312.03          $22,385          9.410%    1/12/98           No
   380       CT         1              $129,581.79              $67          9.690%    2/20/98           No
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                      Term            Rem. Term
                                    Maturity         to Maturity     Amort.     Scheduled
   Loan               Loan           or ARD            or Ard         Term       Ballon          Balloon     Security
   No.     Seller     Group          or ARD             (mos)         (mos)       (mos)          Balance       LTV        TYPE
   ---     ------     -----          ------             -----         -----       ----           -------       ---        ----
    <S>      <C>        <C>          <C>                 <C>          <C>         <C>          <C>             <C>        <C>
    1        MS         2            5/1/08              120          117         360           $5,578,984     66.4%      Fee
    2        MS         2            5/1/08              120          117         360           $4,957,174     66.4%      Fee
    3        MS         2            5/1/08              120          117         360           $4,415,178     66.4%      Fee
    4        MS         2            5/1/08              120          117         360           $4,101,927     66.4%      Fee
    5        MS         2            5/1/08              120          117         360           $2,984,756     66.4%      Fee
    6        MS         2            5/1/08              120          117         360           $2,866,203     66.4%      Fee
    7        MS         2            5/1/08              120          117         360           $2,632,070     66.4%      Fee
    8        MS         2            5/1/08              120          117         360           $2,580,280     66.4%      Fee
    9        MS         2            5/1/08              120          117         360           $2,371,068     66.4%      Fee
    10       MS         1            5/1/08              120          117         360           $2,315,279     66.4%      Fee
    11       MS         2            5/1/08              120          117         360           $1,248,298     66.4%      Fee
    12       MS         1            5/1/08              120          117         360             $707,855     66.4%      Fee
    13       MS         2            5/1/08              120          117         360             $658,476     66.4%      Fee
    14       RMF        1           12/1/12              180          172         360           $6,346,920     61.1%      Fee
    15       RMF        1           12/1/12              180          172         360           $5,475,774     61.1%      Fee
    16       RMF        1           12/1/12              180          172         360           $4,417,954     61.1%      Fee
    17       RMF        1           12/1/12              180          172         360           $4,231,280     61.1%      Fee
    18       RMF        1           12/1/12              180          172         360           $2,986,786     61.1%      Fee
    19       RMF        1           12/1/12              180          172         360           $2,551,215     61.1%      Fee
    20       RMF        1           12/1/02               60           52         300           $2,537,070     61.1%   Leasehold
    21       RMF        1           12/1/12              180          172         300           $1,396,067     61.1%   Leasehold
    22       CT         1            7/1/08              120          119         360          $22,756,229     64.8%      Fee
    23       RMF        1            5/1/08              120          117         300           $9,743,255     63.3%      Fee
    24       RMF        1            5/1/08              120          117         300           $3,879,851     63.3%      Fee
    25       RMF        1            5/1/08              120          117         300           $3,313,573     63.3%      Fee
    26       RMF        1            5/1/08              120          117         300           $3,258,759     63.3%      Fee
    27       MS         1            4/1/08              120          116         276           $3,979,004     55.7%      Fee
    28       MS         1            4/1/08              120          116         276           $3,912,223     55.7%      Fee
    29       MS         1            4/1/08              120          116         276           $3,288,938     55.7%      Fee
    30       MS         1            4/1/08              120          116         276           $3,172,073     55.7%      Fee
    31       MS         1            4/1/08              120          116         276           $2,081,324     55.7%      Fee
    32       MS         1            4/1/08              120          116         276           $1,842,027     55.7%      Fee
    33       MS         1            6/1/08              120          118         360          $20,753,242     66.3%      Fee
    34       CT         1            5/1/08              120          117         300          $16,723,057     59.7%      Fee
    35       CT         1            6/1/08              120          118         300           $4,914,449     46.5%      Fee
    36       CT         1            6/1/08              120          118         300           $3,348,110     46.5%      Fee
    37       CT         1            6/1/08              120          118         300           $2,086,944     46.5%      Fee
    38       CT         1            6/1/08              120          118         300           $1,450,975     46.5%      Fee
    39       CT         1            6/1/08              120          118         300             $991,650     46.5%      Fee
    40       CT         1            6/1/08              120          118         300             $879,585     46.5%      Fee
    41       CT         1            6/1/08              120          118         300             $837,592     46.5%      Fee
    42       CT         3            6/1/08              120          118         300          $14,069,444     55.2%      Fee
    43       CT         1            4/1/08              120          116         300          $13,311,754     49.1%      Fee
    44       MS         1            6/1/08              120          118         360           $3,977,624     68.6%      Fee
    45       MS         1            6/1/08              120          118         360           $3,110,091     68.6%      Fee
    46       MS         1            6/1/08              120          118         360           $2,153,403     68.6%      Fee
    47       MS         1            6/1/08              120          118         360           $1,793,359     68.6%      Fee
    48       MS         1            6/1/08              120          118         360           $1,097,276     68.6%      Fee
    49       MS         1            6/1/08              120          118         360           $1,045,840     68.6%      Fee
    50       MS         1            6/1/08              120          118         360             $709,800     68.6%      Fee
    51       CT         1            6/1/18              240          238         229              $26,547     0.2%       Fee
    52       CT         1            5/1/08              120          117         300           $9,243,782     61.2%      Fee
    53       CT         1            5/1/18              240          237         360           $6,857,769     47.3%      Fee
    54       CT         1            4/1/08              120          116         300           $9,044,555     62.8%      Fee
    55       MS         1            8/1/08              120          120         360           $9,902,494     66.0%      Fee
    56       RMF        2            1/1/08              120          113         360           $9,542,467     69.1%      Fee
    57       RMF        1            5/1/18              240          237         240                   $0     0.0%       Fee
    58       MS         3            5/1/08              120          117         360           $8,721,809     63.2%      Fee
    59       RMF        1            3/1/13              180          175         300           $2,910,064     51.2%      Fee
    60       RMF        1            3/1/13              180          175         300           $1,618,903     51.2%      Fee
    61       RMF        1            3/1/13              180          175         300             $796,149     51.2%      Fee
    62       RMF        1            3/1/13              180          175         300             $727,847     51.2%      Fee
    63       MS         1            6/1/08              120          118         300           $2,997,672     53.8%      Fee
    64       MS         1            6/1/08              120          118         300           $2,761,014     53.8%      Fee
    65       MS         1            6/1/08              120          118         300           $1,008,912     53.8%      Fee
    66       MS         1            6/1/08              120          118         300             $705,823     53.8%      Fee
    67       CT         1            3/1/08              120          115         300           $7,203,843     48.2%      Fee
    68       MS         1            7/1/08              120          119         240           $1,121,443     56.1%      Fee
    69       MS         1            7/1/08              120          119         240             $975,655     56.1%      Fee
    70       MS         1            7/1/08              120          119         240             $956,365     56.1%      Fee
    71       MS         1            7/1/08              120          119         240             $703,371     56.1%      Fee
    72       MS         1            7/1/08              120          119         240             $656,044     56.1%      Fee
    73       MS         1            7/1/08              120          119         240             $555,115     56.1%      Fee
    74       MS         1            7/1/08              120          119         240             $527,077     56.1%      Fee
    75       MS         1            7/1/08              120          119         240             $459,792     56.1%      Fee
    76       MS         1            7/1/08              120          119         240             $454,154     56.1%      Fee
    77       CT         1            3/1/18              240          235         360           $5,157,462     43.7%      Fee
    78       MS         1            4/1/08              120          116         360           $7,571,192     65.8%      Fee
    79       MS         1            8/1/07              120          108         300           $6,556,054     23.2%      Fee
    80       CT         1            5/1/08              120          117         300           $6,396,575     53.1%      Fee
    81       MS         1            5/1/08              120          117         300           $6,290,591     61.1%      Fee
    82       RMF        3            5/1/08              120          117         360           $6,457,952     68.3%      Fee
    83       CT         2            4/1/08              120          116         360           $6,470,754     51.8%      Fee
    84       MS         1           12/1/07              120          112         300           $6,161,070     56.0%      Fee
    85       RMF        2           12/1/07              120          112         360           $6,393,999     69.5%      Fee
    86       MS         3            1/1/06              120           89         360           $6,480,559     55.9%      Fee
    87       MS         1            6/1/08              120          118         300           $5,908,632     56.3%      Fee
    88       CT         1            7/1/23              300          299         300                   $0     0.0%       Fee
    89       CT         1            4/1/08              120          116         360           $6,273,218     73.4%      Fee
    90       CT         1            5/1/08              120          117         300           $3,525,709     58.2%      Fee
    91       CT         1            5/1/08              120          117         300           $2,025,747     58.2%      Fee
    92       CT         1            2/1/08              120          114         360           $6,048,614     65.7%      Fee
    93       CT         1           11/1/04               80           75         356           $6,454,430     52.5%      Fee
    94       MS         1            4/1/13              180          176         360           $5,292,457     57.2%      Fee
    95       MS         3            6/1/08              120          118         360           $5,943,861     65.3%      Fee
    96       CT         1            3/1/08              120          115         300           $2,304,177     63.1%      Fee
    97       CT         1            2/1/08              120          114         300           $1,816,252     63.1%      Fee
    98       CT         1            3/1/08              120          115         300           $1,369,488     63.1%      Fee
    99       CT         1            5/1/08              120          117         300           $1,603,355     53.0%      Fee
   100       CT         1            5/1/08              120          117         300           $1,413,186     53.0%      Fee
   101       CT         1            5/1/08              120          117         300             $961,901     53.0%      Fee
   102       CT         1            5/1/08              120          117         300             $691,855     53.0%      Fee
   103       CT         1            5/1/08              120          117         300             $677,896     53.0%      Fee
   104       MS         3           11/1/05              120           87         360           $5,917,923     55.8%      Fee
   105       RMF        3            1/1/08              120          113         360           $5,671,950     69.6%      Fee
   106       MS         1            6/1/08              120          118         300           $5,253,375     56.8%      Fee
   107       RMF        2            4/1/08              120          116         360           $5,531,269     66.7%      Fee
   108       RMF        3            1/1/08              120          113         360           $5,576,765     69.7%      Fee
   109       CT         1            7/1/08              120          119         360           $5,392,307     64.2%      Fee
   110       MS         1            6/1/08              120          118         360           $5,499,962     61.1%      Fee
   111       CT         1            3/1/08              120          115         376           $5,302,868     67.1%      Fee
   112       CT         1            2/1/08              120          114         300           $2,573,377     41.7%      Fee
   113       CT         1            2/1/08              120          114         300           $1,921,038     41.7%      Fee
   114       RMF        2            1/1/08              120          113         360           $4,768,688     66.2%      Fee
   115       CT         1           11/1/07              120          111         300           $4,499,257     56.6%      Fee
   116       CT         1            7/1/08              120          119         300           $4,372,222     55.3%      Fee
   117       CT         1            4/1/08              120          116         360           $4,598,799     61.3%   Leasehold
   118       CT         1            5/1/08              120          117         300           $4,244,819     48.8%      Fee
   119       MS         1            6/1/18              240          238         240             $201,653     2.6%       Fee
   120       RMF        2            1/1/08              120          113         360           $4,510,601     69.4%      Fee
   121       MS         1            6/1/08              120          118         360           $4,583,435     62.8%      Fee
   122       MS         3            5/1/06              120           93         300           $4,309,448     51.9%      Fee
   123       MS         1            6/1/08              120          118         300           $4,185,317     55.1%      Fee
   124       MS         1            1/1/06              120           89         300           $4,188,801     45.5%      Fee
   125       CT         1            5/1/08              120          117         300           $4,055,505     55.4%  Fee/Leasehold
   126       CT         1            3/1/08              120          115         300           $4,050,489     58.7%      Fee
   127       CT         1            5/1/18              240          237         240                   $0     0.0%       Fee
   128       CT         1            3/1/13              180          175         240           $1,648,376     31.8%      Fee
   129       CT         1            3/1/13              180          175         240             $549,457     31.8%      Fee
   130       MS         3            2/1/06              120           90         360           $4,393,695     44.8%      Fee
   131       CT         1            3/1/13              180          175         300           $3,066,577     48.7%      Fee
   132       MS         3            4/1/08              120          116         360           $4,185,991     54.4%      Fee
   133       RMF        2           12/1/07              120          112         360           $4,175,673     69.6%      Fee
   134       MS         1            8/1/08              120          120         300           $3,813,117     53.7%      Fee
   135       CT         1            5/1/08              120          117         300           $3,694,021     56.0%      Fee
   136       CT         1            5/1/03               60           57         300           $4,223,006     74.1%      Fee
   137       CT         1            4/1/08              120          116         300           $3,617,233     60.3%      Fee
   138       CT         1            3/1/08              120          115         300           $3,593,229     56.1%      Fee
   139       RMF        1            6/1/18              239          238         240                   $0     0.0%       Fee
   140       MS         1            5/1/08              120          117         360           $3,851,814     55.0%      Fee
   141       RMF        2            3/1/08              120          115         360           $3,778,833     64.0%      Fee
   142       CT         1            5/1/18              240          237         300           $1,585,365     27.3%      Fee
   143       MS         2           10/1/07              120          110         360           $3,891,720     53.7%      Fee
   144       MS         1            7/1/08              120          119         360           $3,776,606     71.0%      Fee
   145       CT         1            4/1/13              180          176         300           $2,580,546     44.3%      Fee
   146       CT         1            3/1/13              180          175         300           $1,176,496     47.2%      Fee
   147       CT         1            3/1/13              180          175         300             $690,340     47.2%      Fee
   148       CT         1            3/1/13              180          175         300             $738,956     47.2%      Fee
   149       RMF        3            2/1/05               84           78         360           $3,685,656     73.3%      Fee
   150       CT         1            3/1/13              180          175         300             $832,948     46.8%      Fee
   151       CT         1            3/1/13              180          175         300             $800,536     46.8%      Fee
   152       CT         1            3/1/13              180          175         300             $495,880     46.8%      Fee
   153       CT         1            3/1/13              180          175         300             $453,744     46.8%      Fee
   154       MS         1            4/1/08              120          116         300           $3,198,796     55.6%      Fee
   155       RMF        1            3/1/08              120          115         300           $3,150,157     60.6%      Fee
   156       CT         1            5/1/08              120          117         300           $3,136,234     64.7%      Fee
   157       MS         1            6/1/08              120          118         360           $1,680,601     65.9%      Fee
   158       MS         1            6/1/08              120          118         360           $1,680,601     65.9%      Fee
   159       CT         2            4/1/08              120          116         360           $3,235,377     64.7%      Fee
   160       CT         1            4/1/03               60           56         300           $3,474,220     62.0%      Fee
   161       MS         1            4/1/08              120          116         300           $2,930,120     61.0%      Fee
   162       MS         1            5/1/08              120          117         240           $2,502,339     39.4%      Fee
   163       CT         3            4/1/08              120          116         360           $3,080,327     67.0%      Fee
   164       CT         1            3/1/01               36           31         300           $3,356,412     64.2%      Fee
   165       MS         1            6/1/08              120          118         300           $2,843,932     56.9%      Fee
   166       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   167       RMF        2            4/1/08              120          116         360           $2,937,137     66.8%      Fee
   168       CT         1            6/1/18              240          238         240                   $0     0.0%       Fee
   169       CT         1            6/1/18              240          238         240                   $0     0.0%       Fee
   170       CT         1            6/1/18              240          238         240                   $0     0.0%       Fee
   171       CT         1            3/1/23              300          295         300                   $0     0.0%       Fee
   172       CT         1            5/1/08              120          117         300           $1,471,761     54.0%      Fee
   173       CT         1            5/1/08              120          117         300           $1,126,846     54.0%      Fee
   174       CT         1           10/1/07              114          110         294           $2,667,334     62.0%      Fee
   175       CT         1            5/1/13              180          177         300           $1,426,568     43.3%      Fee
   176       CT         1            5/1/13              180          177         300             $586,366     43.3%      Fee
   177       MS         1            5/1/08              120          117         360           $2,823,228     57.6%      Fee
   178       CT         1            2/1/08              120          114         360           $2,755,915     68.9%      Fee
   179       CT         1            5/1/08              120          117         360           $2,748,352     67.0%      Fee
   180       CT         1            3/1/13              180          175         360           $2,345,436     52.1%      Fee
   181       MS         1            7/1/08              120          119         240           $2,183,626     46.5%      Fee
   182       CT         1            4/1/08              120          116         300           $2,486,944     57.2%      Fee
   183       CT         1            4/1/08              120          116         240           $2,126,283     46.2%      Fee
   184       MS         1            5/1/08              120          117         240           $2,115,521     35.3%      Fee
   185       RMF        1            3/1/08              120          115         300           $2,381,161     52.9%      Fee
   186       CT         1            2/1/13              180          174         180                   $0     0.0%       Fee
   187       MS         1            5/1/08              120          117         360           $2,613,257     71.1%      Fee
   188       CT         1            5/1/08              120          117         240           $2,006,657     48.9%      Fee
   189       CT         1            2/1/08              120          114         300           $2,342,136     59.9%      Fee
   190       CT         1            5/1/13              180          177         360           $2,138,345     57.8%      Fee
   191       CT         1            3/1/08              120          115         300           $2,271,097     61.4%      Fee
   192       CT         3            2/1/08              120          114         300           $2,270,633     63.4%      Fee
   193       CT         1            3/1/13              180          175         360           $2,080,796     59.5%      Fee
   194       CT         1            4/1/13              180          176         360           $2,094,144     63.5%      Fee
   195       MS         1            6/1/13              180          178         300           $1,795,017     49.2%      Fee
   196       CT         1            6/1/08              120          118         300           $2,158,845     60.0%      Fee
   197       RMF        1            6/1/08              120          118         300           $2,155,944     59.9%      Fee
   198       CT         1            6/1/18              240          238         240                   $0     0.0%    Leasehold
   199       CT         2            3/1/08              120          115         360           $2,329,470     58.6%      Fee
   200       CT         1            3/1/08              120          115         300           $2,187,264     60.3%      Fee
   201       CT         1            5/1/08              120          117         300           $2,123,686     63.0%      Fee
   202       CT         1            5/1/13              180          177         300           $1,644,455     42.2%      Fee
   203       CT         3            4/1/08              120          116         360           $2,157,168     68.0%      Fee
   204       CT         1            4/1/08              120          116         300           $1,025,810     57.7%      Fee
   205       CT         1            4/1/08              120          116         300             $992,949     57.7%      Fee
   206       MS         1            5/1/08              120          117         240           $1,736,502     40.4%      Fee
   207       CT         1            4/1/13              180          176         180                   $0     0.0%       Fee
   208       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   209       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   210       CT         1            4/1/08              120          116         360           $2,146,331     57.5%      Fee
   211       CT         1            2/1/08              120          114         360           $2,110,268     64.9%      Fee
   212       CT         1            6/1/23              300          298         288                   $0     0.0%       Fee
   213       CT         1            4/1/08              120          116         300           $1,363,988     58.0%      Fee
   214       CT         1            4/1/08              120          116         300             $561,642     58.0%      Fee
   215       CT         1            4/1/08              120          116         300           $1,912,505     28.1%      Fee
   216       CT         1            3/1/08              120          115         300           $1,931,721     56.9%      Fee
   217       CT         1            4/1/13              180          176         240             $284,893     27.0%      Fee
   218       CT         1            4/1/13              180          176         240             $278,928     27.0%      Fee
   219       CT         1            4/1/13              180          176         240             $238,587     27.0%      Fee
   220       CT         1            4/1/13              180          176         240             $225,393     27.0%      Fee
   221       MS         1            6/1/07              120          106         240           $1,667,526     48.5%      Fee
   222       CT         1            4/1/08              120          116         300             $905,771     62.0%      Fee
   223       CT         1            4/1/08              120          116         300             $675,609     62.0%      Fee
   224       CT         1            4/1/08              120          116         300             $281,848     62.0%      Fee
   225       CT         1            4/1/23              300          296         300                   $0     0.0%       Fee
   226       CT         1            4/1/08              120          116         300           $1,810,990     63.5%      Fee
   227       CT         1            5/1/13              180          177         300           $1,455,623     38.3%      Fee
   228       CT         1            4/1/13              180          176         180                   $0     0.0%       Fee
   229       CT         1            4/1/13              180          176         180                   $0     0.0%       Fee
   230       CT         1            5/1/13              180          177         360           $1,572,642     54.6%      Fee
   231       CT         1            5/1/14              192          189         192                   $0     0.0%       Fee
   232       CT         1            8/1/07              114          108         355           $1,830,419     73.2%      Fee
   233       CT         1            4/1/08              120          116         300           $1,645,654     61.0%      Fee
   234       CT         1            6/1/08              120          118         240           $1,408,544     48.9%      Fee
   235       CT         1            5/1/08              120          117         300           $1,587,007     57.3%      Fee
   236       CT         1            4/1/08              120          116         300           $1,604,480     59.0%      Fee
   237       CT         1            4/1/13              180          176         300           $1,237,247     34.4%      Fee
   238       CT         2            4/1/08              120          116         300           $1,578,184     60.7%      Fee
   239       RMF        2            1/1/08              120          113         360           $1,738,711     69.5%      Fee
   240       CT         1            3/1/08              120          115         300           $1,579,070     52.6%      Fee
   241       CT         1           10/1/07              120          110         300           $1,668,810     49.8%      Fee
   242       CT         3            3/1/08              120          115         360           $1,758,849     66.6%      Fee
   243       CT         1            4/1/13              180          176         180                   $0     0.0%       Fee
   244       CT         1            2/1/08              120          114         300           $1,610,477     48.8%      Fee
   245       CT         1           11/1/07              120          111         300           $1,611,623     50.4%      Fee
   246       CT         1           11/1/07              120          111         360           $1,709,671     62.2%      Fee
   247       MS         2            6/1/08              120          118         360           $1,660,855     65.1%      Fee
   248       CT         1            5/1/08              120          117         300           $1,500,542     56.1%      Fee
   249       CT         1            4/1/08              120          116         300           $1,544,070     47.5%      Fee
   250       MS         1            7/1/08              120          119         360           $1,617,337     59.7%      Fee
   251       MS         1            5/1/08              120          117         360           $1,641,114     71.4%      Fee
   252       CT         1            5/1/11              156          153         300           $1,262,742     50.5%      Fee
   253       CT         1            5/1/13              180          177         300           $1,116,041     39.9%      Fee
   254       MS         1            9/1/07              120          109         360           $1,599,106     58.4%      Fee
   255       CT         1            5/1/13              180          177         180                   $0     0.0%       Fee
   256       CT         1            4/1/08              120          116         360           $1,551,683     69.7%      Fee
   257       CT         3            3/1/08              120          115         300             $825,340     64.6%      Fee
   258       CT         3            3/1/08              120          115         300             $637,162     64.6%      Fee
   259       MS         3            6/1/08              120          118         360           $1,484,854     64.6%      Fee
   260       CT         1            4/1/08              120          116         300           $1,398,590     46.6%      Fee
   261       CT         1            5/1/08              120          117         240           $1,163,441     48.5%      Fee
   262       CT         3            4/1/08              120          116         300           $1,113,285     61.6%      Fee
   263       CT         2            4/1/08              120          116         300             $237,990     61.6%      Fee
   264       CT         1            4/1/08              120          116         300           $1,363,445     60.9%      Fee
   265       CT         1            3/1/18              240          235         240                   $0     0.0%       Fee
   266       CT         1            3/1/08              120          115         300           $1,324,648     60.9%      Fee
   267       CT         1            4/1/08              120          116         360           $1,412,995     61.7%      Fee
   268       CT         1            6/1/08              120          118         300           $1,265,384     60.3%      Fee
   269       CT         1            5/1/13              180          177         240             $495,887     32.3%      Fee
   270       CT         1            5/1/13              180          177         240             $163,836     32.3%      Fee
   271       CT         1            2/1/08              120          114         300           $1,287,538     46.0%      Fee
   272       CT         1            5/1/08              120          117         300           $1,259,066     57.5%      Fee
   273       CT         1            4/1/08              120          116         300           $1,205,744     40.2%      Fee
   274       CT         1            3/1/08              120          115         300           $1,230,685     61.5%      Fee
   275       CT         1            2/1/05               84           78         327           $1,364,300     62.0%      Fee
   276       CT         1            3/1/08              120          115         300           $1,191,237     50.9%      Fee
   277       CT         1            2/1/08              120          114         300           $1,188,371     57.5%      Fee
   278       CT         1            3/1/13              180          175         300             $488,480     46.9%      Fee
   279       CT         1            3/1/13              180          175         300             $449,820     46.9%      Fee
   280       CT         3            5/1/08              120          117         300             $801,640     60.3%      Fee
   281       CT         2            5/1/08              120          117         300             $388,030     60.3%      Fee
   282       CT         1            4/1/23              300          296         300                   $0     0.0%       Fee
   283       CT         1            4/1/23              300          296         300                   $0     0.0%       Fee
   284       CT         1            4/1/23              300          296         300                   $0     0.0%       Fee
   285       CT         1            4/1/23              300          296         300                   $0     0.0%       Fee
   286       MS         1            4/1/08              120          116         300           $1,154,733     51.3%      Fee
   287       CT         1            3/1/08              120          115         360           $1,219,494     61.0%      Fee
   288       CT         1           12/1/02               60           52         360           $1,298,668     66.9%      Fee
   289       CT         1            6/1/13              180          178         240             $542,742     29.7%      Fee
   290       RMF        1            4/1/18              240          236         240                   $0     0.0%       Fee
   291       CT         2            4/1/08              120          116         300           $1,035,236     52.4%      Fee
   292       CT         1            6/1/13              180          178         180                   $0     0.0%       Fee
   293       CT         1           12/1/07              120          112         360           $1,135,885     60.1%      Fee
   294       CT         1            6/1/08              120          118         360           $1,087,641     64.0%      Fee
   295       CT         1            3/1/13              180          175         180                   $0     0.0%       Fee
   296       CT         1            3/1/03               60           55         360           $1,169,719     76.7%      Fee
   297       CT         1            5/1/08              120          117         240             $835,051     49.1%      Fee
   298       CT         1            5/1/13              180          177         300             $779,955     49.5%      Fee
   299       CT         3            5/1/08              120          117         300             $945,041     37.8%      Fee
   300       CT         1            5/1/13              180          177         240             $516,825     24.0%      Fee
   301       CT         2            3/1/08              120          115         300             $959,484     58.2%      Fee
   302       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   303       CT         1            5/1/08              120          117         300             $916,411     55.5%      Fee
   304       CT         2            1/1/08              120          113         300             $944,635     51.1%      Fee
   305       CT         1           10/1/02               60           50         240           $1,028,120     57.1%      Fee
   306       CT         1            2/1/18              240          234         240                   $0     0.0%       Fee
   307       CT         1            1/1/08              120          113         360           $1,001,209     58.0%      Fee
   308       CT         1            5/1/23              300          297         300                   $0     0.0%       Fee
   309       CT         1            5/1/08              120          117         300             $902,520     56.4%      Fee
   310       CT         1            5/1/08              120          117         300             $885,374     56.4%      Fee
   311       CT         1            4/1/08              120          116         300             $885,372     46.6%      Fee
   312       CT         1            4/1/08              120          116         240             $767,025     46.5%      Fee
   313       CT         1            5/1/08              120          117         300             $877,683     65.0%      Fee
   314       RMF        1            3/1/12              168          163         240             $508,566     34.5%      Fee
   315       CT         2            2/1/08              120          114         300             $833,699     45.1%      Fee
   316       CT         1            2/1/08              120          114         300             $819,389     60.7%      Fee
   317       RMF        1            4/1/12              168          164         300             $667,448     53.2%      Fee
   318       CT         1            4/1/08              120          116         300             $810,099     57.9%      Fee
   319       CT         1            4/1/08              120          116         240             $678,903     50.3%      Fee
   320       RMF        1           10/1/11              162          158         300             $672,827     54.7%      Fee
   321       CT         1            3/1/08              120          115         300             $796,764     63.7%      Fee
   322       CT         1            5/1/13              180          177         360             $747,840     49.9%      Fee
   323       CT         1            2/1/13              180          174         345             $697,587     53.7%      Fee
   324       CT         1            5/1/08              120          117         240             $631,380     52.6%      Fee
   325       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   326       CT         1           10/1/07              120          110         300             $755,076     58.1%      Fee
   327       CT         1            4/1/13              180          176         300             $584,470     48.3%      Fee
   328       CT         3            5/1/08              120          117         300             $697,196     63.4%      Fee
   329       CT         1            2/1/08              120          114         300             $722,656     55.6%      Fee
   330       CT         1            9/1/07              120          109         360             $757,897     62.1%      Fee
   331       CT         1            3/1/08              120          115         300             $677,507     61.6%      Fee
   332       CT         3            5/1/08              120          117         300             $654,416     63.8%      Fee
   333       CT         1            4/1/13              180          176         300             $521,251     49.2%      Fee
   334       CT         1           12/1/12              180          172         360             $609,045     49.2%      Fee
   335       CT         1           12/1/07              120          112         360             $691,514     53.2%      Fee
   336       CT         1            5/1/08              120          117         360             $653,946     64.1%      Fee
   337       CT         1            1/1/08              120          113         300             $614,017     43.9%      Fee
   338       CT         1            5/1/08              120          117         300             $603,694     52.2%      Fee
   339       CT         3            5/1/08              120          117         300             $567,584     66.8%      Fee
   340       CT         1            4/1/08              120          116         300             $518,301     55.7%      Fee
   341       CT         1            4/1/08              120          116         300             $490,640     61.3%      Fee
   342       CT         1            4/1/08              120          116         240             $423,694     53.0%      Fee
   343       CT         1           10/1/07              120          110         360             $510,884     52.7%      Fee
   344       CT         1           10/1/07              120          110         360             $504,099     65.5%      Fee
   345       CT         1            2/1/13              180          174         300             $350,638     48.7%      Fee
   346       CT         1            5/1/08              120          117         240             $363,637     53.5%      Fee
   347       CT         1           10/1/07              120          110         360             $457,106     60.9%      Fee
   348       CT         1            4/1/08              120          116         300             $417,341     56.4%      Fee
   349       CT         1           12/1/07              120          112         360             $440,851     51.0%      Fee
   350       CT         1            8/1/07              120          108         360             $456,428     50.7%      Fee
   351       CT         2            5/1/08              120          117         300             $400,196     61.6%      Fee
   352       CT         2           11/1/07              120          111         360             $407,811     63.2%      Fee
   353       CT         3            5/1/08              120          117         300             $372,407     61.6%      Fee
   354       CT         1            1/1/08              120          113         360             $365,905     50.1%      Fee
   355       CT         1            3/1/08              120          115         313             $343,783     54.6%      Fee
   356       CT         1            1/1/08              120          113         360             $332,472     63.3%      Fee
   357       CT         1           11/1/12              180          171         180                   $0     0.0%       Fee
   358       CT         1           11/1/07              120          111         300             $288,754     51.1%      Fee
   359       CT         1           12/1/07              120          112         300             $280,502     49.2%      Fee
   360       CT         1            8/1/07              120          108         360             $298,910     56.9%      Fee
   361       CT         1           12/1/12              180          172         180                   $0     0.0%       Fee
   362       CT         1            3/1/13              180          175         300             $204,440     47.0%      Fee
   363       CT         1            1/1/13              180          173         360             $232,317     54.0%      Fee
   364       CT         3            2/1/08              120          114         300             $243,815     57.4%      Fee
   365       CT         3            3/1/08              120          115         314             $242,306     65.3%      Fee
   366       CT         2            4/1/08              120          116         300             $233,766     55.7%      Fee
   367       CT         1            4/1/18              240          236         240                   $0     0.0%       Fee
   368       CT         1           11/1/07              120          111         360             $241,461     56.8%      Fee
   369       CT         1            3/1/08              120          115         300             $208,083     52.0%      Fee
   370       CT         1            2/1/08              120          114         284             $180,355     25.8%      Fee
   371       CT         1            4/1/08              120          116         360             $187,838     32.4%      Fee
   372       CT         3            4/1/08              120          116         300             $166,936     66.8%      Fee
   373       CT         1            4/1/08              120          116         300             $161,154     53.7%      Fee
   374       CT         1            3/1/13              180          175         184               $7,491     2.5%       Fee
   375       CT         1            3/1/13              180          175         180                   $0     0.0%       Fee
   376       CT         1            4/1/08              120          116         300             $141,094     58.8%      Fee
   377       CT         1            2/1/08              120          114         300             $128,851     52.6%      Fee
   378       CT         1            4/1/11              156          152         156                   $0     0.0%       Fee
   379       CT         2            2/1/08              120          114         300             $112,731     61.3%      Fee
   380       CT         1            3/1/08              120          115         316             $112,231     64.5%      Fee
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 Loan            Loan
  No.    Seller  Group        Property                                          Address
  ---    ------  -----        --------                                          -------
  <S>     <C>      <C>   <C>                                                    <C>       
  14      RMF      1     Fountain View Nursing Home (2A)                        215 First Street N.E.
  15      RMF      1     Greeneville West Health Care Center (2A)               106 Holt Court
  16      RMF      1     Bay St. Joseph Care Center (2A)                        220 9th Street
  17      RMF      1     Heritage Manor of Abbeville (2A)                       2403 Alonzo Drive
  18      RMF      1     Panola Nursing Home (2A)                               501 Cottage Road
  19      RMF      1     Jackson Manor Nursing Home (2A)                        U.S. Highway 167 South
  20      RMF      1     West Mesa Health Care Center (2A)                      9150 McMahon Blvd. N.W.
  21      RMF      1     Pickett County Nursing Home (2A)                       129 Hillcrest Drive
  23      RMF      1     The Courville at Nashua & Villas at Nashua (2II)       22 Hunt Street/22.5 Hunt Street
  24      RMF      1     Aynsley Place (2II)                                    80 Lake Street
  25      RMF      1     The Courville at Manchester (2II)                      44 West Webster Street
  26      RMF      1     Carlyle Place (2II)                                    44 Route 101
  56      RMF      2     Ashton Pointe Apartments                               308 Frankford Avenue
  57      RMF      1     Wedgewood Care Center                                  199 Community Drive
  59      RMF      1     Oakwood Nursing Home (2VI)                             401 Witsell Street
  60      RMF      1     Tanglewood Nursing Home (2VI)                          Third Street
  61      RMF      1     Forsyth Nursing Home (2VI)                             521 Cabiness Road
  62      RMF      1     Hilltop Nursing Home (2VI)                             4796 Highway 42 North
  82      RMF      3     Highland Walk Apartments                               6069 Norcross Tucker Road
  85      RMF      2     Sandlewood Apartments                                  6519 Mt. Zion Boulevard
  105     RMF      3     The Palms of Apalachee Apartments                      2855 Apalachee Parkway
  107     RMF      2     Columbia Arms Apartments                               1600 Columbia Arms Circle
  108     RMF      3     Palms of Magnolia                                      1112 So. Magnolia Drive
  114     RMF      2     Spring Valley Club Apartments                          2121 Harrison Avenue
  120     RMF      2     Highland Estates                                       27 Maypop Lane
  133     RMF      2     Wynstone Apartments                                    205 Millwood Drive
  139     RMF      1     West Lawrence Care Center                              1410 Seagirt Boulevard
  141     RMF      3     Cambridge Park Apartments                              621 Memorial Drive
  149     RMF      3     Golden Pointe Apartments                               7325 Golden Pointe Boulevard
  155     RMF      1     Marriott Fairfield Inn                                 2225 Northwest Evangeline Thruway
  167     RMF      2     Belle Rive Club Apartments                             8715 Belle Rive Boulevard
  185     RMF      1     Spalding Plaza Retail and Office Complex               6450-6470 Spalding Drive
  197     RMF      1     Pharr Plaza                                            375 Pharr Road, NE
  239     RMF      2     Premier Club Apartments                                5100 Highpoint Road
  290     RMF      1     Rite Aid Drug Store - Griffin, GA                      405 S. Hill Street
  314     RMF      1     Hollywood Video Store - High Point, NC                 2118 N. Main Street
  317     RMF      1     Hollywood Video Store - Virginia Beach                 629 Newtown Road
  320     RMF      1     Hollywood Video Store - Pikesville, MD                 211 Reisterstown Road
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                     Related Mortgage                       Mortgage
 Loan            Loan                             Property                Loans              Cut-Off        Unit or        Note
  No.    Seller  Group     City        State        Type              (by Loan No.)        Date Balance       SF           Rate
  ---    ------  -----     ----        -----        ----              -------------        ------------       --           ----
  <S>     <C>      <C>   <C>             <C>     <C>            <C>                       <C>               <C>           <C>
  14      RMF      1     Springhill      LA      Healthcare                                $8,117,518.62    $41,802       8.260%
  15      RMF      1     Greeneville     TN      Healthcare                                $7,003,349.39    $41,802       8.260%
  16      RMF      1     Port St. Joe    FL      Healthcare                                $5,650,429.62    $41,802       8.260%
  17      RMF      1     Abbeville       LA      Healthcare                                $5,411,679.08    $41,802       8.260%
  18      RMF      1     Carthage        TX      Healthcare                                $3,820,008.77    $41,802       8.260%
  19      RMF      1     Jonesboro       LA      Healthcare                                $3,262,924.19    $41,802       8.260%
  20      RMF      1     Albuquerque     NM      Healthcare                                $2,715,501.64    $41,802       8.260%
  21      RMF      1     Byrdstown       TN      Healthcare                                $2,142,251.08    $41,802       8.260%
  23      RMF      1     Nashua          NH      Healthcare                               $12,024,709.13    $96,606       7.890%
  24      RMF      1     Nashua          NH      Healthcare                                $4,788,347.07    $96,606       7.890%
  25      RMF      1     Manchester      NH      Healthcare                                $4,089,470.85    $96,606       7.890%
  26      RMF      1     Bedford         NH      Healthcare                                $4,021,821.90    $96,606       7.890%
  56      RMF      2     Lubbock         TX      Multifamily                              $10,965,689.67    $45,690       7.120%
  57      RMF      1     Great Neck      NY      Healthcare                               $10,944,882.32    $54,724       7.840%
  59      RMF      1     Walterboro      SC      Healthcare                                $4,527,016.68    $21,547       8.010%
  60      RMF      1     Ridgeway        SC      Healthcare                                $2,518,432.93    $21,547       8.010%
  61      RMF      1     Forsyth         GA      Healthcare                                $1,238,522.73    $21,547       8.010%
  62      RMF      1     Forsyth         GA      Healthcare                                $1,132,268.94    $21,547       8.010%
  82      RMF      3     Norcross        GA      Multifamily         (120)                 $7,482,949.63    $35,976       7.040%
  85      RMF      2     Atlanta         GA      Multifamily  (105), (108), (133)          $7,305,575.74    $36,528       7.500%
  105     RMF      3     Tallahassee     FL      Multifamily   (85), (108), (133)          $6,484,776.60    $23,411       7.500%
  107     RMF      2     Kissimmee       FL      Multifamily                               $6,380,363.08    $46,914       7.200%
  108     RMF      3     Tallahassee     FL      Multifamily   (85), (105), (133)          $6,365,424.93    $27,919       7.500%
  114     RMF      2     Panama City     FL      Multifamily                               $5,469,440.70    $34,184       7.350%
  120     RMF      2     Decatur         GA      Multifamily          (82)                 $5,171,215.48    $34,246       7.370%
  133     RMF      2     Nashville       TN      Multifamily   (85), (105), (108)          $4,770,988.27    $23,387       7.500%
  139     RMF      1     Far Rockaway    NY      Healthcare                                $4,393,126.10    $20,433       7.945%
  141     RMF      3     Red Bank        TN      Multifamily                               $4,382,531.85    $19,392       6.930%
  149     RMF      3     Orlando         FL      Multifamily         (167)                 $3,981,336.42    $33,178       7.620%
  155     RMF      1     Lafayette       LA      Hospitality                               $3,879,892.01    $48,499       7.886%
  167     RMF      2     Jacksonville    FL      Multifamily         (149)                 $3,389,524.88    $32,592       7.180%
  185     RMF      1     Norcross        GA       Mixed Use                                $2,982,700.74        $63       7.230%
  197     RMF      1     Atlanta         GA        Retail                                  $2,693,948.01        $89       7.450%
  239     RMF      2     Union City      GA      Multifamily                               $1,989,134.36    $22,604       7.470%
  290     RMF      1     Griffin         GA        Retail                                  $1,310,326.09       $117       7.300%
  314     RMF      1     High Point      NC        Retail                                  $1,070,564.50       $143       7.610%
  317     RMF      1     Virginia Beach  VA        Retail                                    $999,477.33       $133       7.460%
  320     RMF      1     Pikesville      MD        Retail                                    $979,567.44       $136       7.460%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                         Term to      Rem. Term.
                                                       to Maturity   to Maturity  Amort.   Scheduled                
 Loan            Loan      Hyper-      Maturity Date      or ARD       or ARD     Term      Balloon         Balloon   Security
  No.    Seller  Group      Date        Amortizing        or ARD       (mos)      (mos)      (mos)          Balance     LTV
  ---    ------  -----      ----        ----------        ------       -----      -----      -----          -------     ---
  <S>     <C>      <C>     <C>              <C>          <C>            <C>        <C>        <C>        <C>           <C>
  14      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $6,346,920   61.1%
  15      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $5,475,774   61.1%
  16      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $4,417,954   61.1%
  17      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $4,231,280   61.1%
  18      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $2,986,786   61.1%
  19      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $2,551,215   61.1%
  20      RMF      1       11/24/97          No          12/1/02        60          52        300         $2,537,070   61.1%
  21      RMF      1       11/24/97          No          12/1/12        180        172        300         $1,396,067   61.1%
  23      RMF      1       4/30/98           No          5/1/08         120        117        300         $9,743,255   63.3%
  24      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,879,851   63.3%
  25      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,313,573   63.3%
  26      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,258,759   63.3%
  56      RMF      2       12/31/97         Yes          1/1/08         120        113        360         $9,542,467   69.1%
  57      RMF      1       4/24/98           No          5/1/18         240        237        240                 $0   0.0%
  59      RMF      1        2/2/98           No          3/1/13         180        175        300         $2,910,064   51.2%
  60      RMF      1        2/2/98           No          3/1/13         180        175        300         $1,618,903   51.2%
  61      RMF      1        2/2/98           No          3/1/13         180        175        300           $796,149   51.2%
  62      RMF      1        2/2/98           No          3/1/13         180        175        300           $727,847   51.2%
  82      RMF      3        4/7/98           No          5/1/08         120        117        360         $6,457,952   68.3%
  85      RMF      2       11/11/97         Yes          12/1/07        120        112        360         $6,393,999   69.5%
  105     RMF      3       12/10/97         Yes          1/1/08         120        113        360         $5,671,950   69.6%
  107     RMF      2       3/31/98          Yes          4/1/08         120        116        360         $5,531,269   66.7%
  108     RMF      3       12/10/97         Yes          1/1/08         120        113        360         $5,576,765   69.7%
  114     RMF      2       12/30/97         Yes          1/1/08         120        113        360         $4,768,688   66.2%
  120     RMF      2       12/19/97         Yes          1/1/08         120        113        360         $4,510,601   69.4%
  133     RMF      2       11/11/97         Yes          12/1/07        120        112        360         $4,175,673   69.6%
  139     RMF      1        6/4/98           No          6/1/18         239        238        240                 $0   0.0%
  141     RMF      3        2/4/98          Yes          3/1/08         120        115        360         $3,778,833   64.0%
  149     RMF      3       12/31/97         Yes          2/1/05         84          78        360         $3,685,656   73.3%
  155     RMF      1       2/27/98          Yes          3/1/08         120        115        300         $3,150,157   60.6%
  167     RMF      2       3/26/98          Yes          4/1/08         120        116        360         $2,937,137   66.8%
  185     RMF      1       2/13/98          Yes          3/1/08         120        115        300         $2,381,161   52.9%
  197     RMF      1       5/29/98           No          6/1/08         120        118        300         $2,155,944   59.9%
  239     RMF      2       12/22/97         Yes          1/1/08         120        113        360         $1,738,711   69.5%
  290     RMF      1       3/19/98           No          4/1/18         240        236        240                 $0   0.0%
  314     RMF      1        2/9/98          Yes          3/1/12         168        163        240           $508,566   34.5%
  317     RMF      1        3/2/98          Yes          4/1/12         168        164        300           $667,448   53.2%
  320     RMF      1        3/2/98          Yes          10/1/11        162        158        300           $672,827   54.7%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                         
                                                                     Healthcare                                      Administrative
 Loan            Loan                           Primary               Advisory                                           Cost
  No.    Seller  Group      Type     Master       Fee                   Fee       Trustee        Excess Strip            Rate
  ---    ------  -----      ----     ------       ---                   ---       -------        ------------            ----
  <S>     <C>      <C>   <C>         <C>         <C>                   <C>         <C>              <C>                 <C>
  14      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  15      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  16      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  17      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  18      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  19      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  20      RMF      1     Leasehold   2.500       3.000                 2.000       0.300            21.500              29.300
  21      RMF      1     Leasehold   2.500       3.000                 2.000       0.300            21.500              29.300
  23      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  24      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  25      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  26      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  56      RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  57      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  59      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  60      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  61      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  62      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  82      RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  85      RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  105     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  107     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  108     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  114     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  120     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  133     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  139     RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  141     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  149     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  155     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  167     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  185     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  197     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  239     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  290     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  314     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  317     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  320     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 Loan            Loan
  No.    Seller  Group        Property                                          Address
  ---    ------  -----        --------                                          -------
  <S>     <C>      <C>   <C>                                                    <C>       
  14      RMF      1     Fountain View Nursing Home (2A)                        215 First Street N.E.
  15      RMF      1     Greeneville West Health Care Center (2A)               106 Holt Court
  16      RMF      1     Bay St. Joseph Care Center (2A)                        220 9th Street
  17      RMF      1     Heritage Manor of Abbeville (2A)                       2403 Alonzo Drive
  18      RMF      1     Panola Nursing Home (2A)                               501 Cottage Road
  19      RMF      1     Jackson Manor Nursing Home (2A)                        U.S. Highway 167 South
  20      RMF      1     West Mesa Health Care Center (2A)                      9150 McMahon Blvd. N.W.
  21      RMF      1     Pickett County Nursing Home (2A)                       129 Hillcrest Drive
  23      RMF      1     The Courville at Nashua & Villas at Nashua (2II)       22 Hunt Street/22.5 Hunt Street
  24      RMF      1     Aynsley Place (2II)                                    80 Lake Street
  25      RMF      1     The Courville at Manchester (2II)                      44 West Webster Street
  26      RMF      1     Carlyle Place (2II)                                    44 Route 101
  56      RMF      2     Ashton Pointe Apartments                               308 Frankford Avenue
  57      RMF      1     Wedgewood Care Center                                  199 Community Drive
  59      RMF      1     Oakwood Nursing Home (2VI)                             401 Witsell Street
  60      RMF      1     Tanglewood Nursing Home (2VI)                          Third Street
  61      RMF      1     Forsyth Nursing Home (2VI)                             521 Cabiness Road
  62      RMF      1     Hilltop Nursing Home (2VI)                             4796 Highway 42 North
  82      RMF      3     Highland Walk Apartments                               6069 Norcross Tucker Road
  85      RMF      2     Sandlewood Apartments                                  6519 Mt. Zion Boulevard
  105     RMF      3     The Palms of Apalachee Apartments                      2855 Apalachee Parkway
  107     RMF      2     Columbia Arms Apartments                               1600 Columbia Arms Circle
  108     RMF      3     Palms of Magnolia                                      1112 So. Magnolia Drive
  114     RMF      2     Spring Valley Club Apartments                          2121 Harrison Avenue
  120     RMF      2     Highland Estates                                       27 Maypop Lane
  133     RMF      2     Wynstone Apartments                                    205 Millwood Drive
  139     RMF      1     West Lawrence Care Center                              1410 Seagirt Boulevard
  141     RMF      3     Cambridge Park Apartments                              621 Memorial Drive
  149     RMF      3     Golden Pointe Apartments                               7325 Golden Pointe Boulevard
  155     RMF      1     Marriott Fairfield Inn                                 2225 Northwest Evangeline Thruway
  167     RMF      2     Belle Rive Club Apartments                             8715 Belle Rive Boulevard
  185     RMF      1     Spalding Plaza Retail and Office Complex               6450-6470 Spalding Drive
  197     RMF      1     Pharr Plaza                                            375 Pharr Road, NE
  239     RMF      2     Premier Club Apartments                                5100 Highpoint Road
  290     RMF      1     Rite Aid Drug Store - Griffin, GA                      405 S. Hill Street
  314     RMF      1     Hollywood Video Store - High Point, NC                 2118 N. Main Street
  317     RMF      1     Hollywood Video Store - Virginia Beach                 629 Newtown Road
  320     RMF      1     Hollywood Video Store - Pikesville, MD                 211 Reisterstown Road
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                     Related Mortgage                       Mortgage
 Loan            Loan                             Property                Loans              Cut-Off        Unit or        Note
  No.    Seller  Group     City        State        Type              (by Loan No.)        Date Balance       SF           Rate
  ---    ------  -----     ----        -----        ----              -------------        ------------       --           ----
  <S>     <C>      <C>   <C>             <C>     <C>            <C>                       <C>               <C>           <C>
  14      RMF      1     Springhill      LA      Healthcare                                $8,117,518.62    $41,802       8.260%
  15      RMF      1     Greeneville     TN      Healthcare                                $7,003,349.39    $41,802       8.260%
  16      RMF      1     Port St. Joe    FL      Healthcare                                $5,650,429.62    $41,802       8.260%
  17      RMF      1     Abbeville       LA      Healthcare                                $5,411,679.08    $41,802       8.260%
  18      RMF      1     Carthage        TX      Healthcare                                $3,820,008.77    $41,802       8.260%
  19      RMF      1     Jonesboro       LA      Healthcare                                $3,262,924.19    $41,802       8.260%
  20      RMF      1     Albuquerque     NM      Healthcare                                $2,715,501.64    $41,802       8.260%
  21      RMF      1     Byrdstown       TN      Healthcare                                $2,142,251.08    $41,802       8.260%
  23      RMF      1     Nashua          NH      Healthcare                               $12,024,709.13    $96,606       7.890%
  24      RMF      1     Nashua          NH      Healthcare                                $4,788,347.07    $96,606       7.890%
  25      RMF      1     Manchester      NH      Healthcare                                $4,089,470.85    $96,606       7.890%
  26      RMF      1     Bedford         NH      Healthcare                                $4,021,821.90    $96,606       7.890%
  56      RMF      2     Lubbock         TX      Multifamily                              $10,965,689.67    $45,690       7.120%
  57      RMF      1     Great Neck      NY      Healthcare                               $10,944,882.32    $54,724       7.840%
  59      RMF      1     Walterboro      SC      Healthcare                                $4,527,016.68    $21,547       8.010%
  60      RMF      1     Ridgeway        SC      Healthcare                                $2,518,432.93    $21,547       8.010%
  61      RMF      1     Forsyth         GA      Healthcare                                $1,238,522.73    $21,547       8.010%
  62      RMF      1     Forsyth         GA      Healthcare                                $1,132,268.94    $21,547       8.010%
  82      RMF      3     Norcross        GA      Multifamily         (120)                 $7,482,949.63    $35,976       7.040%
  85      RMF      2     Atlanta         GA      Multifamily  (105), (108), (133)          $7,305,575.74    $36,528       7.500%
  105     RMF      3     Tallahassee     FL      Multifamily   (85), (108), (133)          $6,484,776.60    $23,411       7.500%
  107     RMF      2     Kissimmee       FL      Multifamily                               $6,380,363.08    $46,914       7.200%
  108     RMF      3     Tallahassee     FL      Multifamily   (85), (105), (133)          $6,365,424.93    $27,919       7.500%
  114     RMF      2     Panama City     FL      Multifamily                               $5,469,440.70    $34,184       7.350%
  120     RMF      2     Decatur         GA      Multifamily          (82)                 $5,171,215.48    $34,246       7.370%
  133     RMF      2     Nashville       TN      Multifamily   (85), (105), (108)          $4,770,988.27    $23,387       7.500%
  139     RMF      1     Far Rockaway    NY      Healthcare                                $4,393,126.10    $20,433       7.945%
  141     RMF      3     Red Bank        TN      Multifamily                               $4,382,531.85    $19,392       6.930%
  149     RMF      3     Orlando         FL      Multifamily         (167)                 $3,981,336.42    $33,178       7.620%
  155     RMF      1     Lafayette       LA      Hospitality                               $3,879,892.01    $48,499       7.886%
  167     RMF      2     Jacksonville    FL      Multifamily         (149)                 $3,389,524.88    $32,592       7.180%
  185     RMF      1     Norcross        GA       Mixed Use                                $2,982,700.74        $63       7.230%
  197     RMF      1     Atlanta         GA        Retail                                  $2,693,948.01        $89       7.450%
  239     RMF      2     Union City      GA      Multifamily                               $1,989,134.36    $22,604       7.470%
  290     RMF      1     Griffin         GA        Retail                                  $1,310,326.09       $117       7.300%
  314     RMF      1     High Point      NC        Retail                                  $1,070,564.50       $143       7.610%
  317     RMF      1     Virginia Beach  VA        Retail                                    $999,477.33       $133       7.460%
  320     RMF      1     Pikesville      MD        Retail                                    $979,567.44       $136       7.460%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                         Term to      Rem. Term.
                                                       to Maturity   to Maturity  Amort.   Scheduled                
 Loan            Loan      Hyper-      Maturity Date      or ARD       or ARD     Term      Balloon         Balloon   Security
  No.    Seller  Group      Date        Amortizing        or ARD       (mos)      (mos)      (mos)          Balance     LTV
  ---    ------  -----      ----        ----------        ------       -----      -----      -----          -------     ---
  <S>     <C>      <C>     <C>              <C>          <C>            <C>        <C>        <C>        <C>           <C>
  14      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $6,346,920   61.1%
  15      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $5,475,774   61.1%
  16      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $4,417,954   61.1%
  17      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $4,231,280   61.1%
  18      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $2,986,786   61.1%
  19      RMF      1       11/24/97         Yes          12/1/12        180        172        360         $2,551,215   61.1%
  20      RMF      1       11/24/97          No          12/1/02        60          52        300         $2,537,070   61.1%
  21      RMF      1       11/24/97          No          12/1/12        180        172        300         $1,396,067   61.1%
  23      RMF      1       4/30/98           No          5/1/08         120        117        300         $9,743,255   63.3%
  24      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,879,851   63.3%
  25      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,313,573   63.3%
  26      RMF      1       4/30/98           No          5/1/08         120        117        300         $3,258,759   63.3%
  56      RMF      2       12/31/97         Yes          1/1/08         120        113        360         $9,542,467   69.1%
  57      RMF      1       4/24/98           No          5/1/18         240        237        240                 $0   0.0%
  59      RMF      1        2/2/98           No          3/1/13         180        175        300         $2,910,064   51.2%
  60      RMF      1        2/2/98           No          3/1/13         180        175        300         $1,618,903   51.2%
  61      RMF      1        2/2/98           No          3/1/13         180        175        300           $796,149   51.2%
  62      RMF      1        2/2/98           No          3/1/13         180        175        300           $727,847   51.2%
  82      RMF      3        4/7/98           No          5/1/08         120        117        360         $6,457,952   68.3%
  85      RMF      2       11/11/97         Yes          12/1/07        120        112        360         $6,393,999   69.5%
  105     RMF      3       12/10/97         Yes          1/1/08         120        113        360         $5,671,950   69.6%
  107     RMF      2       3/31/98          Yes          4/1/08         120        116        360         $5,531,269   66.7%
  108     RMF      3       12/10/97         Yes          1/1/08         120        113        360         $5,576,765   69.7%
  114     RMF      2       12/30/97         Yes          1/1/08         120        113        360         $4,768,688   66.2%
  120     RMF      2       12/19/97         Yes          1/1/08         120        113        360         $4,510,601   69.4%
  133     RMF      2       11/11/97         Yes          12/1/07        120        112        360         $4,175,673   69.6%
  139     RMF      1        6/4/98           No          6/1/18         239        238        240                 $0   0.0%
  141     RMF      3        2/4/98          Yes          3/1/08         120        115        360         $3,778,833   64.0%
  149     RMF      3       12/31/97         Yes          2/1/05         84          78        360         $3,685,656   73.3%
  155     RMF      1       2/27/98          Yes          3/1/08         120        115        300         $3,150,157   60.6%
  167     RMF      2       3/26/98          Yes          4/1/08         120        116        360         $2,937,137   66.8%
  185     RMF      1       2/13/98          Yes          3/1/08         120        115        300         $2,381,161   52.9%
  197     RMF      1       5/29/98           No          6/1/08         120        118        300         $2,155,944   59.9%
  239     RMF      2       12/22/97         Yes          1/1/08         120        113        360         $1,738,711   69.5%
  290     RMF      1       3/19/98           No          4/1/18         240        236        240                 $0   0.0%
  314     RMF      1        2/9/98          Yes          3/1/12         168        163        240           $508,566   34.5%
  317     RMF      1        3/2/98          Yes          4/1/12         168        164        300           $667,448   53.2%
  320     RMF      1        3/2/98          Yes          10/1/11        162        158        300           $672,827   54.7%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                         
                                                                     Healthcare                                      Administrative
 Loan            Loan                           Primary               Advisory                                           Cost
  No.    Seller  Group      Type     Master       Fee                   Fee       Trustee        Excess Strip            Rate
  ---    ------  -----      ----     ------       ---                   ---       -------        ------------            ----
  <S>     <C>      <C>   <C>         <C>         <C>                   <C>         <C>              <C>                 <C>
  14      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  15      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  16      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  17      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  18      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  19      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.500              29.300
  20      RMF      1     Leasehold   2.500       3.000                 2.000       0.300            21.500              29.300
  21      RMF      1     Leasehold   2.500       3.000                 2.000       0.300            21.500              29.300
  23      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  24      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  25      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  26      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  56      RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  57      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  59      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  60      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  61      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  62      RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  82      RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  85      RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  105     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  107     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  108     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  114     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  120     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  133     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  139     RMF      1        Fee      2.500       3.000                 2.000       0.300            21.000              28.800
  141     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  149     RMF      3        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  155     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  167     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  185     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  197     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  239     RMF      2        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  290     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  314     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  317     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
  320     RMF      1        Fee      2.500       3.000                 0.000       0.300            2.500               8.300
                                                                              
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 Loan              Loan
  No.    Seller    Group        Property                                           Address
  ---    ------    -----        --------                                           -------
  <S>      <C>       <C>  <C>                                                   <C>       
  14       RMF       1    Fountain View Nursing Home (2A)                       215 First Street N.E.
  15       RMF       1    Greeneville West Health Care Center (2A)              106 Holt Court
  16       RMF       1    Bay St. Joseph Care Center (2A)                       220 9th Street
  17       RMF       1    Heritage Manor of Abbeville (2A)                      2403 Alonzo Drive
  18       RMF       1    Panola Nursing Home (2A)                              501 Cottage Road
  19       RMF       1    Jackson Manor Nursing Home (2A)                       U.S. Highway 167 South
  20       RMF       1    West Mesa Health Care Center (2A)                     9150 McMahon Blvd. N.W.
  21       RMF       1    Pickett County Nursing Home (2A)                      129 Hillcrest Drive
  23       RMF       1    The Courville at Nashua & Villas at Nashua (2II)      22 Hunt Street/22.5 Hunt Street
  24       RMF       1    Aynsley Place (2II)                                   80 Lake Street
  25       RMF       1    The Courville at Manchester (2II)                     44 West Webster Street
  26       RMF       1    Carlyle Place (2II)                                   44 Route 101
  57       RMF       1    Wedgewood Care Center                                 199 Community Drive
  59       RMF       1    Oakwood Nursing Home (2VI)                            401 Witsell Street
  60       RMF       1    Tanglewood Nursing Home (2VI)                         Third Street
  61       RMF       1    Forsyth Nursing Home (2VI)                            521 Cabiness Road
  62       RMF       1    Hilltop Nursing Home (2VI)                            4796 Highway 42 North
  68       MS        1    Friendship Manor - Janesville (2VIII)                 1918 North Washington Street
  69       MS        1    Friendship Manor - Mayville (2VIII)                   1091 Horicon Street
  70       MS        1    Friendship Manor - North Hume (2VIII)                 1316 North Hume Avenue
  71       MS        1    Friendship Manor - West Mann (2VIII)                  3013-3017 West Mann Road
  72       MS        1    Friendship Manor - Hartford (2VIII)                   109 Lone Oak Road
  73       MS        1    Friendship Manor - Wisconsin Rapids (2VIII)           2511 Strawberry Lane
  74       MS        1    Friendship Manor - Medford (2VIII)                    509 Lemke Oak lane
  75       MS        1    Friendship Manor - Fond du Lac (2VIII)                496 Wisconsin Court
  76       MS        1    Friendship Manor - Shawano (2VIII)                    844 Olsen Street
  96       CT        1    Foster-Richardson Rest Home (2C)                      176 Rest Home Road
  97       CT        1    Pinnacle Rest Home (2C)                               Pinnacle Church Road
  98       CT        1    Mount Pleasant Rest Home (2C)                         8307 West U.S. Hwy. 421
  126      CT        1    Oxford Nursing Home                                   689 Main Street
  136      CT        1    Knollwood Center                                      5900 Brockton Avenue
  139      RMF       1    West Lawrence Care Center                             1410 Seagirt Boulevard
  156      CT        1    Colonial Nursing Center                               508 Pierce Street
  161      MS        1    Prime Time Medford Apartments                         2979 Barnett Road
  166      CT        1    Home Sweet Home                                       205 Collins Avenue
  275      CT        1    Silver Creek Manor                                    150 North Douglas Street
  370      CT        1    Moore's Adult Care Facility*                          1385 Gidner Road
</TABLE>
<PAGE>
<TABLE>
<CAPTION> 
                                                                         Related Mortgage                                          
 Loan              Loan                                     Property           Loans           Cut-Off       Mortgage         Note
  No.    Seller    Group     City            State            Type         (by Loan No.)     Date Balance   Unit or SF        Rate
  ---    ------    -----     ----            -----            ----         -------------     ------------   ----------        ----
  <S>      <C>       <C>  <C>                  <C>          <C>            <C>             <C>                <C>            <C>
  14       RMF       1    Springhill           LA           Healthcare                      $8,117,518.62     $41,802        8.260%
  15       RMF       1    Greeneville          TN           Healthcare                      $7,003,349.39     $41,802        8.260%
  16       RMF       1    Port St. Joe         FL           Healthcare                      $5,650,429.62     $41,802        8.260%
  17       RMF       1    Abbeville            LA           Healthcare                      $5,411,679.08     $41,802        8.260%
  18       RMF       1    Carthage             TX           Healthcare                      $3,820,008.77     $41,802        8.260%
  19       RMF       1    Jonesboro            LA           Healthcare                      $3,262,924.19     $41,802        8.260%
  20       RMF       1    Albuquerque          NM           Healthcare                      $2,715,501.64     $41,802        8.260%
  21       RMF       1    Byrdstown            TN           Healthcare                      $2,142,251.08     $41,802        8.260%
  23       RMF       1    Nashua               NH           Healthcare                     $12,024,709.13     $96,606        7.890%
  24       RMF       1    Nashua               NH           Healthcare                      $4,788,347.07     $96,606        7.890%
  25       RMF       1    Manchester           NH           Healthcare                      $4,089,470.85     $96,606        7.890%
  26       RMF       1    Bedford              NH           Healthcare                      $4,021,821.90     $96,606        7.890%
  57       RMF       1    Great Neck           NY           Healthcare                     $10,944,882.32     $54,724        7.840%
  59       RMF       1    Walterboro           SC           Healthcare                      $4,527,016.68     $21,547        8.010%
  60       RMF       1    Ridgeway             SC           Healthcare                      $2,518,432.93     $21,547        8.010%
  61       RMF       1    Forsyth              GA           Healthcare                      $1,238,522.73     $21,547        8.010%
  62       RMF       1    Forsyth              GA           Healthcare                      $1,132,268.94     $21,547        8.010%
  68       MS        1    Janesville           WI           Healthcare                      $1,563,901.96     $38,691        8.430%
  69       MS        1    Mayville             WI           Healthcare                      $1,360,593.87     $38,691        8.430%
  70       MS        1    Marshfield           WI           Healthcare                      $1,333,692.90     $38,691        8.430%
  71       MS        1    Marshfield           WI           Healthcare                        $980,880.62     $38,691        8.430%
  72       MS        1    Hartford             WI           Healthcare                        $914,882.48     $38,691        8.430%
  73       MS        1    Wisconsin Rapids     WI           Healthcare                        $774,131.25     $38,691        8.430%
  74       MS        1    Medford              WI           Healthcare                        $735,033.07     $38,691        8.430%
  75       MS        1    Fond du Lac          WI           Healthcare                        $641,199.26     $38,691        8.430%
  76       MS        1    Shawano              WI           Healthcare                        $633,380.02     $38,691        8.430%
  96       CT        1    Wilkesboro           NC           Healthcare                      $2,839,073.04     $29,525        7.870%
  97       CT        1    Nebo                 NC           Healthcare                      $2,234,727.64     $29,525        7.870%
  98       CT        1    Wilkesboro           NC           Healthcare                      $1,687,402.72     $29,525        7.870%
  126      CT        1    Haverhill            MA           Healthcare                      $4,974,724.34     $41,456        8.000%
  136      CT        1    Riverside            CA           Healthcare                      $4,546,971.02     $66,867        8.210%
  139      RMF       1    Far Rockaway         NY           Healthcare                      $4,393,126.10     $20,433        7.945%
  156      CT        1    Lindale              TX           Healthcare                      $3,839,019.52     $42,656        8.220%
  161      MS        1    Medford              OR           Healthcare                      $3,585,106.64     $42,680        7.560%
  166      CT        1    Colma                CA           Healthcare                      $3,476,883.00     $60,998        8.125%
  275      CT        1    Ripon                WI           Healthcare                      $1,492,157.82     $35,528        8.310%
  370      CT        1    Charlotte            MI           Healthcare                        $213,917.12     $17,826       11.050%
                                                                                           
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                          Term to       Rem. Term
                                                          Maturity      o Maturity    Amort.    Scheduled                     
 Loan              Loan     Hyper-      Maturity dat       or ARD        or ARD       Term       Balloon       Balloon    Security
  No.    Seller    Group     Date        Amortizing        or ARD        (mos)        (mos)       (mos)        Balance      LTV
  ---    ------    -----     ----        ----------        ------        -----        -----       -----        -------      ---
  <S>      <C>       <C>    <C>             <C>           <C>             <C>          <C>         <C>        <C>          <C>
  14       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $6,346,920   61.1%
  15       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $5,475,774   61.1%
  16       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $4,417,954   61.1%
  17       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $4,231,280   61.1%
  18       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $2,986,786   61.1%
  19       RMF       1      11/24/97        Yes           12/1/12         180          172         360        $2,551,215   61.1%
  20       RMF       1      11/24/97         No           12/1/02          60          52          300        $2,537,070   61.1%
  21       RMF       1      11/24/97         No           12/1/12         180          172         300        $1,396,067   61.1%
  23       RMF       1      4/30/98          No            5/1/08         120          117         300        $9,743,255   63.3%
  24       RMF       1      4/30/98          No            5/1/08         120          117         300        $3,879,851   63.3%
  25       RMF       1      4/30/98          No            5/1/08         120          117         300        $3,313,573   63.3%
  26       RMF       1      4/30/98          No            5/1/08         120          117         300        $3,258,759   63.3%
  57       RMF       1      4/24/98          No            5/1/18         240          237         240                $0   0.0%
  59       RMF       1       2/2/98          No            3/1/13         180          175         300        $2,910,064   51.2%
  60       RMF       1       2/2/98          No            3/1/13         180          175         300        $1,618,903   51.2%
  61       RMF       1       2/2/98          No            3/1/13         180          175         300          $796,149   51.2%
  62       RMF       1       2/2/98          No            3/1/13         180          175         300          $727,847   51.2%
  68       MS        1      6/18/98          No            7/1/08         120          119         240        $1,121,443   56.1%
  69       MS        1      6/18/98          No            7/1/08         120          119         240          $975,655   56.1%
  70       MS        1      6/18/98          No            7/1/08         120          119         240          $956,365   56.1%
  71       MS        1      6/18/98          No            7/1/08         120          119         240          $703,371   56.1%
  72       MS        1      6/18/98          No            7/1/08         120          119         240          $656,044   56.1%
  73       MS        1      6/18/98          No            7/1/08         120          119         240          $555,115   56.1%
  74       MS        1      6/18/98          No            7/1/08         120          119         240          $527,077   56.1%
  75       MS        1      6/18/98          No            7/1/08         120          119         240          $459,792   56.1%
  76       MS        1      6/18/98          No            7/1/08         120          119         240          $454,154   56.1%
  96       CT        1      2/24/98          No            3/1/08         120          115         300        $2,304,177   63.1%
  97       CT        1       1/8/98          No            2/1/08         120          114         300        $1,816,252   63.1%
  98       CT        1      2/24/98          No            3/1/08         120          115         300        $1,369,488   63.1%
  126      CT        1      2/12/98          No            3/1/08         120          115         300        $4,050,489   58.7%
  136      CT        1      4/21/98         Yes            5/1/03          60          57          300        $4,223,006   74.1%
  139      RMF       1       6/4/98          No            6/1/18         239          238         240                $0   0.0%
  156      CT        1      4/13/98         Yes            5/1/08         120          117         300        $3,136,234   64.7%
  161      MS        1      3/16/98          No            4/1/08         120          116         300        $2,930,120   61.0%
  166      CT        1      3/26/98          No            4/1/18         240          236         240                $0   0.0%
  275      CT        1      1/29/98          No            2/1/05          84          78          327        $1,364,300   62.0%
  370      CT        1      1/22/98          No            2/1/08         120          114         284          $180,355   25.8%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                  
                                                                             Healthcare                               Administrative
 Loan              Loan                                 Primary               Advisory                                    Cost
  No.    Seller    Group        Type        Master        Fee                   Fee        Trustee    Excess Strip        Rate
  ---    ------    -----        ----        ------        ---                   ---        -------    ------------        ----
  <S>      <C>       <C>    <C>             <C>          <C>                   <C>         <C>           <C>             <C>
  14       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  15       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  16       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  17       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  18       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  19       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.500          29.300
  20       RMF       1       Leasehold      2.500        3.000                 2.000       0.300         21.500          29.300
  21       RMF       1       Leasehold      2.500        3.000                 2.000       0.300         21.500          29.300
  23       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  24       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  25       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  26       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  57       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  59       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  60       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  61       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  62       RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  68       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  69       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  70       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  71       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  72       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  73       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  74       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  75       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  76       MS        1          Fee         2.500        8.000                 0.000       0.300          0.000          10.800
  96       CT        1          Fee         2.500        8.000                 2.000       0.300          0.000          12.800
  97       CT        1          Fee         2.500        8.000                 2.000       0.300          0.000          12.800
  98       CT        1          Fee         2.500        10.000                2.000       0.300          0.000          14.800
  126      CT        1          Fee         2.500        12.500                2.000       0.300          0.000          17.300
  136      CT        1          Fee         2.500        6.000                 2.000       0.300          0.000          10.800
  139      RMF       1          Fee         2.500        3.000                 2.000       0.300         21.000          28.800
  156      CT        1          Fee         2.500        6.000                 2.000       0.300          0.000          10.800
  161      MS        1          Fee         2.500        2.500                 0.000       0.300          0.000           5.300
  166      CT        1          Fee         2.500        6.000                 2.000       0.300          0.000          10.800
  275      CT        1          Fee         2.500        10.000                2.000       0.300          0.000          14.800
  370      CT        1          Fee         2.500        15.000                2.000       0.300          0.000          19.800
                                                                                           
</TABLE>


<PAGE>


                                   SCHEDULE V
                                   ----------

                          SCHEDULE OF PRIMARY SERVICERS
  These Servicers formerly serviced for Morgan Stanley loans and will remain in
                  the transaction as Sub-Servicers of AMERSCO.


AMRESCO Services, L.P.
235 Peachtree Street N.E.
Suite 900
Atlanta, GA  30303

Banc One
171 Main Street
12th Floor
Dallas, TX  75201

Carey Kramer of South Florida, Inc.
3265 Meridian Parkway
Suite 100
Ft. Lauderdale, FL  33331

Cohen Financial
2 North LaSalle Street
Suite 800
Chicago, IL  60602

Conning Asset Management
General America Life, Inc. (GAL)
700 Market Street
St. Louis, MO  63101

Holiday Fenoglio Fowler, L.P.
225 Franklin Street
Suite 2720
Boston, MA  02110

Mellon Mortgage Company
1422 Euclid Avenue
Suite 900
Cleveland, OH  44115-2092

Midland Loan Services, Inc.
P.O. Box 419137
Kansas City, MO  64141-6127
National Mortgage
900 Southwest Fifth Avenue
Suite 1850
Portland, OR  97204

North Coast Mortgage
600 University Street
Suite 2910
Seattle, WA  98101

Wells Fargo Commercial Mortgage Servicing
1320 Willow Pass Road
Suite 205
P.O. Box 4036
Concord, CA  94524

Huntoon Hastings
9 Old Kings Highway South
Darien, CT  06820

HSA/Wexford Bancgroup
180 North Wacker Dr.
Chicago, IL  60606

Pathfinder Mortgage
23241 South Pointe Drive
Laguna Hills, CA  92653

First Security Commercial Servicing
150 S. Wacker Drive
11th Floor
Chicago, IL  60606

Crown NorthCorp
1251 Dublin Road
Columbus, OH  43215

Mortgage & Capital Investors, Inc.
P.O. Box 59345
Birmingham, AL  35259 or
3512 Old Montgomery Hwy.
Suite 104 Birmingham,  AL 35209

Mohrlc*-Morris & Associates
12201 Merit Drive
Suite 790
Dallas, TX 75251
(*pronounced "morley")


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