MORGAN STANLEY CAPITAL I INC COM MOR PA TH CER SER 1999 CAMI
8-K, 1999-08-04
ASSET-BACKED SECURITIES
Previous: SOLID MANAGEMENT CORP, 10SB12G, 1999-08-04
Next: COMMUNITY BANCORP OF NEW JERSEY, 8-K, 1999-08-04






                       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 29, 1999,
(Date of earliest event reported)


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

         Delaware                  333-62911-04               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 1999-CAM1 (the "Certificates").  On July 21,
1999,  Morgan Stanley Capital I Inc. (the "Company")  caused the issuance of the
Certificates,  pursuant to a Pooling and Servicing Agreement dated as of July 1,
1998 (the "Pooling and Servicing  Agreement") by and among the Company,  Conning
Asset Management Company, as master servicer and special servicer, and The Chase
Manhattan  Bank, as trustee,  in twenty-one  classes:  the Class A-1, Class A-2,
Class  A-3,  Class  A-4,  Class X,  Class B, Class C, Class D, Class E, Class F,
Class G,  Class H,  Class J,  Class K, Class L, Class M, Class N, Class O, 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 July 1, 1999.



<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/Russell Rahbany
                                       --------------------------
                                       Name:  Russell Rahbany
                                       Title: Vice President

Date:  July 29, 1999






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


                         MORGAN STANLEY CAPITAL I INC.,
                                  as Depositor,


                                       and
                        CONNING ASSET MANAGEMENT COMPANY,
                    as Master Servicer and Special Servicer,


                                       and


                            THE CHASE MANHATTAN BANK,
                                   as Trustee,


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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of July 1, 1999

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

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1999-CAM1


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




<PAGE>


<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                            <C>
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.............................................................................
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....................................................................
ARTICLE IV--ADVANCES 67
Section 4.1         P&I Advances by Master Servicer............................................................
Section 4.2         Servicing Advances.........................................................................
Section 4.3         Advances by the 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 and Interest Reserve 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........................................................................
ARTICLE VII--CONCERNING THE TRUSTEE............................................................................
Section 7.1         Duties of Trustee..........................................................................
Section 7.2         Certain Matters Affecting the Trustee......................................................
Section 7.3         The Trustee Not Liable for Certificates or Interests or Mortgage Loans.....................
Section 7.4         The Trustee May Own Certificates...........................................................
Section 7.5         Eligibility Requirements for the Trustee...................................................
Section 7.6         Resignation and Removal of the Trustee.....................................................
Section 7.7         Successor Trustee..........................................................................
Section 7.8         Merger or Consolidation of Trustee.........................................................
Section 7.9         Appointment of Co-Trustee, Separate Trustee, Agents or Custodian...........................
Section 7.10        Authenticating Agents......................................................................
Section 7.11        Indemnification of Trustee.................................................................
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..........
ARTICLE VIII--ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...................................................
Section 8.1         Servicing Standard; Servicing Duties.......................................................
Section 8.2         Fidelity Bond and Errors and Omissions Insurance Policy Maintained by the Master
                      Servicer.................................................................................
Section 8.3         Master Servicer's General Power and Duties.................................................
Section 8.4         Sub-Servicing..............................................................................
Section 8.5         Master Servicer May Own Certificates.......................................................
Section 8.6         Maintenance of Hazard Insurance, Other Insurance, Taxes and Other..........................
Section 8.7         Enforcement of Due-On-Sale and Due-on-Encumbrance Clauses; Assumption Agreements...........
Section 8.8         Trustee to Cooperate; Release of Trustee Mortgage Files....................................
Section 8.9         Documents, Records and Funds in Possession of Master Servicer to be Held for the
                      Trustee for the Benefit of the 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        Annual Reports Regarding the Mortgaged Properties..........................................
Section 8.15        Other Available Information and Certain Rights of the Trustee and the Master
                      Servicer.................................................................................
Section 8.16        Rule 144A Information......................................................................
Section 8.17        Inspections................................................................................
Section 8.18        Modifications, Waivers, Amendments, Extensions and Consents................................
Section 8.19        Specially Serviced Mortgage Loans..........................................................
Section 8.20        Representations, Warranties and Covenants of the Master Servicer...........................
Section 8.21        Merger or Consolidation....................................................................
Section 8.22        Resignation of Master Servicer.............................................................
Section 8.23        Assignment or Delegation of Duties by Master Servicer......................................
Section 8.24        Limitation on Liability of the Master Servicer and Others..................................
Section 8.25        Indemnification; Third-Party Claims........................................................
Section 8.26        Exchange Act Reporting.....................................................................
Section 8.27        Compliance with REMIC Provisions...........................................................
Section 8.28        Termination................................................................................
Section 8.29        Procedure Upon Termination.................................................................
ARTICLE IX--ADMINISTRATION AND SERVICING OF SPECIALLY SERVICED MORTGAGE LOANS BY SPECIAL SERVICER..............
Section 9.1         Duties of Special Servicer.................................................................
Section 9.2         Fidelity Bond and Errors and Omissions Insurance Policy of Special Servicer................
Section 9.3         Sub-Servicers..............................................................................
Section 9.4         Special Servicer General Powers and Duties.................................................
Section 9.5         "Due-on-Sale"and "Due-on-Encumbrance"Clauses; Assignment and Assumption Agreements;
                      Modifications of Specially Serviced Mortgage Loans.......................................
Section 9.6         Release of Mortgage Files..................................................................
Section 9.7         Documents, Records and Funds in Possession of Special Servicer To Be Held for the
                      Trustee..................................................................................
Section 9.8         Representations, Warranties and Covenants of the Special Servicer..........................
Section 9.9         Standard Hazard, Flood and Comprehensive General Liability Insurance Policies..............
Section 9.10        Presentment of Claims and Collection of Proceeds...........................................
Section 9.11        Compensation to the Special Servicer.......................................................
Section 9.12        Realization Upon Defaulted Mortgage Loans..................................................
Section 9.13        Foreclosure................................................................................
Section 9.14        Operation of REO Property..................................................................
Section 9.15        Sale of REO Property.......................................................................
Section 9.16        Realization on Collateral Security.........................................................
Section 9.17        Sale of Defaulted Mortgage Loans...........................................................
Section 9.18        Annual Officer's Certificate as to Compliance..............................................
Section 9.19        Annual Independent Accountants'Servicing Report............................................
Section 9.20        Merger or Consolidation....................................................................
Section 9.21        Resignation of Special Servicer............................................................
Section 9.22        Assignment or Delegation of Duties by Special Servicer.....................................
Section 9.23        Limitation on Liability of the Special Servicer and Others.................................
Section 9.24        Indemnification; Third-Party Claims........................................................
Section 9.25        [RESERVED.]................................................................................
Section 9.26        Special Servicer May Own Certificates......................................................
Section 9.27        Tax Reporting..............................................................................
Section 9.28        Application of Funds Received..............................................................
Section 9.29        Compliance with REMIC Provisions...........................................................
Section 9.30        Termination................................................................................
Section 9.31        Procedure Upon Termination.................................................................
Section 9.32        Certain Special Servicer Reports...........................................................
Section 9.33        Special Servicer to Cooperate with the Master Servicer.....................................
Section 9.34        [RESERVED.]................................................................................
Section 9.35        [RESERVED.]................................................................................
Section 9.36        Sale of Defaulted Mortgage Loans and REO Properties........................................
Section 9.37        Operating Adviser; Elections...............................................................
Section 9.38        Limitation on Liability of Operating Adviser...............................................
Section 9.39        Duties of Operating Adviser................................................................
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..............................................................
</TABLE>


                             Exhibits and Schedules
                             ----------------------

Exhibit A-1         Form of Class A-1 Certificate
Exhibit A-2         Form of Class A-2 Certificate
Exhibit A-3         Form of Class A-3 Certificate
Exhibit A-4         Form of Class A-4 Certificate
Exhibit A-5         Form of Class B Certificate
Exhibit A-6         Form of Class C Certificate
Exhibit A-7         Form of Class D Certificate
Exhibit A-8         Form of Class E Certificate
Exhibit A-9         Form of Class 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 O 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-1         Form of Transfer Affidavit and Agreement for Transfers of
                    REMIC Residual Certificates
Exhibit E-2         Form of Transferor Certificate for Transfers of REMIC
                    Residual Certificates
Exhibit F           Form of Regulation S Certificate
Exhibit G           Reserved
Exhibit H           Form of Exchange Certification
Exhibit I           Form of Euroclear or CEDEL Certificate
Exhibit J           Servicing Fee Schedule
Exhibit K           Reserved
Exhibit L           Form of Inspection Report
Exhibit M           Form of Monthly Certificateholder Report
Exhibit N           Form of Annual Report
Exhibit O           Form of Special Servicer Monthly Report
Exhibit P           Reserved
Exhibit Q           Form of Mortgage Loan Information
Exhibit R-1         Representations and Warranties of General American in
                    Respect of General American Loans
Exhibit R-2         Representations and Warranties of Retirement System in
                    Respect of Retirement System Loans
Exhibit S-1         Form of Power of Attorney for Master Servicer
Exhibit S-2         Form of Power of Attorney for Special Servicer
Exhibit T           Procedures for Calculating Debt Service Coverage Ratio
Schedule I          General American Loan Schedule
Schedule II         Retirement System Loan Schedule


<PAGE>



                  THIS  POOLING AND  SERVICING  AGREEMENT is dated as of July 1,
1999  (this  "Agreement")  among  MORGAN  STANLEY  CAPITAL  I INC.,  a  Delaware
corporation,  as depositor (the "Depositor"),  CONNING ASSET MANAGEMENT COMPANY,
as master  servicer (the "Master  Servicer") and special  servicer (the "Special
Servicer")  and  THE  CHASE  MANHATTAN  BANK,  as  trustee  of  the  Trust  (the
"Trustee").

                              PRELIMINARY STATEMENT

                  On the Closing Date,  the Depositor  will acquire the Mortgage
Loans  from  General  American  Life  Insurance  Company,  as  seller  ("General
American"),  and City and County of San Francisco  Employees'  Retirement System
Pension Trust,  as seller  ("Retirement  System"),  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  which is  hereby  created.  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 Regular 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 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-3, Class A-4, Class B, Class
C, Class D, Class E and Class F Certificates have been offered for sale pursuant
to the prospectus (the "Prospectus") dated June 28, 1999, as supplemented by the
preliminary  prospectus  supplement  dated  June  28,  1999  (together  with the
Prospectus, the "Preliminary Prospectus Supplement") and as further supplemented
by the  final  prospectus  supplement  dated  July 9,  1999  (together  with the
Prospectus,  the "Final Prospectus  Supplement") and the Class X, Class G, Class
H, Class J, Class K,  Class L,  Class M, Class N and Class O  Certificates  have
been offered for sale pursuant to the Private Placement Memorandum dated July 9,
1999 (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.


<PAGE>



                                    REMIC III

<TABLE>
<CAPTION>
                                      Initial Aggregate
                        Initial          Certificate
                     Pass-Through        Principal or        Final Scheduled            Final Rated
    Designation         Rate(a)        Notional Amount    Distribution Date(b)      Distribution Date(c)
    -----------         -------        ---------------    --------------------      --------------------
<S>                  <C>              <C>                 <C>                       <C>
Class A-1               6.54000%           $95,763,000       April 2004                  March 2032
Class A-2               6.76000%          $180,000,000       November 2008               March 2032
Class A-3               6.92000%          $167,680,000       November 2008               March 2032
Class A-4               7.02000%          $205,751,000       November 2009               March 2032
Class X                 0.61555%          $806,455,937       September 2018              March 2032
Class B                 7.12000%           $26,209,000       December 2010               March 2032
Class C                 7.36995%           $26,210,000       December 2011               March 2032
Class D                 7.49995%           $12,097,000       May 2012                    March 2032
Class E                 7.49995%           $20,161,000       June 2013                   March 2032
Class F                 7.49995%            $8,065,000       September 2013              March 2032
Class G                 6.54000%           $14,113,000       January 2014                March 2032
Class H                 6.54000%           $14,112,000       July 2014                   March 2032
Class J                 6.54000%            $6,049,000       January 2015                March 2032
Class K                 6.54000%            $8,064,000       November 2015               March 2032
Class L                 6.54000%            $6,049,000       May 2016                    March 2032
Class M                 6.54000%            $6,048,000       June 2017                   March 2032
Class N                 6.54000%            $4,032,000       January 2018                March 2032
Class O                 6.54000%            $6,052,937       September 2018              March 2032
Class R-III(d)            N/A                  N/A                 N/A                       N/A
</TABLE>

(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 March  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 $806,455,937.

                  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-3, Class
A-4,  Class X,  Class B,  Class C,  Class D, Class E, Class F, Class G, Class H,
Class J, Class K, Class L,  Class M,  Class N and Class O  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.


                                    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 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  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 has been determined to
be non-recoverable based on a Final Recovery  Determination;  (iii) amounts paid
from the Trust 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,  the Trustee Fee Rate and the Excess  Servicing Fee Rate for any month (in
each case, expressed as a per annum rate) for any Mortgage Loan in such month.

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

                  "ADVANCE  INTEREST"  means  interest  payable  to  the  Master
Servicer or the Trustee 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.

                  "ADVANCE  REPORT  DATE" means 4:00 p.m.  New York City time on
the Business Day prior to each Distribution Date.

                  "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.

                  "ANNUAL  REPORT" means a report  substantially  in the form of
Exhibit N.

                  "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 60 days after the  occurrence of any
delinquency  in payment with respect to such Mortgage  Loan if such  delinquency
remains uncured,  (ii) the date 30 days after receipt of notice that the related
Mortgagor  has filed a bankruptcy  petition or the related  Mortgagor has become
the subject of involuntary  bankruptcy  proceedings or the related Mortgagor has
consented to the filing of a bankruptcy  proceeding  against it 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, and (iv) 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 (net of
any  prior  mortgage  liens)  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  Principal  Loss on the related  Mortgage  Loan  incurred  prior to the
liquidation  or  disposition  thereof.  Notwithstanding  the  foregoing,  if  an
internal  valuation  of the  Mortgaged  Property  is  performed,  the  Appraisal
Reduction will equal the greater of (A) the amount  calculated above and (B) 25%
of the Scheduled Principal Balance of the Mortgage Loan.

                  "APPRAISED   VALUE"  means,  with  respect  to  any  Mortgaged
Property,  the  appraised  value  thereof  determined  by an  Appraisal  of such
Mortgaged  Property  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, the value of the Mortgaged Property
determined by such internal valuation.

                  "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 Master  Servicer  or the  Special  Servicer  pursuant to the
terms  hereof),  and (ii) with respect to any 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 serving
in such capacity 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 in  general,  for any
Distribution Date: (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 (i)  Scheduled
Payments  collected but due on a Due Date  subsequent to the related  Collection
Period, (ii) Prepayment Premiums; (iii) amounts that are payable or reimbursable
to any  person  other than the  Certificateholders  pursuant  to this  Agreement
(including,  among other things,  amounts payable to the Trustee as compensation
or in  reimbursement  of  outstanding  Advances to the extent  collected);  (iv)
amounts  deposited  in the  Distribution  Account  in  error;  and  (v) if  such
Distribution Date occurs during January,  other than a leap year, or February of
any year,  the Interest  Reserve  Amounts  with respect to the Interest  Reserve
Loans to be deposited into the Interest Reserve  Account;  (B) to the extent not
already  included  in clause (a),  any P&I  Advances  made and any  Compensating
Interest Payments paid with respect to such  Distribution  Date; and (C) if such
Distribution Date occurs during March of any year, the aggregate of the Interest
Reserve  Amounts then on deposit in the Interest  Reserve  Account in respect of
each Interest Reserve Loan.

                  "BALLOON MORTGAGE LOAN" means Mortgage Loans which provide for
Scheduled  Payments based on amortization  schedules  significantly  longer than
their  terms to maturity  and which are  expected  to have  remaining  principal
balances equal to or greater than 5% of the original  principal  balance of each
Mortgage Loan as of their respective Stated Maturity Date.

                  "BALLOON  PAYMENT" means, with respect to any Balloon Mortgage
Loan, 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 Remittance Date occurs.

                  "BASE INTEREST  FRACTION" means, with respect to any principal
prepayment on any Mortgage Loan and with respect to any Class of Certificates, a
fraction  (a)  whose  numerator  is  the  amount,  if  any,  by  which  (1)  the
Pass-Through  Rate on the related  Class of  Certificates  exceeds (2) the yield
rate used in  calculating  the Yield  Maintenance  Payment  with respect to such
principal  prepayment and (b) whose  denominator is the amount, if any, by which
(1) the Mortgage  Rate on such  Mortgage Loan exceeds (2) the yield rate used in
calculating  the  Yield  Maintenance  Payment  with  respect  to such  principal
prepayment;  provided,  however,  that  under  no  circumstances  will  the Base
Interest  Fraction  be greater  than one.  If the yield rate is greater  than or
equal to the lesser of (a) the Mortgage  Rate on such  Mortgage Loan and (b) the
related Pass-Through Rate, then the Base Interest Fraction will equal zero.

                  "BENEFIT   PLAN   OPINION"   means  an   Opinion   of  Counsel
satisfactory  to the  Trustee  and the Master  Servicer  to the effect  that any
proposed  transfer  will not (i) cause the assets of any REMIC to be regarded as
plan assets for purposes of the Plan Asset  Regulations or (ii) give rise to any
fiduciary duty on the part of the Depositor,  the Master  Servicer,  the Special
Servicer or the Trustee.

                  "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."

                  "BUSINESS  DAY" means any day other  than (i) a Saturday  or a
Sunday, (ii) a legal holiday in New York, New York, Texas or St. Louis, Missouri
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, Texas or St. Louis,
Missouri 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 Cedelbank, 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 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   REMIC   III
Certificates, the Class R-I Certificates and the Class R-II 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-3
CERTIFICATES,"  "CLASS  A-4  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  O
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-3,"  "Class  A-4,"  "Class X," "Class B," "Class C," "Class D,"
"Class  E,"  "Class  F,"  "Class G," "Class H," "Class J," "Class K," "Class L,"
"Class M," "Class N," "Class O," "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-3  Certificates   and  Class  A-4   Certificates,
collectively.

                  "CLASS A-2 SCHEDULED  PRINCIPAL AMOUNT" means, with respect to
any  Distribution  Date,  an amount  equal to the  product of (a) the  Principal
Distribution  Amount and (b) a fraction,  the numerator of which is equal to the
aggregate outstanding  Certificate Balance of the Class A-2 Certificates and the
denominator  of  which  is  equal  to  the  sum  of  the  aggregate  outstanding
Certificate Balances of the Class A-1, Class A-2 and Class A-3 Certificates.

                  "CLASS X CERTIFICATES" means the Class X Certificates.

                  "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-3 Certificates,  Class A-4 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
and Class O  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  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  Certificates  (other than the Class X Certificates  and
the Residual 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 of Certificates.

                  "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 July 21, 1999.

                  "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 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.

                  "COMPENSATING  INTEREST  PAYMENT"  means  with  respect to any
Distribution  Date,  an amount  equal to the excess of (A)  Prepayment  Interest
Shortfalls  resulting from Principal  Prepayments  during the related Collection
Period  over  (B)  Prepayment   Interest   Excesses   resulting  from  Principal
Prepayments during the same Collection Period, but in any event (i) with respect
to Compensating  Interest Payments to be paid by the Master Servicer  hereunder,
not  more  than the  portion  of the  aggregate  Servicing  Fee for the  related
Collection Period calculated in respect of all the Mortgage Loans (including REO
Mortgage  Loans) and (ii) with respect to  Compensating  Interest  Payment to be
paid by the  Special  Servicer  hereunder,  not  more  than the  portion  of the
aggregate Special Servicing Fee for the related  Collection Period calculated in
respect of all the Specially  Serviced  Mortgage  Loans,  including REO Mortgage
Loans.

                  "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.

                  "CONNING ASSET MANAGEMENT COMPANY" has the meaning assigned in
the Preliminary Statement hereof.

                  "CONTROLLING  CLASS"  means  the  most  subordinate  Class  of
Subordinate  Certificates  outstanding at any time of  determination;  provided,
however, that if the aggregate Certificate Balance of such Class of Certificates
is less than 50%, with respect to the Class N and Class O Certificates, and 25%,
with  respect to all other  Classes of  Certificates,  of the initial  aggregate
Certificate  Balance of such Class as of the Closing Date, the Controlling Class
shall be the next most subordinate Class of 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 office
of the Certificate Registrar and, with respect to other purposes,  the principal
corporate trust office of the Trustee.  The principal  corporate trust office of
the Trustee and  Certificate  Registrar  is  presently  located at 450 West 33rd
Street,  14th  Floor,  New York,  New York  10001,  Attention:  Capital  Markets
Fiduciary Services (CMBS),  Telecopy (212) 946-7317, or at such other address as
the Trustee or the Certificate Registrar, as the case may be, 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.

                  "CURRENTLY  PAYING  CLASS"  means  any  one  of the  Class  of
Interests which is currently  receiving  distributions of principal  pursuant to
Section 6.2 hereof.

                  "CUSTODIAN"  means the Trustee or any Person who is  appointed
by the  Trustee at any time as  custodian  pursuant  to  Section  7.9 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.

                  "CUSTOMER"  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.

                  "CUT-OFF DATE" means the end of business on July 1, 1999.

                  "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 amount
calculated for such date of  determination in accordance with the procedures set
forth in Exhibit T.

                  "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.

                  "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.

                  "DEFEASANCE  COLLATERAL" means, with respect to any Defeasance
Loan, the United States Treasury obligations required or permitted to be pledged
in lieu of prepayment pursuant to the terms thereof.

                  "DEFEASANCE  LOAN" means any Mortgage Loan which  requires the
related  Mortgagor  (or permits the holder of such  Mortgage Loan to require the
related  Mortgagor)  to pledge  Defeasance  Collateral to such holder in lieu of
prepayment.

                  "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.

                  "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, as agent thereunder, and the Depository.

                  "DETERMINATION  DATE" means,  with respect to any Distribution
Date, the 5th Business Day prior to the related  Distribution  Date,  commencing
August 9, 1999.

                  "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  Master  Servicer  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 Trustee
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 REMIC  Pools,  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 AMOUNT" means, in respect
of any Class of REMIC Regular  Certificates for any  Distribution  Date, the sum
of: (A) Accrued  Certificate  Interest in respect of such Class of  Certificates
for such  Distribution  Date,  reduced  (to not less than  zero) by: (i) any Net
Aggregate  Prepayment  Interest  Shortfalls and (ii) Realized Losses and Expense
Losses,  in each case  specifically  allocated with respect to such Distribution
Date to reduce the Distributable  Certificate Interest Amount payable in respect
of such  Class in  accordance  with the  terms of this  Agreement;  plus (B) the
Unpaid Interest.

                  "DISTRIBUTION   ACCOUNT"   means  the   Distribution   Account
maintained  by the Trustee,  in accordance  with the  provisions of Section 5.3,
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
August 16, 1999.

                  "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 maintained
with a depository  institution  or trust  company the long-term  unsecured  debt
obligations  of which are rated at least  "AA" or better by Fitch,  or if not so
rated by Fitch then  otherwise  approved  by Fitch,  and at least "AA" by S&P if
rated  by S&P or if not so rated by S&P,  then  S&P has  issued a Rating  Agency
Confirmation  with respect to the  maintenance  of such account or accounts;  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 "F-1+" or better by
Fitch, or if not so rated by Fitch then otherwise  approved by Fitch,  and "A-1"
or better by S&P if rated by S&P,  or if not so rated by S&P then S&P has issued
a Rating Agency  Confirmation with respect to the maintenance of such account or
accounts, 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 which is fully insured by the United States
Government,  the Federal  Deposit  Insurance  Corporation  ("FDIC") or any other
agency  or  instrumentality  of the  United  States;  or (v)  any  account,  the
establishment  and  maintenance  of which  is the  subject  of a  Rating  Agency
Confirmation; or (vi) an account or accounts maintained with The Chase Manhattan
Bank, provided that the long-term  unsecured  obligations of The Chase Manhattan
Bank are rated  "AA" or  better  by Fitch  and "AA" or  better by S&P.  Eligible
Accounts may bear interest.

                  "ELIGIBLE  INVESTMENTS" means any one or more of the following
financial assets or other property.

                  (i)      direct   obligations   of,  and   obligations   fully
guaranteed as to timely  payment of principal and interest by, the United States
of America, FNMA, FHLMC or any agency or instrumentality of the United States of
America the  obligations of which are backed by the full faith and credit of the
United States of America; provided that any obligation of, or guarantee by, FNMA
or FHLMC, other than an unsecured senior debt obligation of FNMA or FHLMC, shall
be an Eligible  Investment  only if Rating Agency  Confirmation is obtained with
respect to such investment;

                  (ii)     time  deposits in, unsecured  certificates of deposit
of, or  bankers'  acceptances  issued by, any  depository  institution  or trust
company (including the Trustee, the Master Servicer, the Special Servicer or any
Affiliate of the Master Servicer,  the Special Servicer or the Trustee acting in
its commercial capacity)  incorporated or organized under the laws of the United
States  of  America  or  any  State  thereof  and  subject  to  supervision  and
examination by federal or state banking  authorities,  so long as the commercial
paper or other  short-term debt  obligations of such  depository  institution or
trust  company are rated "AA" or better by Fitch or otherwise  approved by Fitch
if not rated by Fitch,  and "A-1+" or better by S&P, or if not rated by S&P then
S&P has issued a Rating Agency  Confirmation with respect to such time deposits,
certificates of deposit,  or bankers'  acceptances or time deposits of The Chase
Manhattan Bank, provided that the long-term  unsecured  obligations of The Chase
Manhattan  Bank are rated "AA" or better by Fitch and the  short-term  unsecured
debt obligations of The Chase Manhattan Bank are rated "A-1+" by S&P;

                  (iii)    repurchase  agreements or obligations with respect to
any security  described in clause (i) above where such  security has a remaining
maturity  of one year or less and  where  such  repurchase  obligation  has been
entered  into  with  a  depository  institution  or  trust  company  (acting  as
principal)  described in clause (ii) above and where such repurchase  obligation
will mature prior to the Business Day preceding the next  Distribution Date upon
which such  amounts are required to be  withdrawn  from the related  account and
which meets the minimum rating requirement for such entity described above;

                  (iv)     debt issued by any corporation incorporated under the
laws of the United States of America or any state thereof, which securities have
ratings  from  Fitch and S&P that are at least  equal to the  highest  long-term
credit ratings assigned by Fitch and "AA" or better by S&P, respectively, unless
otherwise consented to in a Rating Agency Confirmation; provided that securities
issued by any  particular  corporation  will not be Eligible  Investments to the
extent that investment therein will cause the then outstanding  principal amount
of securities issued by such corporation and held in the Certificate  Account to
exceed  10% of the sum of the  Aggregate  Principal  Balance  and the  aggregate
principal amount of all Eligible Investments in the Certificate Account;

                  (v)      commercial  paper (including both noninterest-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) rated
"F-1+" by Fitch (if rated by Fitch,  and, if not by Fitch, then Fitch has issued
a Rating Agency  Confirmation) and "A-1+" by S&P (if rated by S&P, and if not by
S&P,  then S&P has  issued a Rating  Agency  Confirmation  with  respect to such
commercial paper);

                  (vi)     money  market  funds rated in the  highest  long-term
category by Fitch,  or if not rated by Fitch then  otherwise  approved by Fitch,
and "AAAm" or "AAAmg" by S&P or if not rated by S&P then S&P has issued a Rating
Agency Confirmation with respect to such money market funds; and

                  (vii)    such  other investments bearing interest or sold at a
discount,  or earning a return "in the nature of interest" within the meaning of
Treasury  Regulation  Section  1.860G-2(g)(1)  (as  evidenced  by an  Opinion of
Counsel delivered to the Trustee by the Master Servicer at the Master Servicer's
expense)  that are the subject of a Rating  Agency  Confirmation  and  otherwise
treated as "permitted investments" under Code Section 860G(a)(5);

provided,  that if such  investment  is  rated  by S&P,  it must not have an "r"
highlighter affixed to its rating; provided, further (A) such investment is held
for a  temporary  period  pursuant  to Section  1.860G-2(g)(1)  of the  Treasury
Regulations and (B) that no such instrument  shall be an Eligible  Investment if
such instrument  evidences either (X) a right to receive only interest  payments
or only  principal  payments  with respect to the  obligations  underlying  such
instrument  or (Y) a right to  receive  both  principal  and  interest  payments
derived from  obligations  underlying  such  instrument  and the  principal  and
interest payments with respect to such instrument provide a yield to maturity of
greater  than  120%  of  the  yield  to  maturity  at  par  of  such  underlying
obligations,  or (Z) if it may be redeemed at a price below the  purchase  price
(the  foregoing  clause  (B) shall not  apply to  investments  in units of money
market funds  pursuant to clause (vi) or clause  (viii)  above);  and  provided,
further, that interest on any variable rate instrument shall be tied to a single
interest rate index plus a single fixed spread (if any) and move  proportionally
with that index; and provided, further, that no amount beneficially owned by any
REMIC  (including  any  amounts  collected  by the Master  Servicer  but not yet
deposited in the Certificate  Account) may be invested in investments treated as
equity interests for Federal income tax purposes, unless the Master Servicer and
the Trustee shall  receive an Opinion of Counsel  (which shall be at the expense
of the party requesting such investment in equity  interests) to the effect that
such  investment  will not  adversely  affect  the status of any such REMIC as a
REMIC under the Code or result in  imposition  of a tax on any such REMIC.  Each
Eligible  Investment shall have a predetermined fixed dollar amount of principal
due at  maturity  that  cannot  vary or  change  and  shall  not be  subject  to
liquidation prior to maturity.  No Eligible  Investments shall be purchased at a
price in excess of par or have maturities in excess of one year. For the purpose
of this  definition,  units of investment  funds  (including money market funds)
shall be deemed to mature daily.

                  "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.

                  "ESCROW  ACCOUNT"  means an account  established by the Master
Servicer pursuant to Section 8.3(e).

                  "ESCROW  AMOUNT"  means any amount  payable  with respect to a
Mortgage  Loan for taxes,  assessments,  water rates,  all  insurance  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  SERVICING  FEE" means with  respect to each  Mortgage
Loan and for any Distribution  Date, an amount per Interest Accrual Period equal
to the product of (i) one-twelfth of the Excess  Servicing Fee Rate and (ii) the
stated  Principal  Balance  of such  Mortgage  Loan  as of the  Due  Date in the
immediately  preceding  Collection  Period (without giving effect to payments of
principal on such  Mortgage  Loan on such Due Date).  The Excess  Servicing  Fee
shall be freely assignable and non-terminable. The Trustee will treat the Excess
Servicing Fee as a "Stripped  Coupon"  within the meaning of Section 1286 of the
Code, owned by the Master Servicer or any assignee or successor thereof.

                  "EXCESS  SERVICING  FEE  RATE"  means,  with  respect  to each
Mortgage Loan, the rate as specified on Exhibit J hereto.

                  "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.

                  "FINAL  CERTIFICATION"  has the  meaning  set forth in Section
2.2.

                  "FINAL PROSPECTUS SUPPLEMENT" has the meaning set forth in the
preliminary statement hereto.

                  "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 by the Master  Servicer  (or,  with respect to any
Specially  Serviced  Mortgage  Loan, by the Special  Servicer) 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  Master
Servicer or Special Servicer,  as applicable,  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 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.

                  "FITCH" means Fitch IBCA, Inc. or its successor in interest.

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

                  "GENERAL AMERICAN" has the meaning assigned in the Preliminary
Statement hereof.

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

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

                  "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 due and collected after 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 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
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.

                  "INTEREST   RESERVE  ACCOUNT"  means,  that  Interest  Reserve
Account maintained by the Trustee pursuant to Section 5.1(a) which account shall
be an Eligible Account.

                  "INTEREST  RESERVE  AMOUNT" shall having the meaning set forth
in Section 5.1(d).

                  "INTEREST  RESERVE  LOANS" means a Mortgage  Loan that accrues
interest  other than on the basis of a 360-day year  consisting of twelve 30-day
months.

                  "INTERESTED  PERSON" means,  as of any date of  determination,
the Master  Servicer,  the Special  Servicer,  the Depositor,  any Seller,  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,  any
Independent  Contractor  engaged by the Master Servicer or the Special  Servicer
pursuant  to this  Agreement,  or any  Person  actually  known to a  Responsible
Officer of the Trustee to be an Affiliate of any of them.

                  "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.

                  "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, subject to Section 4.4 hereof, as a Servicing Advance.

                  "LIQUIDATION FEE" means a fee equal to the product of (x) 1.0%
and (y) the Liquidation Proceeds received in connection with a final disposition
of a Specially Serviced Mortgage Loan or REO Property.

                  "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  Principal  Balance  of the  Mortgage  Loan (or  deemed
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 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-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 ACCOUNT" shall have the meaning set forth in Section
8.3(g).

                  "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.

                  "MASTER  SERVICER" means Conning Asset Management  Company and
its permitted successors or assigns.

                  "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
Statement  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.

                  "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  in  connection  with a  modification  of any
Mortgage Loan other than a Specially  Serviced Mortgage Loan or collected by the
Special  Servicer in connection with the  modification  of a Specially  Serviced
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  STATEMENT  TO  CERTIFICATEHOLDERS"  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, (D) as to which foreclosure  proceedings have been commenced,  or (E)
as to which bankruptcy proceedings have been commenced;  (v) with respect to any
REO  Property  included  in the Trust,  the  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  including the amount of any Excess  Servicing  Fees; (xi) the
amount of Unpaid Interest,  Realized Losses or Expense Losses,  if any, incurred
with  respect to the  Mortgage  Loans,  including a  description  of any Expense
Losses;  (xii) the  aggregate  amount of  Servicing  Advances  and P&I  Advances
outstanding  that  have  been  made by the  Master  Servicer  and  the  Trustee,
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 in the aggregate and as a dollar amount per $1,000 of
original  principal  amount of the  Certificates  for all  Certificates  of each
applicable Class.

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

                  "MORTGAGE  FILE" means the  mortgage  documents  listed  below
where applicable:

                  (i)      the  original  Mortgage Note bearing all  intervening
endorsements, endorsed "Pay to the order of The Chase Manhattan Bank, as Trustee
for  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
Certificates,  Series  1999-CAM1,  without recourse" or if the original Mortgage
Note is not included  therein,  then a lost note  affidavit and indemnity with a
true and complete 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,
either  (a) 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 or (b) a
title  insurance  policy with no  exceptions  or  qualifications  related to the
authority of the person or entity  executing  the  Mortgage  for the  Mortgagor;
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
complete 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
"The Chase  Manhattan  Bank,  as  Trustee  for  Morgan  Stanley  Capital I Inc.,
Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1;"

                  (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 "The Chase  Manhattan  Bank,  as Trustee  for Morgan  Stanley
Capital  I  Inc.,   Commercial  Mortgage   Pass-Through   Certificates,   Series
1999-CAM1;"

                  (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   recording   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 "The Chase Manhattan Bank, as Trustee
for  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
Certificates, Series 1999-CAM1," 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  specimen
title  policy or title  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)     certified  or  acknowledgement   copies  of  all  UCC
Financing Statements and continuation statements or copies thereof sufficient to
perfect (and  maintain the  perfection  of) the  security  interest  held by the
originator of the Mortgage Loan (and each assignee  prior to the Trustee) in and
to the  personalty  of the  Mortgagor  at the  Mortgaged  Property  constituting
security for such Mortgage Loan (in each case with evidence of filing  thereon),
and original  UCC  assignments  in a form  suitable  for filing,  sufficient  to
transfer such security interest to the Trustee;

                  (x)      copies  of  ground  leases,  if any,  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, if any, related to any Mortgage Loan;

                  (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
"The Chase  Manhattan  Bank,  as  trustee  for  Morgan  Stanley  Capital I Inc.,
Commercial Pass-Through Certificates,  Series 1999-CAM1"; 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;
and

                  (xiii)   any additional documents  required to be added to the
Mortgage File pursuant to this Agreement.

                  "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, and Mortgage Loan shall also include any Defeasance Loan.

                  "MORTGAGE  LOAN  PURCHASE   AGREEMENT"   means  Mortgage  Loan
Purchase Agreement I or Mortgage Loan Purchase Agreement II, as the case may be.

                  "MORTGAGE  LOAN  PURCHASE  AGREEMENT  I"  means  that  certain
Mortgage  Loan Purchase  Agreement,  dated as of July 1, 1999,  between  General
American and the Depositor with respect to the General American Loans.

                  "MORTGAGE  LOAN  PURCHASE  AGREEMENT  II" means  that  certain
Mortgage Loan Purchase  Agreement,  dated as of July 1, 1999, between Retirement
System and the Depositor with respect to the Retirement System Loans.

                  "MORTGAGE LOAN SCHEDULE" or "LOAN SCHEDULE" means collectively
the  schedule  attached  hereto as Schedule  I, which  identifies  each  General
American Loan, and the schedule attached hereto as Schedule II, which identifies
each Retirement  System Loan, as such schedules may be amended from time to time
pursuant to Section 2.3.

                  "MORTGAGE   NOTE"   means  the  note  or  other   evidence  of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

                  "MORTGAGE  RATE" means,  for a given  Mortgage  Loan,  the per
annum rate at which interest accrues on such Mortgage Loan.

                  "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 Mortgage Note as of such date.

                  "MORTGAGOR" means the obligor on a Mortgage Note.

                  "NET AGGREGATE  PREPAYMENT  INTEREST  SHORTFALL" means for any
Distribution  Date,  (i)  with  respect  to all  Mortgage  Loans  which  are not
Specially  Serviced Mortgage Loans, the excess, if any, of aggregate  Prepayment
Interest  Shortfalls  for such Mortgage  Loans over the sum of (A)  Compensating
Interest Payments received on account of such Prepayment Interest Shortfalls and
(B) the aggregate  Prepayment  Interest  Excesses for such Collection Period for
all Mortgage Loans which are not Specially  Serviced  Mortgage  Loans,  and (ii)
with respect to all Specially  Serviced  Mortgage Loans on which there have been
voluntary  Principal   Prepayments  (not  from  Liquidation   Proceeds  or  from
modifications  to Specially  Serviced  Mortgage Loans),  the excess,  if any, of
aggregate Prepayment Interest Shortfalls for such Mortgage Loans over the sum of
(A)  Compensating  Interest  Payments  received  on account  of such  Prepayment
Interest Shortfalls and (B) the aggregate  Prepayment Interest Excesses for such
Collection  Period for all Specially  Serviced  Mortgage  Loans  (including  REO
Mortgage Loans).

                  "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.

                  "NEW YORK  PRESENTING  OFFICE" means an office,  if any, of an
agent  of the  Trustee  or the  Certificate  Registrar,  as the  Trustee  or the
Certificate  Registrar may designate  from time to time by written notice to the
Depositor and the Certificateholders.

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

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

                  "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 or the Trustee as applicable that, in
its sole  discretion,  exercised  in good faith and,  with respect to the Master
Servicer, in accordance with the Servicing Standard, will not or, in the case of
a current  delinquency,  would not be, ultimately  recoverable,  from subsequent
payments or collections,  including Insurance Proceeds,  Condemnation  Proceeds,
Liquidation Proceeds or Purchase Proceeds,  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 (upon which the Trustee may  conclusively  rely) or to the Depositor (if
the Trustee 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 or the Trustee,  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  and may,  in all cases,  be relied on by the
Trustee.

                  "NON-REGISTERED CERTIFICATE" means unless and until registered
under the Securities Act, any Class X, Class G, Class H, Class J, Class K, Class
L, Class M, Class N, Class O or Residual Certificate.

                  "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 Executive  Vice  President,  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, (z) in the case of the Trustee, a certificate signed by a Responsible
Officer,  each with specific  responsibilities  for the matters  contemplated by
this Agreement.

                  "OPERATING  ADVISER"  shall  have  the  meaning  specified  in
Section 9.37(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.

                  "OPINION  OF  COUNSEL"  means a  written  opinion  of  counsel
addressed to the Trustee,  reasonably  acceptable  in form and  substance to the
Trustee,  and who is not in-house  counsel to the party required to deliver such
opinion  but who,  in the good faith  judgment of the  Trustee,  is  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 sum of (x) the REMIC I Net  Mortgage  Rate  relating  to such
Mortgage Loan or Mortgage Loan relating to such REO Property and (y) the Trustee
Fee Rate,  such that the Scheduled  Payment or Assumed  Scheduled  Payment to be
advanced as a P&I Advance shall be net of the Servicing Fee and Excess Servicing
Fee; 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 the interest
portion 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 of interest required to be advanced without giving effect to this proviso
and (ii) a fraction,  the  numerator of which is the  Principal  Balance of such
Mortgage  Loan as of the  immediately  preceding  Determination  Date  less  any
Appraisal Reduction and the denominator of which is the Principal Balance of the
Mortgage Loan as of such  Determination  Date. All P&I Advances for any Mortgage
Loans that have been modified shall be calculated on the basis of their terms as
modified.

                  "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.

                  "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 X Certificates, for any
Distribution  Date, the rate 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-3,
Class A-4,  Class B, Class G, Class H, Class J, Class K, Class L, Class M, Class
N and Class O 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, (iv) the Class X
Certificates,  the  per  annum  rate  equal  to  the  quotient  of  the  Accrued
Certificate Interest thereon for such Distribution Date and the Class X Notional
Amount, (v) the Class C Certificates,  the Weighted Average REMIC I Net Mortgage
Rate for such Distribution Date minus 0.13%, (vi) the Class D Certificates,  the
Weighted Average REMIC I Net Mortgage Rate for such Distribution Date, (vii) the
Class E  Certificates,  the Weighted  Average REMIC I Net Mortgage Rate for such
Distribution  Date and (viii) the Class F  Certificates,  the  Weighted  Average
REMIC I Net Mortgage Rate for such Distribution Date.

                  "PERCENTAGE  INTEREST"  means  with  respect  to each Class of
Certificates  other than the 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 each Residual  Certificate,
the percentage interest in distributions (if any) to be made with respect to the
relevant Class, as stated on the face of such Certificate.

                  "PERCENTAGE  PREMIUM" means,  with respect to any Distribution
Date, any amount received as a Prepayment  Premium other than Yield  Maintenance
Payment, that is calculated as a percentage of the principal amount prepaid.

                  "PERMITTED  TRANSFEREE"  means  any  Transferee  other  than a
Disqualified Organization.

                  "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.

                  "PLACEMENT AGENT" means Morgan Stanley & Co. Incorporated.

                  "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.

                  "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. section 2510.3-101.

                  "PRELIMINARY  PROSPECTUS SUPPLEMENT" has the meaning set forth
in the preliminary statement hereto.

                  "PREPAYMENT  INTEREST EXCESS" means, in a case in which a full
or  partial  Principal  Prepayment  or a  Balloon  Payment  is made  during  any
Collection  Period  after the Due Date for such  Mortgage  Loan,  the  amount of
interest  which  accrues on the amount of such  Principal  Prepayment or Balloon
Payment  from  such Due  Date to the  date  such  payment  was made  (net of the
Servicing Fee and Excess  Servicing  Fee (or, if the related  Mortgage Loan is a
Specially  Serviced  Mortgage Loan,  the Special  Servicing Fee) and the Trustee
Fee).

                  "PREPAYMENT  INTEREST  SHORTFALL"  means, for any Distribution
Date and with respect to any Mortgage Loan the related Mortgagor has made a full
or  partial  Principal  Prepayment  or a  Balloon  Payment  during  the  related
Collection  Period,  and the date such  payment  was made (or,  in the case of a
Balloon Payment, the date through which interest thereon accrues) occurred prior
to the Due Date for such Mortgage Loan in such Collection Period, the excess of:
(A) the  aggregate  amount of  interest  (net of the  Servicing  Fee and  Excess
Servicing Fee (or, if the related Mortgage Loan is a Specially Serviced Mortgage
Loan,  the Special  Servicing Fee) and the Trustee Fee) 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.

                  "PREPAYMENT  PREMIUM"  means with respect to any  Distribution
Date, the aggregate of all Yield Maintenance Payments or Percentage Premiums, if
any, received during the related  Collection Period in connection with Principal
Prepayments or a Defeasance Loan.

                  "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  principal  balance of such  Mortgage  Loan or the
related REO 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,  reduced (to not less than zero) by (i) any payments or other  collections
of amounts allocable to principal on such Mortgage Loan that have been collected
or received  during any preceding  Collection  Period,  other than any Scheduled
Payments due in any subsequent Collection Period, and (ii) the principal portion
of any  Realized  Loss  incurred  in respect of such  Mortgage  Loan  during any
related Collection Period.

                  "PRINCIPAL  BALANCE  CERTIFICATES"  means,  collectively,  the
Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N and Class
O 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;  provided,  that the pledge by a Mortgagor of
Defeasance  Collateral  with respect to a Defeasance Loan shall not be deemed to
be a Principal Prepayment.

                  "PRIVATE  PLACEMENT  MEMORANDUM"  has the meaning set forth in
the preliminary statement hereto.

                  "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.

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

                  "PURCHASE  PRICE"  means,  with  respect  to the  purchase  or
repurchase of a Mortgage Loan or REO Property  pursuant to Article II or Article
IX 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 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.

                  "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 "AA" by S&P, if rated by S&P or if not rated
by S&P,  then S&P has issued a Rating Agency  Confirmation  with respect to such
insurer,  and "AA" by Fitch if  rated by Fitch or if not  rated by  Fitch,  then
otherwise  approved by Fitch,  and (ii) with respect to the Servicer  Errors and
Omissions  Insurance Policy or Servicer  Fidelity Bond an insurance company that
has a claim  paying  ability  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  "BBB" by S&P,  if rated by S&P or if not rated by S&P,
then S&P has issued a Rating Agency  Confirmation  with respect to such insurer,
and "BBB" by Fitch if rated by Fitch or if not rated by  Fitch,  then  "A-IX" by
A.M. Best or otherwise approved by Fitch, 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  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;  (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; and
(viii) has a Debt  Service  Coverage  Ratio not lower  than that of the  Deleted
Mortgage  Loan as of the Cut-Off Date unless  otherwise  approved by the Special
Servicer; 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.

                  "RATING AGENCIES" means Fitch and S&P.

                  "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,  as applicable,  of the rating
then 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 that exceeds the
Realized  Principal Loss 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 clauses (ii) and (iii) of the definition thereof.

                  "REALIZED   LOSS"  means  a  Liquidation   Realized   Loss,  a
Modification Loss, a Bankruptcy Loss or an Expense Loss.

                  "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 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),
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-2,  Class A-3, Class A-4, Class B, Class C, Class D, Class E and Class F
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 rate per annum equal to the Mortgage Rate for the related  Mortgage
Loan as of the Cut-Off Date (and without regard to any  modification,  waiver or
amendment of the terms thereof  following the Cut-Off Date)  calculated on a 360
day year  consisting  of twelve 30 day months  regardless of the actual terms of
the related Mortgage Loan, minus the Administrative Cost Rate.

                  "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 A-2 SCHEDULED  PRINCIPAL AMOUNT" means, with respect
to any  Distribution  Date,  an amount equal to the product of (a) the Principal
Distribution  Amount and (b) a fraction,  the numerator of which is equal to the
Aggregate Certificate Balance of the REMIC II Regular Interest Class A-2 and the
denominator of which is equal to the sum of the Aggregate  Certificate  Balances
of the REMIC II Regular  Interest Class A-1, REMIC II Regular Interest Class A-2
and REMIC II Regular Interest Class A-3.

                  "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  an  initial  Certificate  Balance  equal to the  aggregate
Certificates 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-3"  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-3  Certificates,  and which has a Pass-Through Rate equal
to the Weighted Average REMIC I Net Mortgage Rate.

                  "REMIC II  REGULAR  INTEREST  A-4"  means  the  uncertificated
interest  designated as a "regular interest" in REMIC II, which shall consist of
an  interest  having  an  initial  Certificate  Balance  equal to the  aggregate
Certificates Balance of the Class A-4 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  INTEREST  O"  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 O 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-3,  REMIC II  Regular  Interest  A-4,  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, REMIC II Regular Interest N and
REMIC II Regular Interest O.

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

                  "REMIC III REGULAR INTERESTS" means,  collectively,  the Class
A-1  Certificates,  Class A-2 Certificates,  Class A-3  Certificates,  Class A-4
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 and Class L Certificates,  Class M
Certificates, Class N Certificates and Class O Certificates.

                  "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, Class N and Class O 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, income of the character described in Section 856(d) of the Code.

                  "REO  ACCOUNT"  shall  have the  meaning  set forth in Section
9.14(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 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.

                  "REPORT DATE" means the third  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.

                  "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 Capital Markets Fiduciary Services
(CMBS),  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.

                  "RETIREMENT   SYSTEM"   has  the   meaning   assigned  in  the
Preliminary Statement hereof.

                  "RETIREMENT SYSTEM LOANS" means  collectively,  those Mortgage
Loans sold to the Depositor  pursuant to Mortgage Loan Purchase Agreement II and
shown as Schedule II hereto.

                  "REVERSE  SEQUENTIAL ORDER" means sequentially to the Class O,
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.

                  "RULE 144A" means Rule 144A under the 1933 Act.

                  "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 Rating  Services,  a division of
The McGraw-Hill Companies, Inc.

                  "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  Principal  Balance  thereof  minus the
aggregate  amount of any P&I Advances of principal  previously made with respect
to such Mortgage Loan or REO Mortgage Loan.

                  "SELLER" means General American or Retirement  System,  as the
case may be.

                  "SENIOR   CERTIFICATES"   means   the  Class  A  and  Class  X
Certificates.

                  "SERVICER  ERRORS AND OMISSIONS  INSURANCE  POLICY" or "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" or "FIDELITY  BOND" means a bond or
insurance  policy  under  which the  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.

                  "SERVICING  ADVANCE"  means any cost or  expense of the Master
Servicer or the Trustee,  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 or the Trustee,  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 REO Mortgage Loans and Defeasance  Loans),  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 each such Mortgage
Loan  immediately  before  the Due Date  occurring  in such  month,  subject  to
reduction in respect of Compensating  Interest Payment,  as set forth in Section
8.10(c) but not including the Excess Servicing Fee.

                  "SERVICING FEE RATE" means, with respect to each Mortgage Loan
(including any Mortgage Loan relating to an REO Property), 0.04% per annum.

                  "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 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 similar to 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 or any  Affiliate of the Master  Servicer or Special  Servicer may have
with the related  Mortgagor;  the  ownership  of any  Certificate  by the Master
Servicer  or Special  Servicer or any  Affiliate;  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 Master
Servicer or Special  Servicer's  right to receive  compensation for its services
hereunder or with respect to any  particular  transaction;  the servicing of the
Mortgage  Loans that are not  Specially  Serviced  Mortgage  Loans by the Master
Servicer;  and the Master  Servicer's  obligation to make Advances and Servicing
Advances as specified herein or General American's  obligation to repurchase any
Mortgage  Loan  under the  Mortgage  Loan  Purchase  Agreement  I or  Retirement
System's obligation to repurchase any Mortgage Loan under Mortgage Loan Purchase
Agreement II.

                  "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 in accordance with the Servicing Standard,  that payment is unlikely to
be made on or before the Second Due Date 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 date such payment was due; (ii)
any Mortgage Loan as to which, to the Master Servicer's knowledge, the Mortgagor
has consented to the  appointment of a receiver or conservator in any insolvency
or  similar  proceeding  of,  or  relating  to,  such  Mortgagor  or to  all  or
substantially all of its property, or the Mortgagor has become the subject of an
involuntary  appointment  of a  conservator  or a receiver  or 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  Mortgagor  to pay  principal  or
interest)  which in the good faith  reasonable  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 Mortgagor  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;  and (vi) 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.

                  "SINGLE-PURPOSE   ENTITY"  means  a  Person,   other  than  an
individual,  whose organizational documents provide that it is formed solely for
the purpose of owning and operating Defeasance Collateral for the benefit of the
Trust and which (i) does not engage in any  business  unrelated  thereto and the
financing thereof; (ii) does not have any assets other than those related to its
interest in Defeasance  Collateral;  (iii) maintains its own books,  records and
accounts,  in each case which are separate and apart from the books, records and
accounts of any other Person;  (iv)  conducts  business in its own name and uses
separate  stationery,  invoices and checks; (v) does not guarantee or assume the
debts or obligations of any other Person;  (vi) does not commingle its assets or
funds with those of any other Person;  (vii) transacts  business with affiliates
on an arm's length basis pursuant to written agreements; (viii) holds itself out
as being a legal entity, separate and apart from any other Person; (ix) does not
commingle  its assets with those of any other Person and holds all of its assets
in its own name; (x) pays its own  liabilities  and expenses only out of its own
funds; (xi) observes all organizational formalities;  (xii) pays the salaries of
its own  employees  from its own funds;  (xiii)  will not hold out its credit as
being available to satisfy the  obligations of any other Person;  (xiv) will not
acquire the  obligations  or  securities of its  Affiliates;  (xv) will not make
loans to any other Person or buy or hold evidence of indebtedness  issued by any
other  Person  (other  than cash and  investment-grade  securities);  (xvi) will
allocate  fairly and  reasonably  any overhead  expenses that are shared with an
Affiliate,  including  paying for office  space and  services  performed  by any
employee of an  Affiliate;  (xvii) will not pledge its assets for the benefit of
any other Person; (xviii) will correct any known misunderstanding  regarding its
separate  identity;  (xix) will not  identify  itself as a division of any other
Person;  (xx)  will  maintain  adequate  capital  in light  of its  contemplated
business  operations;  (xxi) will not incur  indebtedness other than the related
Mortgage  Loan;  (xxii)  will  not  engage  in  any  dissolution,   liquidation,
consolidation,  merger or sale of its assets and (xxiii)  will at all times have
at least one duly  appointed  member of the board of directors (an  "Independent
Director") or will have a managing  member or general partner which will have an
Independent  Director,  who shall not have been at the time of such individual's
appointment,  and may not have been at any time during the preceding five years,
and  shall not be at any time  while  serving  as  Independent  Director:  (1) a
shareholder of, or an officer, director,  attorney,  counsel, partner, member or
employee of, the Single-Purpose  Entity or any affiliate,  (2) a customer of, or
supplier  to, or other  person who  derives  more than 10% of its  purchases  or
revenues from its activities  with the  Single-Purpose  Entity or any affiliate,
(3) a person or other entity controlling,  controlled by or under common control
with  any such  shareholder,  officer,  director,  attorney,  counsel,  partner,
member,  employee,  customer,  supplier or other person,  or (4) a member of the
immediate family of any such shareholder,  officer, director, attorney, counsel,
partner, member, employee,  customer,  supplier or other person. As used herein,
the term "control" means the possession, directly or indirectly, of the power to
direct or cause the  direction of the  management,  policies or  activities or a
person or  entity,  whether  through  ownership  of voting  securities  or other
beneficial  interest,  by contract or otherwise and the terms  "controlling" and
"controlled"   have  meanings   correlative  to  the  foregoing.   The  entity's
organizational  documents  also provide that any  dissolution  and winding up or
insolvency filing for such entity requires the unanimous consent of all partners
or members,  as  applicable,  and that such  documents  may not be amended  with
respect to the Single-Purpose Entity requirements.

                  "SPECIAL  SERVICER" means Conning Asset Management  Company or
any successor Special Servicer as herein provided.

                  "SPECIAL  SERVICER  COMPENSATION"  means,  with respect to any
applicable  period,  the sum of the Special Servicing Fees, the Liquidation Fees
and Work-Out Fees for such period.

                  "SPECIAL   SERVICER   MONTHLY   REPORTS"   mean  the   reports
substantially in the form of Exhibit O 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,  subject  to  reduction  in  respect of
Compensating Interest Payments as set forth in Section 9.11.

                  "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  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.

                  "SUB-SERVICER"  shall  have the  meaning  set forth in Section
8.4.

                  "SUB-SERVICING  FEE" means with respect to each  Mortgage Loan
(including Mortgage Loans relating to REO Properties) the monthly fee payable to
the  applicable  Sub-Servicer  based  on the per  annum  rate  specified  on the
Mortgage Loan Schedule.

                  "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, Class N and Class O Certificates.

                  "TAX MATTERS  PERSON" means the person  designated as the "tax
matters  person" of each REMIC Pool  pursuant  to  Treasury  Regulation  Section
1.860F-4(d) and temporary Treasury Regulations Section 301.6231(a)(7)-1T.

                  "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.

                  "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(a) hereof), REMIC II and REMIC III.

                  "TRUSTEE" means The Chase  Manhattan Bank, as Trustee,  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 REO Mortgage Loans and Defeasance  Loans),  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 0.0025% 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.

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

                  "UCC FINANCING STATEMENT" means a financing statement executed
and filed pursuant to the UCC, as in effect in the relevant jurisdiction.

                  "UNDERWRITER" means each of Morgan Stanley & Co. Incorporated,
Donaldson,  Lufkin & Jenrette Securities  Corporation and Prudential  Securities
Incorporated or their respective successors in interest.

                  "UNPAID INTEREST" means, on any Distribution Date with respect
to  any  Class  of   Interests   or   Certificates   (other  than  the  Residual
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 other than
unpaid interest relating to Net Aggregate Prepayment Interest Shortfalls.

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

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

                  "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.

                  "WORK-OUT  FEE"  means  a fee  payable  with  respect  to  any
Rehabilitated  Mortgage  Loan,  equal to the  product  of (x)  1.00% and (y) the
amount  of each  collection  of  interest  (other  than  default  interest)  and
principal  received  on  such  Mortgage  Loan  for  so  long  as  it  remains  a
Rehabilitated Mortgage Loan.

                  "YIELD  MAINTENANCE   PAYMENT"  means,  with  respect  to  any
Distribution  Date,  any  amount  received  as a  Prepayment  Premium  which  is
calculated based upon a yield maintenance formula.

                  SECTION   1.2   CALCULATIONS    RESPECTING   MORTGAGE   LOANS.
Calculations  required to be made by the Trustee pursuant to this Agreement with
respect to any Mortgage Loan shall be made based upon  then-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 as
supplied  to the  Trustee  by the  Master  Servicer.  The  Trustee  shall not 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 and  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 Statement to the Certificateholders, 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.


                                   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 (which shall be deposited into
the Certificate Account) 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." 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.  None of the
Trustee,  any Custodian,  the Master  Servicer or the Special  Servicer shall be
liable for any  failure by either  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  Master  Servicer  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), (v),
(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 Master  Servicer shall obtain  therefrom at the expense
of the related  Seller a certified  copy of the  recorded  original.  The Master
Servicer shall forward  copies thereof to the Trustee 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 Master Servicer 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 Master  Servicer shall upon receipt  thereof
cause the same to be duly recorded or filed, as appropriate.

                  (d)      The  Depositor  shall  deliver,  or shall  cause  the
Sellers  to  deliver,  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 to the Master Servicer on or before the Closing Date and such
documents  and  records  shall be held by 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 and R-2 hereto.

                  (f)      Concurrently herewith, the Depositor has acquired the
General  American Loans from General  American and the  Retirement  System Loans
from Retirement  System.  The Depositor will deliver the original Mortgage Notes
(or lost note affidavits  with true and complete copies of the related  Mortgage
Notes,  as described in the definition of Mortgage File) relating to the General
American   Loans  to  the  Trustee,   with  the   Trustee,   on  behalf  of  the
Certificateholders,  inserted in the  endorsement  in blank  executed by General
American,  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 Retirement  System Loans to
the Trustee, with the Trustee, on behalf of the Certificateholders,  inserted in
the  endorsement  in blank  executed by Retirement  System,  as described in the
definition  of  Mortgage  file,  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,
General American and Retirement  System,  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 General
American Loans shall be deemed to have been transferred from General American to
the  Depositor,  the  Retirement  System  Loans  shall be  deemed  to have  been
transferred  from  Retirement  System 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 90 days after the Closing Date 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 and the
Special  Servicer 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  pursuant to 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  pursuant to clauses (i),  (ii),  (iv),  (v) and
(viii) of the  definition  of  Mortgage  File  required  to be  included  in the
Mortgage File, and with respect to all documents  specified in the other clauses
of the definition of Mortgage File 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 Mortgage Note and Mortgage,  the street address of the Mortgaged Property
and the name of the Mortgagor 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,  substitution  agreement,  lock box agreement,  intercreditor
agreement, management agreement or letter of credit.

                  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,  the  Operating  Adviser,  and the Depositor in writing and the Master
Servicer shall,  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 Master Servicer shall,  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 delivered as and
when required,  has not been properly  executed,  or is defective on its face or
discovers  or  receives  notice  of a breach of any of the  representations  and
warranties  relating  to the  Mortgage  Loans  required  to be made by a  Seller
regarding the  characteristics  of the Mortgage  Loans and/or  related  Mortgage
Properties as set forth in the related Mortgage Loan Purchase Agreements, and in
either case such defect (a "Document Defect") or breach (a "Breach")  materially
and  adversely  affects the interests of the holders of the  Certificates,  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,  the Master Servicer shall,  and the Special  Servicer may, request that
the related  Seller,  not later than 90 days from such  Seller's  receipt of the
notice of such Document  Defect or Breach,  cure such Document Defect or Breach,
as the case may be, in all material respects;  provided,  however,  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 the related  Seller is
diligently  attempting  to effect such  correction or cure, as certified by such
Seller in an  Officer's  Certificate  delivered  to the  Trustee,  then the cure
period will be extended for an additional 90 days.

                  If any such  Document  Defect or Breach cannot be corrected or
cured in all material respects within the above cure periods, the related Seller
will be obligated, not later than the last day of such permitted cure period, to
(i)  repurchase  the  affected  Mortgage  Loan from the Trust at the  applicable
Purchase Price in accordance with the related Mortgage Loan Purchase  Agreement,
or (ii) if within the  three-month  period  commencing  on the Closing  Date (or
within  the  two-year  period  commencing  on the  Closing  Date if the  related
Mortgage  Loan  is a  "defective  obligation"  within  the  meaning  of  Section
860G(a)(4)(B)(ii) of the Code and Treasury Regulation Section  1.860G-2(f)),  at
the Seller's  option,  replace such Mortgage  Loan with a Qualifying  Substitute
Mortgage  Loan. If such Document  Defect or Breach would cause the Mortgage Loan
to be  other  than  a  "qualified  mortgage"  (as  defined  in the  Code),  then
notwithstanding the previous sentence, repurchase must occur within 90 days from
the earlier of the date the Seller  discovered  or was notified of the defect or
substitution  must occur  within the  earlier of (i) 90 days from the earlier of
the date the Seller  discovered  or was notified of the defect or (ii) two years
from the Closing Date.

                  As to any Qualifying  Substitute  Mortgage Loan or Loans,  the
Master  Servicer  shall cause 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 Master  Servicer  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 Master  Servicer shall deliver or cause to be delivered such
amended  Mortgage  Loan Schedule to the Trustee 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 any expenses  related to such Deleted
Mortgage  Loan  or REO  Property  (including  any  Servicing  Advances,  Advance
Interest related to such Deleted Mortgage Loan and any Special Servicer Fees and
Liquidation  Fees) that are  reimbursable  to the Master  Servicer,  the Special
Servicer or the Trustee.  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 180th 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) General  American,  as Seller under the Mortgage
Loan  Purchase  Agreement  I, will be  providing  the  remedies  with respect to
General  American  Loans,  and (ii)  Retirement  System  will be  providing  the
remedies  with respect to the  Retirement  System Loans under the Mortgage  Loan
Purchase Agreement II.

                  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
Master Servicer,  the Special Servicer and the Trustee,  constitutes a valid 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 ERISA.

                  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 $25,000  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, Class N and Class
O Certificates will be issuable in denominations of $100,000 initial Certificate
Balance  or  initial  Notional  Amount (as  applicable)  or in any whole  dollar
denomination  in excess  thereof.  The 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  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  Authenticating  Agent 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 Authenticating  Agent
for authentication  and 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,  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, Class N
and Class O Certificates, on the Closing Date, 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  shall be the initial
Certificate  Registrar  in  respect  of the  Certificates  and  the  Certificate
Registrar  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
450 West 33rd Street,  14th Floor,  New York,  New York 10001;  Capital  Markets
Fiduciary Services (CMBS),  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  Certificate  Registrar shall execute,  and the  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 Certificate
Registrar  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 Certificate  Registrar shall
execute and 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  such
transfer,  sale,  pledge or other  disposition  is exempt from the  registration
and/or qualification requirements of the Securities Act and any applicable state
securities  laws, or is otherwise made in accordance with the Securities 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
Securities  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  Certificate
Registrar to the effect that such  transfer  shall be made without  registration
under the Securities 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 Securities 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  (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) to the  effect  that  such  transfer  may be made  without
registration under the Securities 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 Securities 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,
each Underwriter, the Trustee, 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  and  the  Trustee  with  a
certification  of facts  and a  Benefit  Plan  Opinion  which  establish  to the
satisfaction  of the  Certificate  Registrar  and 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 Master Servicer,  the Special Servicer or the Certificate Registrar
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 95-60.

                  (e)      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
(F) below to deliver  payments  to a Person  other than such  Person and to have
irrevocably  authorized  the  Certificate  Registrar  under  clause (G) below to
negotiate  the terms of any  mandatory  sale and to execute all  instruments  of
Transfer and to do all other things  necessary in connection with any such sale.
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 a U.S.  Person and shall  promptly  notify the
                  Certificate Registrar 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 Certificate
                  Registrar shall require delivery to it, and no Transfer of any
                  Residual Certificate shall be registered until the Certificate
                  Registrar receives,  an affidavit and agreement  substantially
                  in the  form  attached  hereto  as  Exhibit  E-1 (a  "Transfer
                  Affidavit and  Agreement")  from the proposed  Transferee,  in
                  form and substance  satisfactory to the Certificate Registrar,
                  representing  and  warranting,  among other things,  that such
                  Transferee is a Permitted Transferee, that it is not acquiring
                  its Ownership Interest in the Residual Certificate that is the
                  subject of the  proposed  Transfer  as a  nominee,  trustee or
                  agent for any Person that is not a Permitted Transferee,  that
                  for so long as it retains its Ownership Interest in a Residual
                  Certificate,   it  will   endeavor   to  remain  a   Permitted
                  Transferee, that it is a U.S. Person, 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 Certificate  Registrar has actual  knowledge
                  that the proposed Transferee is not a Permitted  Transferee or
                  is not a U.S. Person, 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 Certificate  Registrar a certificate
                  substantially  in the form  attached  hereto  as  Exhibit  E-2
                  stating that,  among other things,  it has no actual knowledge
                  that such prospective Transferee is not a Permitted Transferee
                  or is not a U.S. Person.

                           (E) Each Person  holding or  acquiring  an  Ownership
                  Interest  in a Residual  Certificate  that is a  "pass-through
                  interest  holder"  within the  meaning of  temporary  Treasury
                  regulation  Section   1.67-3T(a)(2)(i)(A)  or  is  holding  an
                  Ownership  Interest in a Residual  Certificate  on behalf of a
                  "pass-through  interest  holder",  by  purchasing an Ownership
                  Interest in such  Certificate,  agrees to give the Certificate
                  Registrar  written  notice of its  status as such  immediately
                  upon holding  acquiring such Ownership  Interest in a Residual
                  Certificate.

                           (F) 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  or a U.S.
                  Person,  then  the  last  preceding  Holder  of such  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.

                           (G) If any purported Transferee shall become a Holder
                  of a Residual  Certificate in violation of the restrictions in
                  this  Section   3.3(e),   or  if  any  Holder  of  a  Residual
                  Certificate shall lose its status as a Permitted Transferee or
                  a  U.S.  Person,  and  to  the  extent  that  the  retroactive
                  restoration of the rights and  obligations of the prior Holder
                  of such Residual  Certificate as described in clause (F) above
                  shall  be  invalid,   illegal  or   unenforceable,   then  the
                  Certificate  Registrar shall have the right, without notice to
                  the Holder or any prior Holder of such  Residual  Certificate,
                  but not the obligation, to sell such Residual Certificate to a
                  purchaser selected by the Trustee on such terms as the Trustee
                  may choose.  Such  noncomplying  Holder shall promptly endorse
                  and deliver such Residual  Certificate in accordance  with the
                  instructions of the Certificate Registrar.  Such purchaser may
                  be the  Certificate  Registrar  itself or any Affiliate of the
                  Certificate  Registrar.  The proceeds of such sale, net of the
                  commissions  (which  may  include  commissions  payable to the
                  Certificate  Registrar or its Affiliates),  expenses and taxes
                  due, if any, will be remitted by the Certificate  Registrar to
                  such noncomplying Holder. The terms and conditions of any sale
                  under  this  clause  (G)  shall  be  determined  in  the  sole
                  discretion of the Certificate  Registrar,  and the Certificate
                  Registrar  shall  not  be  liable  to  any  Person  having  an
                  Ownership  Interest in a Residual  Certificate  as a result of
                  its exercise of such discretion.

The  Master  Servicer,  on behalf of the  Trustee,  shall make  available,  upon
written  request from the Trustee,  to the  Internal  Revenue  Service and those
Persons specified by the REMIC Provisions,  all information necessary to compute
any tax imposed (A) as a result of the  Transfer of an  Ownership  Interest in a
Residual Certificate to any Person who is not a Permitted Transferee,  including
the information  described in Treasury regulations  sections  1.860D-1(b)(5) and
1.860E-2(a)(5)  with  respect  to  the  "excess  inclusions"  of  such  Residual
Certificate and (B) as a result of any regulated investment company, real estate
investment trust, common trust fund, partnership,  trust, estate or organization
described  in Section  1381 of the Code that holds an  Ownership  Interest  in a
Residual  Certificate  having as among its record holders at any time any Person
which is not a Permitted Transferee.  The Person holding such Ownership Interest
shall be responsible for the reasonable compensation,  and for the reimbursement
of  reasonable  expenses,  of the Master  Servicer and the Trustee for providing
such information.

                  The  provisions of this Section  3.3(e) set forth above may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Trustee, the Certificate Registrar, the Master Servicer and the Depositor
the following:

                           (i) written  notification  from each Rating Agency to
                  the  effect  that  the   modification   of,   addition  to  or
                  elimination  of such  provisions  will not cause  such  Rating
                  Agency to  qualify,  downgrade  or withdraw  its then  current
                  rating of any Class of Certificates; and

                           (ii) an Opinion of Counsel  (delivered by, and at the
                  expense,  of the party requesting such modification,  addition
                  or  elimination  of such  provisions),  in form and  substance
                  satisfactory to the Trustee, the Certificate Registrar and the
                  Depositor,  to the effect that such  modification of, addition
                  to or  elimination  of such  provisions  will not cause any of
                  REMIC I,  REMIC II or REMIC III to (x) cease to  qualify  as a
                  REMIC or (y) be subject to an  entity-level  tax caused by the
                  Transfer of any Residual  Certificate to a Person which is not
                  a  Permitted  Transferee,  or  cause a Person  other  than the
                  prospective  Transferee  to be  subject to a tax caused by the
                  Transfer of a Residual  Certificate to a Person which is not a
                  Permitted Transferee.

                  (f)      None  of the  Master  Servicer,  the  Trustee  or the
Certificate  Registrar  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
Certificate  Registrar 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  Certificate  Registrar shall have no 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
Certificate  Registrar 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 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 Certificate Registrar
has satisfied  its 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 on the Certificate Register and, upon written request at the expense
of the requesting  Person,  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 Certificate Registrar, or
the  Certificate   Registrar  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  Certificate
Registrar  such  security  or  indemnity  as may be  required  by it to  save it
harmless,  then, in the absence of notice to the Certificate Registrar that such
Certificate  has  been  acquired  by a  bona  fide  purchaser,  the  Certificate
Registrar shall execute,  and the  Authenticating  Agent shall  authenticate and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new Certificate of like tenor and interest in the Trust.
In connection with the issuance of any new  Certificate  under this Section 3.4,
the  Certificate  Registrar may require the payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any  other  expenses  (including  the  fees  and  expenses  of  the  Certificate
Registrar) connected therewith.  Any replacement  Certificate issued pursuant to
this  Section  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  Operating  Adviser  and any  agent of the  Master
Servicer,  the Special Servicer,  the Trustee or the Operating Adviser may treat
the Person in whose name any  Certificate is registered as of the related Record
Date 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 Operating Adviser
nor any agent of the Master Servicer,  the Special Servicer,  the Trustee 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 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-3, Class A-4, Class X, Class B, Class C, Class D, Class E, Class F,
Class G,  Class H,  Class J,  Class K,  Class L,  Class M,  Class N and  Class O
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 Certificate  Registrar,  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 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 Certificate
Registrar,  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  Certificate
Registrar,  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  Certificate  Registrar,  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 Certificate Registrar 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 Certificate Registrar 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 Certificate 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 Book-Entry  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
Book-Entry  Certificate,  the Depository or its custodian  shall credit,  on its
internal system,  the respective  principal amount of the individual  beneficial
interests represented by such Book-Entry  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 Book-Entry  Certificate  shall be limited to Customers or Persons
who hold  interests  directly or  indirectly  through  Customers.  Ownership  of
beneficial  interests in the Book-Entry  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 Customers)  and the
records  of  Customers   (with  respect  to  interests  of  Persons  other  than
Customers).

                  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 and the Certificate Registrar, as applicable,  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 Certificate
Registrar, 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 Certificate
Registrar, 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  Certificate
Registrar:  (i) the  Certificate  Registrar  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  Certificate  Registrar  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 Certificate Registrar.

                  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 Certificate  Registrar 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
or its custodian 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  Certificate  Registrar 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
Certificate  Registrar 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 Certificate
Registrar of the Global  Certificates  by the Clearing  Agency,  accompanied  by
registration  instructions  from  the  Clearing  Agency  for  registration,  the
Certificate   Registrar  shall  execute,  and  the  Authenticating  Agent  shall
authenticate and deliver,  the Definitive  Certificates.  None of the Depositor,
the  Trustee  or the  Certificate  Registrar  shall be  liable  for any delay in
delivery  of such  instructions  and may  conclusively  rely  on,  and  shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates,  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 Certificate Registrar, to the extent applicable with respect to
such  Definitive  Certificates,  and the  Certificate  Registrar 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.


                                   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 ( except that its  obligation to make  Advances  shall be subject to the
same limitations, and it shall have the same rights, as described herein for the
Master Servicer),  except to the extent that the Master Servicer or the Trustee,
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)      At  or prior to the Advance  Report Date,  the Master
Servicer  shall  notify the  Trustee if the P&I  Advance  Amount for the related
Distribution Date is greater than zero, and the Master Servicer shall make a P&I
Advance of such amount no later than 4:00 p.m.  New York City time on 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 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 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.  If a
Scheduled Payment due during the related Collection Period is received after the
Determination  Date and on or before the Master  Servicer  Remittance  Date, the
Master  Servicer shall include such Scheduled  Payment in the amounts  deposited
into the Distribution  Account pursuant to Section 5.2(a)(xi) and shall not make
any P&I Advance with respect to such Scheduled Payment.  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  4:00 p.m.  New York City time on 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  Servicer does not, the Trustee shall make Servicing  Advances to the
extent provided in this Agreement, except to the extent that the Master Servicer
or the Trustee, 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 and the  Certificateholders.  The
Special  Servicer  shall not be required to make  Servicing  Advances under this
Agreement.

                  SECTION 4.3       ADVANCES BY THE TRUSTEE.

                  (a)      To  the extent that the Master Servicer fails to make
a P&I Advance by 4:00 p.m. New York City time on 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 on the related
Distribution Date 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  by 1:00 p.m.  (New York City  time) on such  Distribution
Date.

                  (b)      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.

                  SECTION  4.4  EVIDENCE  OF  NONRECOVERABILITY.  If the  Master
Servicer determines at any time, in its sole discretion, exercised in good faith
in accordance with the Servicing  Standard,  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 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  final
valuations   or  other   information   relevant   thereto   which  support  such
determination.  If the  Trustee  determines  at any time that any  portion of an
Advance  previously made or a portion of a proposed  Advance that the Trustee 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 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.  The Trustee
shall be  entitled  to rely  conclusively  on any  determination  by the  Master
Servicer that any Advances  previously  made or any proposed  Advance,  if made,
would  constitute a  Nonrecoverable  Advance,  and, in  particular  shall not 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 or the Trustee 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 and the  Certificateholders.  The Trustee's  determination in accordance
with  the  above   provisions   shall  be   conclusive   and   binding   on  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  or the  Trustee'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  made with  respect to such  Mortgage  Loan and then each
succeeding P&I Advance made with respect to such Mortgage Loan to the extent not
inconsistent  with  Section  4.6.  Except  with  respect to  Specially  Serviced
Mortgage Loans, the Master Servicer shall use reasonable efforts to collect (but
shall have no obligation  to collect)  Late Fees in an amount  sufficient to pay
Advance  Interest  from the  related  Mortgagor.  The Master  Servicer  shall be
entitled to retain Late Fees and default interest in excess of the Mortgage Rate
of the Mortgage  Loan 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 Late Fees and default  interest in excess of the Mortgage  Rate for
such Mortgage  Loan),  as additional  servicing  compensation to the extent such
Late Fees and default  interest in exces of the Mortgage  Rate for such Mortgage
Loan or Specially  Serviced  Mortgage Loan exceed Advance  Interest.  The Master
Servicer  (with  respect to any Mortgage  Loan that is not a Specially  Serviced
Mortgage  Loan),  shall pay from any related  Late Fees and default  interest in
excess  of  the  Mortgage  Rate  for  such  Mortgage  Loan  which  it  collects,
outstanding  and  unpaid  Advance  Interest  owed to the  Trustee.  The  Special
Servicer,  with respect to any Specially  Serviced  Mortgage Loan, shall (i) pay
from any related Late Fees and default  interest in excess of the Mortgage  Rate
for such  Mortgage  Loan  which it  collects,  outstanding  and  unpaid  Advance
Interest first,  owed to the Trustee and then owed to the Master  Servicer,  and
(ii)  retain any  remaining  portion of such Late Fees and  default  interest in
excess  of the  Mortgage  Rate  for such  Mortgage  Loan 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 Sections 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 (i) the Trustee for any Advances outstanding to the Trustee
with respect to any of such Mortgage Loans or Specially  Serviced Mortgage Loans
or REO Property,  plus any Advance  Interest owed to the Trustee with respect to
such Advances and then (ii) the Master Servicer for any Advances  outstanding to
the Master  Servicer  with  respect to any of such  Mortgage  Loans or 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  or the  Trustee  with  respect to a
Specially  Serviced  Mortgage Loan or REO Property  cannot be recovered from the
related  Mortgagor,  the amount of such Advance  Interest  shall be treated as a
Servicing Advance and shall be payable to the Trustee 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 and the Trustee's right of reimbursement  under this Agreement
for Advances shall be prior to the rights of the  Certificateholders  to receive
any amounts recovered with respect to such Mortgage Loans or REO Properties, and
the Trustee's right of reimbursement  under this Agreement for Advances shall be
prior to the rights of the Master Servicer to be reimbursed for such amounts.

                  (c)      Amounts  applied to reimburse Advances shall first be
applied to reduce the Advance  Interest  thereon and then 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 Master  Servicer 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, or cause to be opened, and shall thereafter maintain, or cause to be
maintained,  a separate  account or accounts,  which  accounts  must be Eligible
Accounts,  in the name of "Conning Asset Management  Company, as Master Servicer
for The Chase  Manhattan  Bank,  as Trustee  for the  Holders of Morgan  Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1"
(the "Certificate  Account"). On or prior to the Closing Date, the Trustee shall
open, or cause to be opened,  and shall  maintain,  or cause to be maintained an
additional  separate  account or  accounts  in the name of "The Chase  Manhattan
Bank, as Trustee for the Holders of Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1999-CAM1" (the "Interest Reserve
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 such  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 (or its Sub-Servicer's) right to direct
payments and investments and its rights of withdrawal under this Agreement.  The
Trustee  shall  take such  actions  as are  necessary  to cause  the  depository
institution  holding the  Interest  Reserve  Account to hold such account in the
name of the  Trustee as  provided in Section  5.1(a),  subject to the  Trustee's
right to direct payments and instruments and its rights of withdrawal under this
Agreement.

                  (c)      The  Master  Servicer shall  deposit,  or cause to be
deposited,  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 or as a Compensating  Interest  Payment  pursuant to Section 9.11),
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):

                           (A) 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;

                           (B)  Interest:  all  payments on account of interest,
                  including  Compensating  Interest Payments paid by the Special
                  Servicer  pursuant  to Section  9.11 (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);

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

                           (D) 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;

                           (E) 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;

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

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

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

                           (I) 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 fifth  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)      The  Trustee,  with respect to each Distribution Date
occurring  in January  (other than in any leap year) and  February of each year,
shall deposit from the Distribution Account into the Interest Reserve Account in
respect of each Interest  Reserve Loan, an amount equal to one day's interest at
the related REMIC I Net Mortgage Rate on the Scheduled Principal Balance of such
Mortgage  Loan as of the Due Date in the month in which such  Distribution  Date
occurs,  to the  extent a  Scheduled  Payment or P&I  Advance is timely  made in
respect  thereof for such Due Date (all amounts so deposited in any  consecutive
January and February in respect of each  Interest  Reserve  Loan,  the "Interest
Reserve Amount").

                  (e)      Funds in the Certificate Account and Interest Reserve
Account may be invested and, if invested,  shall be invested by, and at the risk
of, the Master Servicer with respect to the Certificate  Account and the Trustee
with respect to the Interest Reserve Account in Eligible Investments selected by
the Master Servicer or the Trustee,  as applicable,  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 "The Chase Manhattan Bank, as
Trustee  for the  Holders  of the  Morgan  Stanley  Capital  I Inc.,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1999-CAM1." None of the Depositor,
the  Mortgagors  or the  Trustee  shall be liable for any loss  incurred on such
Eligible  Investments in the  Certificate  Account.  None of the Depositor,  the
Mortgagor  or Master  Servicer  shall be liable  for any loss  incurred  on such
Eligible Investments in the Interest Reserve Account.

                  An amount equal to all income and gain  realized from any such
investment in the  Certificate  Account 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 net losses  incurred in respect of any
such  investments  in the  Certificate  Account  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) in the Certificate  Account out of its
own funds before the related  Master  Servicer  Remittance  Date.  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.

                  An amount equal to all income and gain  realized from any such
investment  in the  Interest  Reserve  Account  shall be paid to the  Trustee as
additional  trustee  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  in the  Interest  Reserve  Account  shall be for the account of the
Trustee which shall deposit the amount of such loss (to the extent not offset by
income from other  investments)  in the Interest  Reserve Account out of its own
funds  before the related  Distribution  Date.  If the  Trustee  deposits in any
Interest Reserve Account any amount not required to be deposited therein, it may
at any time withdraw such amount from the Interest Reserve Account any provision
herein to the contrary notwithstanding.

                  (f)      Except   as  expressly  provided  otherwise  in  this
Agreement,  if any  default  occurs in the  making  of a  payment  due under any
Eligible  Investment in the Certificate  Account,  or if a default occurs in any
other  performance  required  under any Eligible  Investment in the  Certificate
Account,  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.

                  (g)      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.

                  SECTION 5.2  APPLICATION OF FUNDS IN THE  CERTIFICATE  ACCOUNT
AND INTEREST RESERVE 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  (w) 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), (ii), (iii), (iv), (vi), (viii) and
(ix) below; (x) 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 (ii), (iii), (vi), (xi) and (xii) below; (y) with respect to clause (v),
to the  Distribution  Account,  the amount  payable to the Trustee as  described
herein;  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),
(iv), (vi), and (vii) below of the following amounts, from the amounts specified
for the following purposes:

                     (i) Fees: the Master  Servicer shall pay (A) to itself Late
Fees (in excess of Advance  Interest) and default  interest with respect to each
Mortgage  Loan payable at a rate above the  Mortgage  Rate (in excess of Advance
Interest)  relating to Mortgage Loans which are not Specially  Serviced Mortgage
Loans,  Modification  Fees,  assumption  fees and  extension  fees  relating  to
Mortgage  Loans which are not Specially  Serviced  Mortgage Loans as provided in
Section  8.18,  Section  8.7(a) and Section  8.10,  respectively,  or other fees
payable  to the  Master  Servicer  hereunder  and (B)  directly  to the  Special
Servicer,  Late Fees (in excess of Advance  Interest) and default  interest with
respect to each  Mortgage  Loan  payable at a rate above the  Mortgage  Rate (in
excess  of  Advance   Interest)  on  Specially   Serviced   Mortgage  Loans  and
Modification Fees,  assumption fees,  extension fees and other fees collected on
Specially  Serviced  Mortgage  Loans,  in  each  case  from  funds  paid  by the
applicable Mortgagor to the extent provided for herein;

                     (ii) 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  related
Mortgagor of the amounts to which a Servicing Advance relates or from REO Income
from the related REO Property or from related Liquidation Proceeds, Condemnation
Proceeds,  Insurance Proceeds or Purchase Proceeds 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
the Trustee and itself,  in that order,  as provided in, and subject to, Article
IV hereof,  for any Servicing  Advances (and Advance Interest thereon) made with
respect to a Mortgage Loan or REO Property and not previously reimbursed;

                     (iii)  P&I  Advances   (including   amounts   later  to  be
determined to be Nonrecoverable Advances): to apply pursuant to Section 4.6, (x)
prior to a Final Recovery  Determination or determination  that any Advance is a
Nonrecoverable Advance, payments made by the related Mortgagor of the amounts to
which a P&I Advance relates, or REO Income from the related REO Property or from
related  Liquidation  Proceeds,  Condemnation  Proceeds,  Insurance  Proceeds or
Purchase  Proceeds,  in each case,  within one  Business Day after the date such
amount is received, or (y) after a Final Recovery Determination or determination
in accordance with Section 4.4 that any Advance is a Nonrecoverable Advance, for
any Mortgage Loan, 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  the Trustee and itself,  in that order,  in accordance
with Article IV hereof,  for any P&I Advances  (and  Advance  Interest  thereon)
previously made by it with respect to the related  Mortgage Loan or REO Property
and not previously reimbursed;

                     (iv)  Servicing  Fee,  Excess  Servicing  Fee  and  Special
Servicer  Compensation:  to pay to itself the  Servicing  Fee (to the extent not
previously retained by the Master Servicer), to pay the Excess Servicing Fee, to
pay to the Special  Servicer the Special  Servicing Fee and Workout Fee, in each
case, subject to reduction for any Compensating Interest Payment;

                     (v) Trustee Fee: to deposit into the Distribution  Account,
for withdrawal by the Trustee, an amount sufficient to pay the Trustee's Fee;

                     (vi)  Expenses  of  Trust:  to pay to the  Person  entitled
thereto any amounts specified herein to be Additional Trust Expenses (other than
Liquidation  Fees) (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;

                     (vii)  Liquidation  Fees:  upon the  occurrence  of a Final
Recovery  Determination  to pay to the  Special  Servicer  from the  Certificate
Account,  the amount  certified by the Special Servicer equal to the Liquidation
Fee, to the extent provided in Section 9.11 hereof;

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

                     (ix)  Prepayment  Interest  Excesses:  to pay to the Master
Servicer the amount of the aggregate  Prepayment  Interest  Excesses relating to
Mortgage  Loans which are not Specially  Serviced  Mortgage Loans (to the extent
not offset by Prepayment  Interest  Shortfalls relating to such Mortgage Loans);
and to pay to the  Special  Servicer  the  amount  of the  aggregate  Prepayment
Interest  Excesses  relating to  Specially  Serviced  Mortgage  Loans which have
received voluntary Principal  Prepayments (not from Liquidation Proceeds or from
modifications to Specially Serviced Mortgage Loans), to the extent not offset by
Prepayment Interest Shortfalls relating to such Mortgage Loans.

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

                     (xi)  Distribution  Account:  to make  payment by 4:00 p.m.
(New York City time) on each Master Servicer Remittance Date to the Distribution
Account of the remaining  amounts in the Certificate  Account other than amounts
held for payment in future periods or pursuant to Section 5.2(b) below; and

                     (xii)  Clear  and  Terminate:  to clear and  terminate  the
Certificate Account pursuant to
Section 8.29.

                  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.

                  (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.

                  (c)      On  each Master Servicer  Remittance Date in March of
every year commencing in March 2000, the Trustee shall withdraw all amounts then
in the Interest  Reserve Account and deposit such amounts into the  Distribution
Account.

                  SECTION 5.3       DISTRIBUTION ACCOUNT.

                  (a)      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
until  disbursed  pursuant to the terms of this  Agreement,  titled:  "The Chase
Manhattan  Bank,  as Trustee,  in trust for the benefit of the Holders of Morgan
Stanley Capital I Inc.,  Commercial Mortgage Pass-Through  Certificates,  Series
1999-CAM1,  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 held under this Agreement.

                  (b)      The  Trustee  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
and the Trustee.  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 (v) and (xi) of Section 5.2(a) and the
P&I Advance Amount. On the Master Servicer Remittance Date occurring in March of
any  year,  commencing  in  March  2000,  the  Trustee  will  deposit  into  the
Distribution  Account amounts held in the Interest Reserve Account.  The Trustee
shall make withdrawals  from the  Distribution  Account and the Interest Reserve
Account only for the following purposes:

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

                     (ii) to pay any amounts  payable to 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;

                     (iv) to make deposits into the Interest  Reserve Account as
provided for in Section 5.1(d);

                     (v) to clear and terminate the Distribution Account and the
Interest Reserve Account pursuant to Section 10.2; and

                     (vi) with respect to the Interest Reserve Account,  to make
deposits into the Distribution Account as provided for in Section 5.2(c); and

                     (vii) to make  withdrawals of net investment  earnings from
the Interest Reserve Account earned pursuant to Section 5.1(e).

                  SECTION 5.4       TRUSTEE REPORTS.

                  (a)      Based solely on (and to the extent of the information
contained in) the Master Servicer  Remittance  Report provided to the Trustee by
the Master Servicer (no later than the Report Date), 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 Placement Agent, each Underwriter,  the Depositor and
anyone  the  Depositor,  the  Placement  Agent  or  any  Underwriter  reasonably
designates  (i)  a  Monthly  Statement  to  Certificateholders  in  CSSA  format
(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 Final  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.

                  Upon  written  request,  the  Trustee  shall send the  reports
described in the preceding  paragraph to any  Certificate  Owner  (identified as
such by such Certificate Owner) or  Certificateholder  by first class mail at no
cost to such Certificate Owner or  Certificateholder.  In addition,  the Trustee
shall make the reports  described in the preceding  paragraph  available through
its website,  initially located at www.chase.com/sfa  (the "Trustee's Website"),
its electronic bulletin board and its customer service. The Trustee's electronic
bulletin  board may be  initially  accessed by calling  1-800-204-2737,  and the
Trustee's  customer service may be initially accessed by calling (212) 946-3471.
For assistance with the above-mentioned Trustee services,  Certificateholders or
any party hereto may initially call (212) 946-3228. In addition, the Trustee may
also make (i) Mortgage Loan information as presented in the "CSSA" standard file
format,  the "CSSA" loan setup file format and the "CSSA" loan  periodic  update
file  format,  (ii) the  Special  Servicer  Monthly  Report and (iii) the Annual
Report available each month to any Certificateholder, any Certificate Owner, the
Rating Agencies or any other interested  party via the Trustee's  Website or, if
requested by a  Certificateholder  or Certificate  Owner  (identified as such by
such  Certificate  Owner) in  writing,  by first class mail.  In  addition,  the
Trustee will make available, as a convenience for interested parties (and not in
the furtherance of the distribution of the Final Prospectus Supplement under the
securities  laws) this  Agreement and the Final  Prospectus  Supplement  via the
Trustee's   Website.   The  Trustee  shall  not  be  deemed  to  have  made  any
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 it 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  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 the Rating  Agencies and to each
Person  who at any time  during the  calendar  year was a  Certificateholder  of
record,  a report  summarizing  the items (in clauses (i), (ii) and (iii) of the
definition   of   Monthly   Statement   to   Certificateholders)   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.

                  (d)      On each Distribution  Date, the Trustee shall provide
to the Placement Agent, the  Underwriters,  the Rating Agencies,  the Depositor,
the Operating  Adviser,  the Master Servicer,  the Special Servicer,  anyone the
Depositor or the Placement Agent or Underwriters reasonably designates, and upon
request to any Certificateholder,  Certificate Owner (identified as such 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 Master Servicer, the Special Servicer, the Operating Adviser, any
Certificateholder,  prospective  Certificate  Owner  or  any  Person  reasonably
designated by the 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.

                  (f)      Copies  (or computer  diskettes  or other  digital or
electronic formats 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 request; provided, however, that the Trustee shall
be  permitted  to  require  payment  by the  requesting  party  (other  than the
Depositor, the Master Servicer, the Special Servicer, the 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  Agreement,  the  Trustee  shall  provide  or cause to be
provided (i) to the United States Treasury 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 and REO Property 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 any unpaid  Trustee Fee and shall  withdraw  any
amounts deposited into the Distribution Account in error and direct such amounts
to the proper  recipient  thereof,  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  made to the Trustee
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates, a Notional Amount) of less than $50,000) no later than
five days after the related Record Date (or upon standing  instructions given to
the Trustee 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  five  days  after  the  related  Record  Date),  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 or
Percentage Interests for the Class X Certificates.

                  SECTION 6.2       REMIC I.

                  (a)      On  each  Distribution  Date,  the  Trustee  shall be
deemed to  distribute  to REMIC II, 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.

                  On each  Distribution  Date,  the  Trustee  shall be deemed to
distribute,  from the Available  Distribution Amount, to REMIC III, as holder of
the REMIC II Regular Interests,  for the following purposes and in the following
order of priority:

                     (i) an amount equal to Distributable  Certificate  Interest
for the Class A-1 Certificates,  Class A-2 Certificates, Class A-3 Certificates,
Class A-4  Certificates  and Class X Certificates  to REMIC II Regular  Interest
A-1,  REMIC II Regular  Interest A-2,  REMIC II Regular  Interest A-3,  REMIC II
Regular  Interest A-4, 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, REMIC II Regular  Interest N and REMIC II Regular
Interest O, divided  among such REMIC II Regular  Interests in proportion to (A)
in the case of the REMIC II Regular Interest A-1, REMIC II Regular Interest A-2,
REMIC II Regular  Interest  A-3 and REMIC II Regular  Interest  A-4, the related
Accrued  Certificate  Interest for such Distribution Date and (B) in the case of
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,  REMIC II  Regular  Interest  N and REMIC II  Regular  Interest  O,
one-twelfth of the product of the  Certificate  Balance of such Interest and the
related Class X Strip Rate (if any);

                     (ii) to REMIC II  Regular  Interest  A-1,  REMIC II Regular
Interest  A-2 and REMIC III Regular  Interest  A-3, the  Principal  Distribution
Amount for such Distribution  Date, until the aggregate  Certificate  Balance of
REMIC II  Regular  Interest  A-1,  REMIC II  Regular  Interest  A-2 and REMIC II
Regular  Interest  A-3 has been  reduced to zero pro rata in  proportion  to the
aggregate  amount to be distributed  pursuant to this clause as follows:  (A) to
REMIC II Regular  Interest A-2, the REMIC II A-2 Scheduled  Principal Amount and
(B) to the  REMIC II  Regular  Interest  A-1,  until the  aggregate  outstanding
Certificate  Balance of the REMIC II Regular  Interest  A-1 has been  reduced to
zero, and then to REMIC II Regular Interest A-3 until the Certificate Balance of
REMIC II Regular  Interest A-3 has been reduced to zero,  an amount equal to the
difference  between  the  Principal  Distribution  Amount  and the  REMIC II A-2
Scheduled Principal Amount;

                     (iii) upon  payment in full of the  Certificate  Balance of
REMIC II Regular  Interest A-3, to REMIC II Regular  Interest A-4, the Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
the REMIC II  Regular  Interest  A-4 has been  reduced  to zero;  the  Principal
Distribution Amount herein will be reduced by any portion thereof distributed in
respect of REMIC II Regular  Interest  A-1,  REMIC II Regular  Interest  A-2 and
REMIC II Regular Interest A-3;

                     (iv) pro rata (a) to REMIC II Regular  Interest A-1,  REMIC
II Regular  Interest  A-2,  REMIC II Regular  Interest  A-3 and REMIC II Regular
Interest A-4, to reimburse any unreimbursed Realized Losses previously allocated
thereto (and not reimbursed  pursuant to clause (vi)(b) below), plus interest on
such  Realized   Losses   compounded   monthly  at  one-twelfth  the  applicable
Pass-Through  Rate;  and (b) to REMIC II Regular  Interest A-1, REMIC II Regular
Interest  A-2,  REMIC II Regular  Interest A-3,  REMIC II Regular  Interest A-4,
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,
REMIC II Regular  Interest N and REMIC II  Regular  Interest  O, pro rata on the
basis of their respective entitlements to reimbursement described in this clause
(vi), to reimburse any Realized Losses previously  allocated to REMIC II Regular
Interest  A-1,  REMIC II Regular  Interest A-2,  REMIC II Regular  Interest A-3,
REMIC II Regular  Interest  A-4,  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, REMIC II Regular  Interest N and REMIC
II Regular Interest O as a result of the allocation of Realized  Interest Losses
to the Class X  Certificates  plus interest on such Realized  Losses  compounded
monthly at one-twelfth of the applicable Pass-Through Rate;

                     (v) to REMIC II Regular  Interest B, the  remainder  of the
Distributable  Certificate Interest for such 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
REMIC II Regular  Interest  A-4, to REMIC II Regular  Interest B, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest B has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3 and REMIC II Regular Interest A-4;

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

                     (viii) to 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
REMIC II Regular  Interest  B, to REMIC II  Regular  Interest  C, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest C has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1,  REMIC II Regular  Interest A-2,  REMIC Interest
A-3, REMIC II Regular Interest A-4, and REMIC II Regular Interest B;

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

                     (xi) to 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
REMIC II Regular  Interest  C, to REMIC II  Regular  Interest  D, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest D has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3,  REMIC II Regular  Interest A-4,  REMIC II Regular  Interest B and
REMIC II Regular Interest C;

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

                     (xiv) to 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
REMIC II Regular  Interest  D, to REMIC II  Regular  Interest  E, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest E has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, REMIC II Regular Interest B, REMIC
II Regular Interest C and REMIC II Regular Interest D;

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

                     (xvii) to 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
REMIC II Regular  Interest  E, to REMIC II  Regular  Interest  F, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest F has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, REMIC II Regular Interest B, REMIC
II Regular Interest C, REMIC II Regular Interest D and REMIC II Regular Interest
E;

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

                     (xx) to 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
REMIC II Regular  Interest  F, to REMIC II  Regular  Interest  G, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest G has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxiii) to 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
REMIC II Regular  Interest  G, to REMIC II  Regular  Interest  H, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest H has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxvi) to 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
REMIC II Regular  Interest  H, to REMIC II  Regular  Interest  J, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest J has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxix) to 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
REMIC II  Regular  Interest  J to REMIC II  Regular  Interest  K, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest K has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxxii) to 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
REMIC II  Regular  Interest  K to REMIC II  Regular  Interest  L, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest L has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxxv) to 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
REMIC II  Regular  Interest  L to REMIC II  Regular  Interest  M, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest M has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

                     (xxxviii) to 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
REMIC II  Regular  Interest  M to REMIC II  Regular  Interest  N, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest N has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

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

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

                     (xlii) upon payment in full of the  Certificate  Balance of
REMIC II  Regular  Interest  N to REMIC II  Regular  Interest  O, the  Principal
Distribution Amount for such Distribution Date, until the Certificate Balance of
REMIC II Regular Interest O has been reduced to zero; the Principal Distribution
Amount herein will be reduced by any portion  thereof  distributed in respect of
REMIC II Regular  Interest A-1, REMIC II Regular  Interest A-2, REMIC II Regular
Interest A-3, REMIC II Regular  Interest A-4, 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;

                     (xliii) to REMIC II Regular  Interest O, to  reimburse  any
unreimbursed  Realized Losses  previously  allocated thereto (and not reimbursed
pursuant  to clause  (iv)(b)  above),  plus  interest  on such  Realized  Losses
compounded monthly at one-twelfth the applicable Pass-Through Rate; and

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

                  SECTION 6.4       REMIC III.

                  (a)      On each Distribution Date, 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) to the Holders of the Class A-1 Certificates, Class A-2
Certificates,  Class  A-3  Certificates,  Class  A-4  Certificates  and  Class X
Certificates, Distributable Certificate Interest for such Distribution Date, pro
rata in proportion to the  Distributable  Certificate  Interest  payable to each
such Class;

                     (ii) to the  Holders of the Class A-1,  Class A-2 and Class
A-3 Certificates,  the Principal Distribution Amount for such Distribution Date,
until the aggregate  Certificate  Balance of the Class A-1,  Class A-2 and Class
A-3  Certificates  has  been  reduced  to zero  pro  rata in  proportion  to the
aggregate  amount to be distributed  pursuant to this clause as follows:  (A) to
the Class A-2 Certificates,  the Class A-2 Scheduled Principal Amount and (B) to
the Class A-1 Certificates,  until the aggregate outstanding Certificate Balance
of the Class A-1  Certificates  has been reduced to zero,  and then to the Class
A-3 Certificates until the Certificate Balance of the Class A-3 Certificates has
been reduced to zero,  an amount equal to the  difference  between the Principal
Distribution Amount and the Class A-2 Scheduled Principal Amount;

                     (iii) upon  payment in full of the  Certificate  Balance of
the Class A-3 Certificates,  to the Holders of the Class A-4  Certificates,  the
Principal Distribution Amount for such Distribution Date (reduced by any portion
thereof distributed to the Holders of the Class A-1 Certificates,  the Class A-2
Certificates and the Class A-3 Certificates),  until the Certificate  Balance of
the Class A-4 Certificates 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  Losses
previously  allocated  thereto plus interest on such Realized Losses  compounded
monthly at one-twelfth the applicable Pass-Through Rate;

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

                     (vi) upon payment in full of the Certificate Balance of the
Class  A-4  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;

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

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

                     (ix) 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;

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

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

                     (xii) 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;

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

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

                     (xv) 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;

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

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

                     (xviii) 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;

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

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

                     (xxi) 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;

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

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

                     (xxiv) 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;

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

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

                     (xxvii) 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;

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

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

                     (xxx) 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;

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

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

                     (xxxiii) 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 L Certificates has been reduced to zero;

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

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

                     (xxxvi) 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;

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

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

                     (xxxix) 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,  Class M
Certificates),  until the  Certificate  Balance of the Class N Certificates  has
been reduced to zero;

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

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

                     (xlii) upon payment in full of the  Certificate  Balance of
the  Class N  Certificates,  to the  Holders  of the Class O  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, Class L, Class M and Class
N Certificates),  until the Certificate  Balance of the Class O Certificates has
been reduced to zero;

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

                     (xliv) 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, first, to the Holders of the Class A-1,
Class  A-2,  Class  A-3 and  Class A-4  Certificates,  pro rata,  based on their
respective  Certificate Balances,  in reduction of their respective  Certificate
Balances,  until the Certificate  Balance of each such Class is reduced to zero;
and, second, to the Holders of the Class A-1, Class A-2, Class A-3 and Class A-4
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)      [RESERVED]

                  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 or the Trustee
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  or the  Trustee  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)(i) 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)(ii) 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)(ii) 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)(i) 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)(ii)
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)(ii) 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)      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 Losses 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-3, REMIC II Regular  Interest A-4, 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, REMIC II Regular  Interest N and REMIC
II Regular  Interest O 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  being allocated  among the Class A-1  Certificates,  Class A-2
Certificates,  Class  A-3  Certificates,  Class  A-4  Certificates  and  Class X
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 each Class of  Certificates,  pro rata, in proportion to the amount
of Accrued  Certificate  Interest  payable to such Class of Certificates on such
Distribution Date, 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 total Servicing
Fee and Special  Servicing  Fee payable to the Master  Servicer  and the Special
Servicer,  respectively,  shall be adjusted  as provided in Section  8.10(c) and
Section 9.11 herein.  Any amount  retained by REMIC I as a result of a reduction
of the Servicing Fee and the Special  Servicing Fee shall be treated as interest
collected  with respect to the prepaid  Mortgage Loans with respect to which the
Servicing Fee or Special Servicing Fee adjustment occurs.

                  SECTION 6.8 APPRAISAL  REDUCTIONS.  Not later than the date on
which the earliest  Appraisal Event occurs, the Special Servicer will obtain (A)
an Appraisal of the Mortgaged  Property  securing  such  Mortgage  Loan, if such
Principal  Balance  exceeds  $1,000,000  or  (B) at the  option  of the  Special
Servicer, if such 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;  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,  such  Appraisal  will be  obtained  no later  than 60 days  after  the
Appraisal Event and an internal valuation will be obtained no later than 30 days
after the 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.  In addition,  the Operating Adviser may at
any time  request the Special  Servicer  to obtain (at the  Operating  Adviser's
expense) an updated Appraisal,  with a corresponding adjustment to the amount of
the Appraisal Reduction.

                  SECTION  6.9   COMPLIANCE   WITH   WITHHOLDING   REQUIREMENTS.
Notwithstanding  any other  provision  of this  Agreement to the  contrary,  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
withholds  any amount from payments  made to any  Certificateholder  pursuant to
federal   withholding   requirements,   the  Trustee  shall   indicate  to  such
Certificateholder the amount withheld.

                  SECTION 6.10 PREPAYMENT  PREMIUMS.  On each Distribution Date,
the  Trustee  shall be  deemed to  distribute,  as holder of the REMIC I Regular
Interests,  any Prepayment Premiums collected on or with respect to the Mortgage
Loans. On each Distribution Date, the Trustee shall be deemed to distribute,  as
holder  of the  REMIC II  Regular  Interests,  any  Prepayment  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 Yield  Maintenance  Payment
collected  with  respect to a Mortgage  Loan  during any  particular  Collection
Period will be  distributed  on the following  Distribution  Date as between the
Class X Certificates and all other eligible Classes based upon the Base Interest
Fraction.  The product of the Base Interest Fraction and the aggregate amount of
such Yield  Maintenance  Payment will be allocated for  distribution  to Classes
entitled to receive principal  distributions on the related  Distribution  Date.
The  product  of (a) the  amount  of  principal  distributed  to each  Class  of
Certificates  (other  than the  Class X  Certificates)  as a  percentage  of the
principal distributed to all Classes multiplied by (b) the related Base Interest
Fraction  and  multiplied  by (c)  the  amount  of  Yield  Maintenance  Payments
collected, will be distributed to each such Class of Certificates. The remainder
of  such  Yield  Maintenance   Payment  will  be  distributed  to  the  Class  X
Certificates. Twenty-five percent (25%) of any Percentage Premium collected with
respect to a Mortgage  Loan  during any  particular  Collection  Period  will be
distributed on the following  Distribution  Date as follows:  The holders of the
Class A, Class B, Class C, Class D, Class E and Class F Certificates entitled to
receive principal  distributions on the related  Distribution Date on a pro rata
basis,  based on the  amount of  principal  distributed  to each such Class as a
percentage of the amount of principal  distributed to all Classes. The remainder
of such  Percentage  Premiums  will be  allocated  to the Class X  Certificates.
Notwithstanding  the  foregoing,  no  Percentage  Premiums or Yield  Maintenance
Payments will be  distributed to holders of the Class G, Class H, Class J, Class
K, Class L, Class M, Class N, Class O or Residual  Certificates.  Instead, after
the Certificate  Balances have been reduced to zero, all Percentage Premiums and
Yield  Maintenance  Payments  will be  distributed  to  holders  of the  Class X
Certificates.


                                   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 it 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  request  the  providing  party to correct  the  instrument  and if not so
corrected, the Trustee shall inform the Certificateholders.

                  (c)      Neither   the  Trustee  nor  any  of  its  respective
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  respective  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:

                  (d)      Neither   the  Trustee  nor  any  of  its  respective
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;

                     (i) 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;

                     (ii)  Neither  the  Trustee  nor  any  of  its   respective
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 either Seller,  or for the acts or omissions of each
other, including,  without limitation, in connection with actions taken pursuant
to this Agreement;

                     (iii) 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;

                     (iv) 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)(vi); and

                     (v) The Trustee shall not be charged with  knowledge of any
failure by the  Master  Servicer  or the  Special  Servicer  or by each other 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.

                  (e)      The  Trustee  covenants  that by August 31, 1999, any
custom-made  software or  hardware  designed  or  purchased  or licensed by such
entity and used by such entity in the course of operation or  management  of, or
the  compiling,  reporting or generation of date required by this Agreement will
not contain any  deficiency  (x) in the ability of such  software or hardware to
identify  correctly or perform  calculations or other processing with respect to
dates after  August 31, 1999 or (y) that would cause such  software to be fit no
longer for the  purpose for which it was  intended by reason of the  changing of
the date from 1999 to 2000.

                  (f)      The  Trustee represents that it will use commercially
reasonable efforts to cure (by August 31, 1999) any deficiencies with regards to
the  manipulation  or  calculation  of dates  beyond  December  31,  1999 in the
internally  maintained  computer  software  systems  used by the  Trustee in the
conduct of its trust  business which would  materially and adversely  affect its
ability to perform its  obligations  under this  Agreement.  The Trustee further
represents that it will use reasonable  commercial  efforts to obtain reasonable
assurances from each third party vendor of licensed  computer  software  systems
used by the Trustee in the conduct of its trust business that such vendors shall
use reasonable  commercial  efforts to cure any deficiencies with regards to the
manipulation  or calculation  of dates beyond  December 31, 1999 in such systems
which  would  materially  and  adversely  affect the  ability of the  Trustee to
perform its obligations under this Agreement.

                  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  respective
directors,   officers,   employees,  agents  or  Controlling  Persons  shall  be
personally  liable for any action  taken,  suffered or omitted by such Person 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  not be under  any  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 Principal Amount 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 such Person not  reasonably  assured to such
Person  by the  security  afforded  to it by the terms of this  Agreement,  such
Person may require  reasonable  indemnity  against  such expense or liability or
payment of such estimated expenses as a condition to proceeding.  The reasonable
expenses of the Trustee 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 it 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,  the Depositor or the
actions or omissions of each other;

                     (vi)  the  Trustee  shall  not  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
assured 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, the Depositor or of each other.

                  (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)      [RESERVED.]

                  SECTION  7.3  THE  TRUSTEE  NOT  LIABLE  FOR  CERTIFICATES  OR
INTERESTS OR MORTGAGE  LOANS.  The Trustee  makes no  representations  as to the
validity or  sufficiency of this  Agreement,  the  information  contained in the
Private Placement  Memorandum,  the Preliminary  Prospectus  Supplement or Final
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  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  or by 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 or 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
Preliminary  Prospectus  Supplement  and  Final  Prospectus  Supplement  or  the
Certificates  (except with  respect to the Trustee to the extent of  information
furnished  by  the  Trustee  under  the  caption  entitled  "DESCRIPTION  OF THE
CERTIFICATES--The  Trustee" in the Preliminary  Prospectus  Supplement and Final
Prospectus Supplement),  the Certificates,  the Mortgage Loans or the assignment
thereof  against the Trustee in such Person's  individual  capacity and any such
claim shall be asserted  solely  against the Trust or any  indemnitor  who shall
furnish  indemnity as provided  herein.  The Trustee shall not be liable for any
action or failure of any action by the  Depositor or the Master  Servicer or the
Special Servicer or by each other  hereunder.  The Trustee shall not 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 or by each other 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 THE TRUSTEE MAY OWN  CERTIFICATES.  The Trustee in
its  individual  or any  other  capacity  may  become  the owner or  pledgee  of
Certificates with the same rights it would have if it were not the Trustee.

                  SECTION 7.5  ELIGIBILITY  REQUIREMENTS  FOR THE  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)  an
institution whose long-term senior unsecured debt is rated not less than "AA" by
S&P and,  if rated by  Fitch,  "BBB" by Fitch,  and if not rated by Fitch,  then
otherwise  acceptable to Fitch.  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 THE TRUSTEE.

                  (a)      The  Trustee may at any time resign and be discharged
from  the  trusts  hereby  created  by  giving  written  notice  thereof  to the
Depositor,  the 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 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(a) 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 Class of  Certificates  with a rating as evidenced in
writing by 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 to the Depositor remove the Trustee,  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 in accordance with this Section.

                  (d)      Any   resignation  or  removal  of  the  Trustee  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.

                  (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's  own  expense) to the  successor  Trustee all  Mortgage  Files and
documents and statements related to the Mortgage Files held by it hereunder, and
the predecessor  Trustee shall duly assign,  transfer,  deliver and pay over (at
such  predecessor'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.  The predecessor  Trustee
shall also deliver all 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 successor 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, as applicable,  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,
AGENTS 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.

                  (b)      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 such  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.

                  (c)      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.

                  (d)      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.

                  (e)      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.

                  (f)      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.

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

                  (h)      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.

                  (i)      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 shall serve as the initial Authenticating
Agent  hereunder for the purpose of 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 the  Authenticating  Agent and a certificate of authentication
executed on behalf of the Trustee by the  Authenticating  Agent.  Any  successor
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, 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.

                  (b)      Any Person into which the 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  the
Authenticating Agent shall be a party, or any Person succeeding to the corporate
agency  business  of  the  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)      The  Authenticating  Agent may at any time  resign by
giving at least 30 days' advance  written  notice of  resignation to the Trustee
and the  Depositor.  The  Trustee  may at any time  terminate  the agency of the
Authenticating   Agent  by  giving   written   notice  of   termination  to  the
Authenticating  Agent and the Depositor.  Upon receiving a notice of resignation
or upon  such a  termination,  or in case at any time the  Authenticating  Agent
shall cease to be eligible in accordance with the provisions of 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.

                  (a)      The  Trustee  and each of its  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,  judgements  and any other  costs,
liabilities,  fees and  expenses  incurred in  connection  with any legal action
incurred  without  negligence or willful  misconduct on their  respective  part,
arising out of, or in connection with this Agreement,  the  Certificates and the
acceptance  or   administration  of  the  trusts  or  duties  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 or of each other such Person  hereunder  but
only to the extent the Trustee is unable to recover  within a reasonable  period
of time such amount from such third party pursuant to this Agreement)  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 and each of its 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 it pursuant
to this Agreement; provided that:

                     (i) with respect to any such claim,  the Trustee shall have
given the Depositor,  the Master  Servicer,  and the Holders of the Certificates
written notice thereof promptly after a Responsible Officer of the Trustee shall
have knowledge thereof;  provided,  however, that failure to give such notice to
the Depositor, Master Servicer, each other and the Holders of Certificates shall
not affect the Trustee'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 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  entered  into  without the prior  consent of the  Depositor,  which
consent shall not be unreasonably withheld.

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

                  (c)      The  Depositor  shall indemnify and hold harmless the
Trustee, its respective 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,  its  respective
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,  in
the Preliminary Prospectus Supplement or Final 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, its respective directors,  officers, employees,
agents  or  Controlling  Person  for any legal  and  other  expenses  reasonably
incurred  by the  Trustee  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,  Preliminary  Prospectus  Supplement or Final  Prospectus
Supplement  in  reliance  upon  and  in  conformity  with  written   information
concerning the Trustee furnished to the Depositor by or on behalf of such person
specifically for inclusion therein.  It is hereby expressly agreed that the only
written  information  provided by the Trustee for  inclusion in the  Preliminary
Prospectus  Supplement and Final Prospectus  Supplement is set forth in the case
of the Trustee in the first and second  sentences of the first  paragraph  under
the caption titled "DESCRIPTION OF THE  CERTIFICATES--The  Trustee." The Trustee
shall immediately  notify the Depositor if a claim is made by a third party with
respect to this Section 7.11(c) entitling such person, its 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 such  person) 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, its respective directors,  officers,  employees,  agents or Controlling
Person  may have to  indemnification  under  this  Section  7.11(c),  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.

                  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 respectively, hereunder of the Trustee. The Trustee shall also
be entitled to  additional  compensation  of interest or other income  earned on
deposits  in the  Interest  Reserve  Account  (but only to the extent of the net
investment  earnings,  if any, with respect to such account).  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 the  negligence  or bad faith of such
Person  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  and subject to Section
8.10(a),  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 but excluding the Excess Servicing Fee.

                  (b)      Notwithstanding  the above,  the  Trustee (A) may, if
the Trustee is  unwilling  to so act,  or (B) 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,  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(a)(ii),
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, subject to Section 9.11(a).

                  (d)      Notwithstanding  the above,  the Trustee  may, if the
Trustee  shall be  unwilling  to so act,  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  9.21,  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:

                  (a)      the Trustee is a New York banking  corporation,  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;

                  (b)      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;

                  (c)      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;

                  (d)      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 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

                  (e)      no   litigation  is  pending  or,  to  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 a 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  "BBB" as
rated by S&P and "AA" as rated by Fitch,  if rated by  Fitch,  the  Trustee  may
self-insure for the Fidelity Bond and the Errors and Omissions Insurance Policy.


                                  ARTICLE VIII

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

                  SECTION 8.1       SERVICING STANDARD; SERVICING DUTIES.

                  (a)      Subject  to the express provisions of this Agreement,
for and on behalf of the Trust and for the benefit of the  Certificateholders as
a whole,  the Master Servicer shall service and administer the Mortgage Loans in
accordance with the Servicing Standard and the terms of this Agreement.

                  In  connection  with such  servicing and  administration,  the
Master  Servicer  shall seek to maximize the timely  recovery of  principal  and
interest  on  the  Mortgage  Notes  in  the  best  economic   interests  of  the
Certificateholders as a whole; provided,  however, that nothing herein contained
shall be construed as an express or implied  guarantee by the Master Servicer of
the  collectibility  of payments on the Mortgage  Loans or shall be construed as
impairing or adversely affecting any rights or benefits specifically provided by
this Agreement to the Master Servicer, including with respect to Servicing Fees,
Excess  Servicing Fees and other  compensation or the right to be reimbursed for
Advances.

                  (b)      The  Master  Servicer,   in  the  case  of  an  event
specified in clause (x) of this subclause (b), and the Special Servicer,  in the
case of an event  specified in clause (y) of this subclause (b), shall each send
a written notice to the other and to the Trustee and the Rating  Agencies within
two Business Days after becoming  aware (x) that a Servicing  Transfer Event has
occurred  with respect to a Mortgage Loan or (y) that a Mortgage Loan has become
a  Rehabilitated  Mortgage  Loan,  which  notice shall  identify the  applicable
Mortgage  Loan and,  in the case of an event  specified  in  clause  (x) of this
subclause (b) above, the Servicing Transfer Event that occurred.

                  (c)      The  Master  Servicer  covenants  that by August  31,
1999, any custom-made  software or hardware designed or purchased or licensed by
the Master  Servicer and used by the Master  Servicer in the course of operation
or management of, or the compiling,  reporting or generation of data required by
this  Agreement  will not  contain  any  deficiency  (x) in the  ability of such
software  or hardware to identify  correctly  or perform  calculations  or other
processing with respect to dates after December 31, 1999 or (y) that would cause
such  software to be fit no longer for the purpose for which it was  intended by
reason of the changing of the date from 1999 to 2000.

                  SECTION 8.2 FIDELITY BOND AND ERRORS AND  OMISSIONS  INSURANCE
POLICY MAINTAINED BY THE MASTER SERVICER.  The Master Servicer,  at its expense,
shall  maintain  in effect a Servicer  Fidelity  Bond and a Servicer  Errors and
Omissions  Insurance Policy. The Servicer Errors and Omissions  Insurance Policy
and Servicer  Fidelity Bond shall be issued by a Qualified  Insurer  (unless the
Master  Servicer  self  insures  as  provided  below)  and be in form and amount
consistent  with the  Servicing  Standard.  In the event that any such  Servicer
Errors and Omissions  Insurance Policy or Servicer Fidelity Bond ceases to be in
effect, the Master Servicer 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 rating of the Master Servicer
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 "BBB" as
rated by S&P and "AA" as rated by Fitch,  respectively,  the Master Servicer may
self-insure for the Servicer Fidelity Bond and the Servicer Errors and Omissions
Insurance Policy.

                  SECTION 8.3       MASTER SERVICER'S GENERAL POWER AND DUTIES.

                  (a)      The  Master Servicer shall service and administer the
Mortgage Loans and shall, subject to the Servicing Standard and to Sections 8.7,
8.18, 8.19, 8.27 and Article XII hereof and as otherwise  provided herein and by
the Code,  have full power and  authority  to do any and all things which it may
deem necessary or desirable in connection with such servicing and administration
in accordance  with the Servicing  Standard.  To the extent  consistent with the
foregoing and subject to any express  limitations  and  provisions  set forth in
this  Agreement,  the Master  Servicer  shall have full power and authority with
respect to each Mortgage Loan and Mortgaged  Property  (other than any Specially
Serviced  Mortgaged Loan and the related Mortgaged Property or any REO Property)
to do or cause  to be done any and all  things  that it may  deem  necessary  or
desirable in connection  with such servicing and  administration,  including but
not limited to, the power and  authority,  subject to the terms  hereof,  (A) to
execute  and  deliver,  on behalf  of the  Certificateholders  and the  Trustee,
customary  consents or waivers and other  instruments and documents  (including,
without limitation,  estoppel certificates,  financing statements,  continuation
statements,  title  endorsements and reports and other documents and instruments
necessary to preserve and  maintain the lien on the related  Mortgaged  Property
and  related  collateral),  (B) to consent to  assignments  and  assumptions  or
substitutions,  and transfers of interest of any Mortgagor, in each case subject
to and in  accordance  with the terms of the related  Mortgage  Loan and Section
8.7, (C) to collect any  Insurance  Proceeds and  Liquidation  Proceeds,  (D) to
consent to any  subordinate  financings  to be secured by any related  Mortgaged
Property  to the extent that such  consent is required  pursuant to the terms of
the  related  Mortgage or which  otherwise  is required  and to  administer  and
monitor the application of such proceeds and awards in accordance with the terms
of  the  Mortgage  Loan  as the  Master  Servicer  deems  reasonable  under  the
circumstances,  in each case  subject  to  Section  8.7,  (E) to  consent to the
application of any proceeds of insurance policies or condemnation  awards to the
restoration  of the related  Mortgaged  Property or  otherwise,  (F) to bring an
action in a court of law or  equity to  enforce  rights of the  Trustee  and the
Certificateholders  with  respect to the related  Mortgaged  Properties,  (G) to
execute  and  deliver,  on behalf  of the  Certificateholders  and the  Trustee,
documents relating to the management,  operation,  maintenance,  repair, leasing
and marketing of the related  Mortgaged  Properties,  including  agreements  and
requests by the  Mortgagor  with respect to  modifications  of the  standards of
operation and management of the Mortgaged Properties or the replacement of asset
managers,  (H) to obtain,  release,  waive or modify any term other than a Money
Term of a  Mortgage  Loan and  related  documents  subject  to and to the extent
permitted by Section  8.18,  (I) to exercise all rights,  powers and  privileges
granted or provided to the holder of the  Mortgage  Notes under the terms of the
Mortgage,  including all rights of consent or approval thereunder,  (J) to enter
into lease subordination  agreements,  non-disturbance and attornment agreements
or other leasing or rental  arrangements which may be requested by the Mortgagor
or the Mortgagor's tenants, (K) to join the Mortgagor in granting,  modifying or
releasing  any  easements,  covenants,   conditions,   restrictions,   equitable
servitudes,  or land use or zoning  requirements  with respect to the  Mortgaged
Properties to the extent such does not adversely affect the value of the related
Mortgage Loan or Mortgaged  Property,  (L) to execute and deliver,  on behalf of
itself,  the  Trustee,  the  Trust or any of them,  any and all  instruments  of
satisfaction or cancellation, or of partial or full release or discharge and all
other  comparable  instruments,  with  respect  to the  Mortgage  Loans and with
respect to the Mortgaged  Properties,  and (M) hold in accordance with the terms
of any Mortgage Loan and this Agreement, Defeasance Collateral.  Notwithstanding
the above,  the Master  Servicer shall have no power to (i) waive any Prepayment
Premiums or (ii) consent to any modification of a Money Term of a Mortgage Loan.
Nothing  contained  in this  Agreement  shall  limit the  ability  of the Master
Servicer to lend money to (to the extent not  secured,  in whole or in part,  by
any Mortgaged Property),  accept deposits from and otherwise generally engage in
any kind of  business  or  dealings  with any  Mortgagor  as though  the  Master
Servicer was not a party to this Agreement or to the  transactions  contemplated
hereby;  provided,  however,  that this sentence  shall not modify the Servicing
Standard.

                  (b)      The Master Servicer shall not be obligated to service
and administer the Mortgage Loans which have become and continue to be Specially
Serviced  Mortgage Loans,  except as specifically  provided  herein.  The Master
Servicer  shall be  required  to make all  calculations  and prepare all reports
required hereunder with respect to such Specially Serviced Mortgage Loans (other
than  calculations  and  reports  expressly  required  to be made by the Special
Servicer  hereunder)  as if no Servicing  Transfer  Event had occurred and shall
continue to collect all Scheduled  Payments,  make Servicing and P&I Advances as
set forth  herein and to render such  incidental  services  with respect to such
Specially Serviced Mortgage Loans, all as are specifically  provided for herein,
but shall have no other servicing or other duties with respect to such Specially
Serviced  Mortgage  Loans.  The Master  Servicer  shall give notice within three
Business Days to the Special  Servicer of any  collections  it receives from any
Specially  Serviced Mortgage Loans,  subject to changes agreed upon from time to
time by the Special Servicer and the Master Servicer. The Special Servicer shall
instruct within one Business Day after receiving such notice the Master Servicer
on how to apply such funds.  The Master  Servicer  within one Business Day after
receiving  such  instructions  shall  apply  such funds in  accordance  with the
Special  Servicer's  instructions.  Each  Mortgage Loan that becomes a Specially
Serviced Mortgage Loan shall continue as such until such Mortgage Loan becomes a
Rehabilitated  Mortgage  Loan.  The Master  Servicer  shall not be  required  to
initiate  extraordinary  collection procedures or legal proceedings with respect
to any Mortgage Loan or to undertake any pre-foreclosure procedures.

                  (c)      Concurrently  with the  execution of this  Agreement,
the Trustee will sign the Power of Attorney  attached hereto as Exhibit S-1. The
Master Servicer, shall promptly notify the Trustee of the execution and delivery
of any document on behalf of the Trustee under such Power-of-Attorney. From time
to time until the  termination of the Trust,  upon receipt of written request of
the Master  Servicer,  the Trustee  shall  furnish the Master  Servicer with any
additional  powers of attorney and other  documents  necessary or appropriate to
enable  the Master  Servicer  to  service  and  administer  the  Mortgage  Loans
including, without limitation, documents relating to the management,  operation,
maintenance,  repair,  leasing or marketing  of the  Mortgaged  Properties.  The
Master  Servicer  shall  indemnify  the Trustee for any costs,  liabilities  and
expenses (including  attorneys' fees) incurred by the Trustee in connection with
the  intentional  or  negligent  misuse of such power of  attorney by the Master
Servicer.

                  (d)      The  Master  Servicer  shall make efforts  consistent
with the  Servicing  Standard  and the terms of this  Agreement  to collect  all
payments  called for under the terms and provisions of the  applicable  Mortgage
Loans (other than Specially Serviced Mortgage Loans or REO Properties).

                  (e)      The  Master  Servicer  shall  segregate  and hold all
funds collected and received pursuant to any Mortgage Loan  constituting  Escrow
Amounts  separate  and apart  from any of its own funds and  general  assets and
shall establish and maintain one or more segregated custodial accounts (each, an
"Escrow  Account") into which all Escrow  Amounts shall be deposited  within one
(1) Business Day after receipt and  identification of the proper  application of
such amounts.  The Master  Servicer  shall also deposit into each Escrow Account
any  amounts  representing  losses  on  Eligible  Investments  pursuant  to  the
immediately  succeeding  paragraph  and any  Insurance  Proceeds or  Liquidation
Proceeds  which are required to be applied to the  restoration  or repair of any
Mortgaged  Property  pursuant to the related  Mortgage Loan. Each Escrow Account
shall be maintained in accordance with the  requirements of the related Mortgage
Loan and in accordance with the Servicing  Standard.  Withdrawals from an Escrow
Account may be made by the Master Servicer only:

                     (i) to effect timely payments of items constituting  Escrow
Amounts for the related Mortgage Loan;

                     (ii)  to  transfer  funds  to the  Certificate  Account  to
reimburse the Master Servicer for any Advance  relating to Escrow  Amounts,  but
only from  amounts  received  with  respect to the related  Mortgage  Loan which
represent late collections of Escrow Amounts thereunder;

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

                     (iv) to clear and  terminate  such Escrow  Account upon the
termination of this Agreement or pay-off of the related Mortgage Loan;

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

                     (vi) to remove any funds deposited in a Escrow Account that
were not required to be deposited therein or to refund amounts to the Mortgagors
determined to be overages.

                  Subject to the immediately succeeding sentence, (i) the Master
Servicer may direct any  depository  institution  or trust  company in which the
Escrow  Accounts are  maintained to invest the funds held therein in one or more
Eligible  Investments;  provided,  however,  that such funds shall be either (x)
immediately  available or (y) available in accordance with a schedule which will
permit the Master Servicer to meet the payment  obligations for which the Escrow
Account  was  established;  (ii) the Master  Servicer  shall be  entitled to all
income  and  gain  realized  from  any such  investment  of funds as  additional
servicing compensation; and (iii) the Master Servicer shall deposit from its own
funds in the  applicable  Escrow  Account  the  amount of any loss  incurred  in
respect of any such investment of funds immediately upon the realization of such
loss.  The Master  Servicer shall not direct the investment of funds held in any
Escrow Account and retain the income and gain realized therefrom if the terms of
the related  Mortgage Loan or applicable law permit the Mortgagor to be entitled
to the income and gain realized from the investment of funds deposited  therein,
and the Master  Servicer  shall not be required to invest  amounts on deposit in
Escrow Accounts in Eligible  Investments or Eligible Accounts to the extent that
the Master  Servicer is required by either law or under the terms of any related
Mortgage  Loan to deposit or invest such amounts in another type of  investments
or  accounts.  In the event the Master  Servicer  is not  entitled to direct the
investment of such funds,  (1) the Master  Servicer  shall direct the depository
institution  or trust  company in which such Escrow  Accounts are  maintained to
invest  the funds  held  therein  in  accordance  with the  Mortgagor's  written
investment instructions, if the terms of the related Mortgage Loan or applicable
law require the Master  Servicer  to invest  such funds in  accordance  with the
Mortgagor's   directions;   and  (2)  in  the  absence  of  appropriate  written
instructions  from the Mortgagor,  the Master  Servicer shall have no obligation
to, but may be entitled  to,  direct the  investment  of such  funds;  provided,
however,  that in either  event (i) such funds  shall be either (y)  immediately
available or (z) available in accordance  with a schedule  which will permit the
Master Servicer to meet the payment obligations for which the Escrow Account was
established,  and (ii) the Master  Servicer shall have no liability for any loss
in investments of such funds that are invested pursuant to written  instructions
from the Mortgagor.

                  (f)      The  relationship  of each of the Master Servicer and
the Special  Servicer to the Trustee and 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.

                  (g)      With  respect to each  Mortgage  Loan, if required by
the terms of the  related  Mortgage  Loan,  any  Lock-Box  Agreement  or similar
agreement,  the Master Servicer shall establish and maintain, in accordance with
the  Servicing  Standard,  one or more  lock-box,  cash  management  or  similar
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. Unless
there is a daily  sweep  into  the  Certificate  Account  with  respect  to such
Lock-Box  Account,  such Lock-Box  Account is required to be an Eligible Account
(unless  otherwise  prevented from being an Eligible Account by the terms of the
related  Mortgage Loan).  The Master Servicer shall apply the funds deposited in
such accounts in  accordance  with terms of the related  Mortgage,  any Lock-Box
Agreement and in accordance with the Servicing Standard.

                  (h)      The  Master  Servicer shall not permit  defeasance of
any Mortgage Loan on or before the second anniversary of the Closing Date unless
such  defeasance  will not  result in an  Adverse  REMIC  Event  and the  Master
Servicer  has received an opinion of counsel to such effect and all items in the
following sentence have been satisfied.  Subsequent to the second anniversary of
the Closing Date, to the extent that the Master Servicer can, in accordance with
the related  Mortgage Loan,  require  defeasance of any Mortgage Loan in lieu of
accepting a  prepayment  of  principal  thereunder,  including a  prepayment  of
principal  accompanied  by a Prepayment  Premium,  if any,  the Master  Servicer
shall, to the extent it is not inconsistent with the Servicing Standard, require
such defeasance,  provided that (i) the defeasance  collateral  consists of U.S.
Treasury  obligations,   (ii)  the  Master  Servicer  has  determined  that  the
defeasance  will not  result in an Adverse  REMIC  Event,  (iii)  either (A) the
related Mortgagor designates a Single-Purpose Entity (if the Mortgagor no longer
complies)  to own the  Defeasance  Collateral  or (B) the  Master  Servicer  has
established  for the  benefit of the Trust a  Single-Purpose  Entity to hold all
Defeasance  Collateral  relating to the  Defeasance  Loans,  and (iv) the Master
Servicer has requested and received from the Mortgagor (A) an opinion of counsel
generally to the effect that the Trustee will have a perfected,  first  priority
security  interest in such  Defeasance  Collateral and (B) written  confirmation
from a firm  of  independent  accountants  stating  that  payments  made on such
Defeasance Collateral in accordance with the terms thereof will be sufficient to
pay the  subject  Mortgage  Loan in full on or before its  Maturity  Date and to
timely  pay each  Scheduled  Payment  to be due  prior  thereto  but  after  the
defeasance and (C) the Master Servicer has received Rating Agency  Confirmation.
Any  customary  and  reasonable  out-of-pocket  expense  incurred  by the Master
Servicer  pursuant to this Section  8.3(h) shall be paid by the Mortgagor of the
Defeasance  Loan  pursuant  to the  related  Mortgage,  Mortgage  Note or  other
pertinent document, if so allowed by the terms of such documents.

                     (i) The Master  Servicer  shall,  as to each  Mortgage Loan
which is secured by the interest of the related  Mortgagor under a ground lease,
promptly  (and in any  event  within 45 days of the  Closing  Date)  notify  the
related  ground  lessor  of the  transfer  of such  Mortgage  Loan to the  Trust
pursuant to this  Agreement  and inform  such ground  lessor that any notices of
default  under the related  Ground Lease should  thereafter  be forwarded to the
Master Servicer.

                  SECTION 8.4 SUB-SERVICING. The Master Servicer may appoint one
or more sub-servicers  (each, a "Sub-Servicer") to perform all or any portion of
its duties hereunder for the benefit of the Trustee and the  Certificateholders.
The Master Servicer shall supervise,  administer,  monitor,  enforce and oversee
the servicing of the applicable Mortgage Loans by any Sub-Servicer  appointed by
it. The terms of any arrangement or agreement  between the Master Servicer and a
Sub-Servicer,   shall  provide  that  such  agreement  or  arrangement   may  be
terminated,  without cause and without the payment of any  termination  fees, by
the Trustee in the event such Master  Servicer is terminated in accordance  with
this  Agreement.  In  addition,  neither the Trustee nor the  Certificateholders
shall have any direct obligation or liability  (including,  without  limitation,
indemnification  obligations)  with  respect  to any  Sub-Servicer.  The  Master
Servicer shall pay the costs of enforcement  against any of its Sub-Servicers at
its own  expense,  but  shall be  reimbursed  therefor  only (i) from a  general
recovery  resulting from such  enforcement only to the extent that such recovery
exceeds all amounts due in respect of the related  Mortgage Loans or (ii) from a
specific recovery of costs, expenses or attorneys fees against the party against
whom  such  enforcement  is  directed.  Notwithstanding  the  provisions  of any
Sub-Servicing  Agreement,  any of the provisions of this  Agreement  relating to
agreements or arrangements  between the Master  Servicer or a  Sub-Servicer,  or
reference to actions  taken  through a  Sub-Servicer  or  otherwise,  the Master
Servicer   shall   remain   obligated   and  liable  to  the   Trustee  and  the
Certificateholders  for  the  servicing  and  administering  of  the  applicable
Mortgage  Loans in  accordance  with (and subject to the  limitations  contained
within) the provisions of this Agreement  without  diminution of such obligation
or liability by virtue of  indemnification  from a Sub-Servicer  and to the same
extent and under the same terms and  conditions as if the Master  Servicer alone
were servicing and administering the Mortgage Loans.

                  SECTION 8.5 MASTER SERVICER MAY OWN  CERTIFICATES.  The Master
Servicer  and any agent of the Master  Servicer 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 Master Servicer or such agent; provided,  however,
that if the Master Servicer is Conning Asset Management Company, then the Master
Servicer  may not  purchase  any  Certificate  for a  price  greater  than  such
Certificates'  fair market value.  Any such  interest of the Master  Servicer or
such agent in the  Certificates  shall not be taken into account when evaluating
whether  actions of the Master  Servicer are consistent  with its obligations in
accordance  with the Servicing  Standard  regardless of whether such actions may
have the effect of benefiting the Class or Classes of Certificates  owned by the
Master Servicer.

                  SECTION 8.6 MAINTENANCE OF HAZARD INSURANCE,  OTHER INSURANCE,
TAXES AND OTHER. Subject to the limitations set forth below, the Master Servicer
shall use reasonable efforts consistent with the Servicing Standard to cause the
related  Mortgagor  to  maintain  for each  Mortgage  Loan  (other  than any REO
Mortgage Loan),  and if the related  Mortgagor does not so maintain,  the Master
Servicer shall cause to be maintained with a Qualified  Insurer,  (A) a Standard
Hazard Insurance Policy which does not provide for reduction due to depreciation
in an amount  that is at least  equal to the lesser of (i) the full  replacement
cost of  improvements  securing  such  Mortgage  Loan or  (ii)  the  outstanding
principal  balance  of such  Mortgage  Loan,  but,  in any  event,  in an amount
sufficient to avoid the application of any co-insurance clause and (B) any other
insurance  coverage for a Mortgage Loan which the related  Mortgagor is required
to maintain under the related  Mortgage,  provided the Master Servicer shall not
be required to maintain  earthquake  insurance on any Mortgaged  Property unless
such  insurance  was required at  origination  and is available at  commercially
reasonable rates;  provided,  however,  that the Special Servicer shall have the
right, but not the duty, to obtain, at its own expense,  earthquake insurance on
any Mortgaged Property.

                  Each Standard Hazard Insurance Policy  maintained with respect
to any Mortgaged Property that is not an REO Property shall contain,  or have an
accompanying  endorsement that contains,  a standard  mortgagee  clause.  If the
Mortgaged  Property is located in a designated  special flood hazard area by the
Federal Emergency  Management  Agency in the Federal  Register,  as amended from
time to time (to the extent  permitted  under the  related  Mortgage  Loan or as
required by law), the Master  Servicer  (with respect to any Mortgaged  Property
that is not an REO Property) shall cause flood  insurance to be maintained,  but
only to the  extent  that the terms of such  Mortgage  Loan  permit  the  Master
Servicer to require such coverage and  maintenance of such coverage  conforms to
the Servicing Standard.  Such flood insurance shall be in an amount equal to the
lesser of (i) the unpaid principal  balance of the related Mortgage Loan or (ii)
the  maximum  amount  of such  insurance  available  for the  related  Mortgaged
Property under the national flood insurance  program,  if the area in which such
Mortgaged  Property is located is  participating  in such  program.  Any amounts
collected by the Master  Servicer under any such policies (other than amounts to
be applied to the  restoration  or repair of the related  Mortgaged  Property or
property thus acquired or amounts  released to the Mortgagor in accordance  with
the terms of the applicable Mortgage Loan) shall be deposited in the Certificate
Account.

                  Any cost (such as insurance premiums and insurance broker fees
but not internal costs and expenses of obtaining such insurance) incurred by the
Master Servicer in maintaining any insurance  pursuant to this Section 8.6 shall
not,   for  the   purpose   of   calculating   monthly   distributions   to  the
Certificateholders  or remittances to the Trustee for their benefit, be added to
the principal  balance of the Mortgage Loan,  notwithstanding  that the terms of
the Mortgage Loan so permit.  Such costs shall be paid as a Servicing Advance by
the Master Servicer, subject to Section 4.4 hereof.

                  Notwithstanding  the above,  the Master Servicer shall have no
obligation  beyond using its reasonable  efforts  consistent  with the Servicing
Standard  to  enforce  such  insurance  requirements.  Furthermore,  the  Master
Servicer  shall not be required  in any event to  maintain  or obtain  insurance
coverage beyond what is reasonably  available at a cost  customarily  acceptable
and consistent with the Servicing Standard. The Master Servicer shall notify the
Trustee in the event it makes such determination.

                  The  Master  Servicer  shall  conclusively  be  deemed to have
satisfied  its  obligations  as set forth in this  Section 8.6 either (i) if the
Master  Servicer  shall have  obtained  and  maintained a master force placed or
blanket insurance policy insuring against hazard losses on all of the applicable
Mortgage Loans  serviced by it, it being  understood and agreed that such policy
may  contain a  deductible  clause on terms  substantially  equivalent  to those
commercially  available and maintained by comparable  servicers  consistent with
the Servicing  Standard,  and provided that such policy is issued by a Qualified
Insurer or (ii) if the Master Servicer  self-insures  for its obligations as set
forth in the first  paragraph of this Section 8.6,  provided  that its long-term
rating is not less than  "AA" by S&P and "AA" by  Fitch.  In the event  that the
Master  Servicer  shall cause any  Mortgage  Loan to be covered by such a master
force placed or blanket insurance policy, the incremental cost of such insurance
allocable to such Mortgage Loan (i.e., other than any minimum or standby premium
payable  for  such  policy  whether  or not any  Mortgage  Loan is then  covered
thereby),  if not borne by the  related  Mortgagor,  shall be paid by the Master
Servicer as a Servicing  Advance.  If such policy contains a deductible  clause,
the  Master  Servicer  shall,  if there  shall not have been  maintained  on the
related  Mortgaged  Property a policy  complying with this Section 8.6 and there
shall have been a loss that would have been covered by such  policy,  deposit in
the Certificate Account the amount not otherwise payable under such master force
placed or blanket  insurance  policy  because of such  deductible  clause to the
extent  that such  deductible  exceeds  (i) the  deductible  under  the  related
Mortgage Loan or (ii) if there is no deductible  limitation  required  under the
Mortgage  Loan,  the  deductible  amount  with  respect  to  insurance  policies
generally  available on  properties  similar to the related  Mortgaged  Property
which is consistent with the Servicing  Standard,  and deliver to the Trustee an
Officer's  Certificate  describing the calculation of such amount. In connection
with its activities as  administrator  and servicer of the Mortgage  Loans,  the
Master Servicer  agrees to present,  on its behalf and on behalf of the Trustee,
claims under any such master force placed or blanket insurance policy.

                  With respect to each Mortgage Loan, the Master  Servicer shall
maintain  accurate  records  with  respect to each  related  Mortgaged  Property
reflecting the status of taxes,  assessments and other similar items that are or
may become a lien on the related Mortgaged  Property and the status of insurance
premiums  payable with respect  thereto.  From time to time, the Master Servicer
(other than with respect to REO  Mortgage  Loans) shall (i) obtain all bills for
the payment of such items (including renewal premiums),  and (ii) effect payment
of all such bills,  taxes and other  assessments  with respect to such Mortgaged
Properties  prior to the applicable  penalty or  termination  date, in each case
employing  for such  purpose  Escrow  Amounts as allowed  under the terms of the
related  Mortgage  Loan,  unless,  with  respect  to the  payment  of taxes  and
assessments,  the Master Servicer reasonably  anticipates that such bill will be
paid by the  Mortgagor  by the close of  business  on or before the  delinquency
date,  but in any event the Master  Servicer  shall make such advance  within 90
days  after  such date or five  Business  Days  after the  Master  Servicer  has
received  confirmation  that such item has not been paid,  whichever is earlier,
provided  that  during  such 90-day  period the Master  Servicer  shall use best
efforts  consistent with the Servicing Standard to confirm whether such bill has
been paid.  If a Mortgagor  fails to make any such  payment on a timely basis or
collections  from the Mortgagor are insufficient to pay any such item before the
applicable  penalty or termination  date, the Master Servicer in accordance with
the Servicing  Standard shall use its  reasonable  efforts to pay as a Servicing
Advance the amount necessary to effect the payment of any such item,  subject to
Section 4.4 hereof.  No costs incurred by the Master  Servicer or the Trustee as
the case may be,  in  effecting  the  payment  of taxes and  assessments  on the
Mortgaged  Properties and related  insurance  premiums shall, for the purpose of
calculating  distributions  to  Certificateholders,  be added  to the  principal
balance of the Mortgage Loans,  notwithstanding  that the terms of such Mortgage
Loans so permit.

                  SECTION 8.7 ENFORCEMENT OF DUE-ON-SALE AND  DUE-ON-ENCUMBRANCE
CLAUSES; ASSUMPTION AGREEMENTS.

                  (a)      In the event the Master  Servicer  receives a request
from a Mortgagor  pursuant to the  provisions of any Mortgage Loan (other than a
Specially  Serviced Mortgage Loan) that expressly permits,  without  mortgagee's
consent,  the assignment of the related Mortgaged Property to, and assumption of
such Mortgage Loan by, another Person, the Master Servicer shall obtain relevant
information for purposes of evaluating  such request.  The Master Servicer shall
provide  to  the  Special  Servicer  a copy  of  such  request  along  with  its
recommendation  for  processing  such request and the materials  upon which such
recommendation  is based and (A) the  Special  Servicer  shall  have the  right,
subject to the Servicing Standard, hereunder to grant or withhold consent to the
Master  Servicer's   recommendation   for  procedure  for  such  assignment  and
assumption in accordance with the terms of the Mortgage Loan and this Agreement,
and the Special  Servicer shall not  unreasonably  withhold such consent and any
such decision of the Special  Servicer shall be in accordance with the Servicing
Standard,  (B) failure of the Special  Servicer to notify the Master Servicer in
writing,  within three Business Days following the Master Servicer's delivery of
the  recommendation  described above and the relevant loan  information on which
the  recommendation  is based,  of its  determination  to grant or withhold such
consent shall be deemed to constitute a grant of such consent and (C) the Master
Servicer shall not take any action with respect to such assignment or assumption
unless it has  received  the  written  consent of the  Special  Servicer or such
consent  has been  deemed to have been  granted as  described  in the  preceding
subclause  (B). Upon consent or deemed  consent by the Special  Servicer to such
procedure of the Master Servicer, the Master Servicer shall process such request
of the related Mortgagor and shall be authorized to enter into an assignment and
assumption  or  substitution  agreement  with the  Person  to whom  the  related
Mortgaged  Property has been or is proposed to be conveyed,  and/or  release the
original Mortgagor from liability under the related Mortgage Loan and substitute
as obligor thereunder the Person to whom the related Mortgaged Property has been
or is proposed to be conveyed; provided, however, that the Master Servicer shall
not enter into any such  agreement  to the extent that any terms  thereof  would
result in an Adverse REMIC Event or create any lien on a Mortgaged Property that
is senior to, or on parity with, the lien of the related Mortgage. To the extent
permitted by applicable  law, the Master  Servicer  shall not enter into such an
assumption or substitution agreement unless the credit status of the prospective
new Mortgagor is in compliance  with the Master  Servicer's  regular  commercial
mortgage  origination or servicing  standards and criteria.  The Master Servicer
shall  notify  the  Trustee  and the  Special  Servicer  of any  assignment  and
assumption or substitution  agreement  executed pursuant to this Section 8.7(a).
The Master Servicer shall be entitled to (as additional servicing  compensation)
50% of any  assumption  fee  collected  from a Mortgagor in  connection  with an
assignment  and  assumption or  substitution  executed  pursuant to this Section
8.7(a) and the Special  Servicer  shall be entitled  to (as  additional  special
servicing  compensation)  the other 50% of such fee. A Mortgage Loan will not be
considered a Specially  Serviced Mortgage Loan solely due to any action taken by
the Special  Servicer under this paragraph of Section 8.7(a).  In addition,  the
Special  Servicer  will not be entitled to any fee for any action it takes under
this  paragraph  of Section  8.7(a)  other  than as  described  in the  previous
sentence.

                  In the  event  the  Master  Servicer  receives  notice  from a
Mortgagor regarding the incurrence of additional  indebtedness by such Mortgagor
pursuant to the provisions of any Mortgage Loan (other than a Specially Serviced
Mortgage Loan) that expressly permits  additional  indebtedness of the Mortgagor
without lender consent,  whether secured or unsecured by the Mortgaged Property,
the Master  Servicer  shall  obtain  relevant  information  with respect to such
additional  indebtedness.  The Master  Servicer  shall  provide  to the  Special
Servicer a copy of such request  along with its  recommendation  for  processing
such request and the materials upon which such  recommendation  is based and (A)
the Special  Servicer shall have the right,  subject to the Servicing  Standard,
hereunder to grant or withhold consent to the Master  Servicer's  recommendation
for procedure for such  additional  encumbrance in accordance  with the terms of
the  Mortgage  Loan and this  Agreement,  and the  Special  Servicer  shall  not
unreasonably withhold such consent and any such decision of the Special Servicer
shall be in accordance with the Servicing  Standard,  (B) failure of the Special
Servicer to notify the Master  Servicer in writing,  within three  Business Days
following the Master Servicer's  delivery of the recommendation  described above
and the relevant loan information on which the  recommendation  is based, of its
determination  to grant or withhold such consent shall be deemed to constitute a
grant of such consent and (C) the Master Servicer shall not take any action with
respect  to such  additional  encumbrance  unless it has  received  the  written
consent of the  Special  Servicer  or such  consent has been deemed to have been
granted as  described in the  preceding  subclause  (B).  Upon consent or deemed
consent by the Special  Servicer to such procedure of the Master  Servicer,  the
Master Servicer shall process such request of the related Mortgagor and shall be
authorized to enter into  additional  agreements with respect to such additional
encumbrance,  such as an intercreditor  agreement;  provided,  however, that the
Master  Servicer shall not enter into any agreement to the extent that any terms
thereof would result in an Adverse REMIC Event or create any lien on a Mortgaged
Property that is senior to, or on parity with, the lien of the related Mortgage.
The Master  Servicer  shall  notify the Trustee and the Special  Servicer of any
additional indebtedness of any Mortgagor. A Mortgage Loan will not be considered
a Specially Serviced Mortgage Loan solely due to any action taken by the Special
Servicer  under this  paragraph  of Section  8.7(a).  In  addition,  the Special
Servicer  will not be  entitled  to any fee for any  action it takes  under this
paragraph of Section 8.7(a).

                  (b)      Other   than  with  respect  to  the  assignment  and
assumptions  referred to in subsection  (a) above,  if any Mortgage Loan that is
not a Specially  Serviced  Mortgage Loan contains a provision in the nature of a
"due-on-sale"  clause, (i) provides that such Mortgage Loan shall (or may at the
mortgagee's  option)  become  due and  payable  upon  the  sale  of the  related
Mortgaged Property,  or (ii) provides that such Mortgage Loan may not be assumed
without the consent of the related mortgagee in connection with any such sale or
other transfer,  then, the Master  Servicer,  on behalf of the Trust,  shall, in
accordance  with the  Servicing  Standard,  either (i) enforce such  due-on-sale
clause or (ii) if it believes such action would be in the best economic interest
of the Trust, waive the effect of such provision; provided, however, that if the
Principal Balance of such Mortgage Loan at such time equals or exceeds 2% of the
Aggregate  Certificate  Balance,  but, in any case,  at least $20  million  (the
"Review  Threshold"),  then prior to waiving the effect of such  provision,  the
Master Servicer shall obtain Rating Agency  Confirmation  regarding such waiver;
provided  further,  but subject to the foregoing  proviso,  the Master  Servicer
shall  provide to the  Special  Servicer a copy of such  request  along with its
recommendation  for  processing  such request and the materials  upon which such
recommendation  is based and (A) the  Special  Servicer  shall  have the  right,
subject to the Servicing Standard, hereunder to grant or withhold consent to the
Master  Servicer's   recommendation   for  procedure  for  such  assignment  and
assumption in accordance with the terms of the Mortgage Loan and this Agreement,
and the Special  Servicer shall not  unreasonably  withhold such consent and any
such decision of the Special  Servicer shall be in accordance with the Servicing
Standard,  (B) failure of the Special  Servicer to notify the Master Servicer in
writing,  within three Business Days following the Master Servicer's delivery of
the  recommendation  described above and the relevant loan  information on which
the  recommendation  is based,  of its  determination  to grant or withhold such
consent shall be deemed to constitute a grant of such consent and (C) the Master
Servicer shall not take any action with respect to such assignment or assumption
unless it has  received  the  written  consent of the  Special  Servicer or such
consent  has been  deemed to have been  granted as  described  in the  preceding
subclause (B). Subject to the prior sentence,  the Master Servicer is authorized
to take or enter into an assignment  and  assumption  agreement from or with the
Person  to whom such  Mortgaged  Property  has been or is about to be  conveyed,
and/or to release the original  Mortgagor  from liability upon the Mortgage Loan
and substitute  the new Mortgagor as obligor  thereon;  provided,  that any such
assignment and assumption or substitution  agreement shall contain no terms that
could  result in an Adverse  REMIC  Event.  To the extent  permitted by law, the
Master Servicer shall enter into an assumption or substitution agreement only if
the credit status of the prospective  new mortgagor and the  underwriting of the
new mortgagor is in compliance  with the Master  Servicer's  regular  commercial
mortgage  origination or servicing  standards and criteria.  The Master Servicer
shall  promptly  forward  copies  of the  assignment  and  assumption  documents
relating  to any  Mortgage  Loan to the  Special  Servicer,  the Trustee and the
Rating  Agencies.  The Master  Servicer and the Special  Servicer  shall each be
entitled  to (as  additional  special  servicing  compensation)  50% of any  fee
collected from a Mortgagor in connection  with the Master  Servicer  granting or
withholding  such  consent.  A Mortgage  Loan will not be considered a Specially
Serviced  Mortgage  Loan solely due to any action taken by the Special  Servicer
under this paragraph of Section 8.7(b).  In addition,  the Special Servicer will
not be  entitled  to any fee for any  action it takes  under this  paragraph  of
Section 8.7(b) other than as described in the previous sentence.

                  If any Mortgage Loan that is not a Specially Serviced Mortgage
Loan  contains a provision in the nature of a  "due-on-encumbrance"  clause that
(i) provides that such Mortgage  Loan shall (or may at the  mortgagee's  option)
become due and payable upon the creation of any lien or other encumbrance on the
related  Mortgaged  Property,  or  (ii)  requires  the  consent  of the  related
mortgagee to the creation of any such lien or other  encumbrance  on the related
Mortgaged Property, then, the Master Servicer, on behalf of the Trust, shall, in
accordance   with   the   Servicing   Standard,    either   (i)   enforce   such
due-on-encumbrance  clause or (ii) if it believes  such  action  would be in the
best  economic  interest  of the  Trust,  waive the  effect  of such  provision;
provided,  however,  that prior to waiving  the  effect of such  provision,  the
Master Servicer shall obtain Rating Agency  Confirmation  regarding such waiver;
provided,  further,  but  subject  to the  foregoing  proviso,  that the  Master
Servicer shall provide to the Special Servicer a copy of such request along with
its recommendation for processing such request and the materials upon which such
recommendation  is based and (A) the  Special  Servicer  shall  have the  right,
subject to the Servicing Standard, hereunder to grant or withhold consent to the
Master Servicer's  recommendation for procedure for such additional  encumbrance
in accordance  with the terms of the Mortgage Loan and this  Agreement,  and the
Special  Servicer  shall not  unreasonably  withhold  such  consent and any such
decision of the  Special  Servicer  shall be in  accordance  with the  Servicing
Standard,  (B) failure of the Special  Servicer to notify the Master Servicer in
writing,  within three Business Days following the Master Servicer's delivery of
the  recommendation  described above and the relevant loan  information on which
the  recommendation  is based,  of its  determination  to grant or withhold such
consent shall be deemed to constitute a grant of such consent and (C) the Master
Servicer shall not take any action with respect to such  additional  encumbrance
unless it has  received  the  written  consent of the  Special  Servicer or such
consent  has been  deemed to have been  granted as  described  in the  preceding
subclause  (B).  The Master  Servicer is also  authorized  to take or enter into
agreements relating to the additional  encumbrance,  including any intercreditor
agreement  relating to such  additional  indebtedness;  provided,  that any such
agreements  shall  contain no terms that could result in an Adverse REMIC Event.
The Master Servicer shall promptly  forward copies of the documents  relating to
any additional  encumbrance to the Special Servicer,  the Trustee and the Rating
Agencies. The Master Servicer and the Special Servicer shall each be entitled to
(as additional servicing compensation) 50% of any fee collected from a Mortgagor
in connection with the Master Servicer  granting or withholding such consent.  A
Mortgage Loan will not be considered a Specially  Serviced  Mortgage Loan solely
due to any action taken by the Special  Servicer under this paragraph of Section
8.7(b).  In addition,  the Special  Servicer will not be entitled to any fee for
any  action it takes  under  this  paragraph  of  Section  8.7(b)  other than as
described in the previous sentence.

                  (c)      The  Master  Servicer shall have the right to consent
to any  transfers  of interest of a  Mortgagor,  to the extent such  transfer is
allowed under the terms of the related  Mortgage Loan,  including any consent to
transfer to any  subsidiary  or affiliate of Mortgagor or to a person  acquiring
less than a majority  interest in the  Mortgagor.  The Master  Servicer shall be
entitled to collect and receive from Mortgagors any customary fees in connection
with such transfers of interest as additional servicing compensation.

                  (d)      The Trustee for the benefit of the Certificateholders
shall  execute any  necessary  instruments  in the form  presented  to it by the
Master  Servicer  (pursuant to subsection (a) or (b)) for such  assignments  and
assumptions  agreements.  Upon the closing of the  transactions  contemplated by
such documents,  the Master Servicer shall cause the originals of the assignment
and  assumption  agreement,  the  release  (if  any),  or  the  modification  or
supplement  to the Mortgage  Loan to be  delivered to the Trustee  except to the
extent such  documents  have been  submitted to the recording  office,  in which
event the Master Servicer shall promptly deliver copies of such documents to the
Trustee and the Special Servicer.

                  SECTION 8.8 TRUSTEE TO COOPERATE;  RELEASE OF TRUSTEE MORTGAGE
FILES. Upon the payment in full of any Mortgage Loan,  satisfaction or discharge
in full of any  Specially  Serviced  Mortgage  Loan or the receipt by the Master
Servicer of a  notification  that payment in full (or such  payment,  if any, in
connection with the satisfaction and discharge in full of any Specially Serviced
Mortgage  Loan) will be escrowed in a manner  customary for such  purposes,  and
upon  notification by the Master Servicer in the form of a certification  (which
certification  shall include a statement to the effect that all amounts received
or to be received  in  connection  with such  payment  which are  required to be
deposited in the  Certificate  Account have been or will be so  deposited)  of a
Servicing  Officer and a request for release of the Trustee Mortgage File in the
form of Exhibit C hereto the Trustee shall promptly  release the related Trustee
Mortgage  File to the Master  Servicer and the Trustee shall execute and deliver
to the Master  Servicer the deed of  reconveyance  or release,  satisfaction  or
assignment of mortgage or such instrument releasing the lien of the Mortgage, as
directed by the Master  Servicer  together  with the Mortgage  Note with written
evidence of cancellation  thereon.  The provisions of the immediately  preceding
sentence  shall  not,  in any  manner,  limit or impair  the right of the Master
Servicer   to   execute   and   deliver,   on   behalf  of  the   Trustee,   the
Certificateholders  or any of them,  any and all  instruments  of  satisfaction,
cancellation or assignment without recourse,  representation or warranty,  or of
partial or full release or discharge and all other comparable instruments,  with
respect to the Mortgage Loans, and with respect to the Mortgaged Properties held
for the benefit of the  Certificateholders.  No expenses  incurred in connection
with any instrument of satisfaction or deed of reconveyance  shall be chargeable
to the  Distribution  Account but shall be paid by the Master Servicer except to
the extent  that such  expenses  are paid by the related  Mortgagor  in a manner
consistent with the terms of the related  Mortgage and applicable law. From time
to time and as shall be  appropriate  for the  servicing of any  Mortgage  Loan,
including for such purpose,  collection under any policy of flood insurance, any
Servicer  Fidelity  Bond or Errors or Omissions  Policy,  or for the purposes of
effecting a partial or total release of any Mortgaged  Property from the lien of
the  Mortgage  or the  making of any  corrections  to the  Mortgage  Note or the
Mortgage or any of the other  documents  included in the Trustee  Mortgage File,
the Trustee shall,  upon request of the Master  Servicer and the delivery to the
Trustee of a Request for Release signed by a Servicing  Officer,  in the form of
Exhibit C hereto,  release the Trustee  Mortgage File to the Master  Servicer or
the Special Servicer, as the case may be.

                  SECTION  8.9  DOCUMENTS,  RECORDS AND FUNDS IN  POSSESSION  OF
MASTER   SERVICER   TO  BE  HELD  FOR  THE   TRUSTEE  FOR  THE  BENEFIT  OF  THE
CERTIFICATEHOLDERS.  Notwithstanding any other provisions of this Agreement, the
Master  Servicer shall transmit to the Trustee,  to the extent  required by this
Agreement,  all  documents  and  instruments  coming into the  possession of the
Master Servicer from time to time and shall account fully to the Trustee for any
funds received or otherwise collected thereby, including Liquidation Proceeds or
Insurance  Proceeds in respect of any Mortgage Loan. All Servicer Mortgage Files
and funds  collected or held by, or under the control of, the Master Servicer in
respect of any Mortgage  Loans,  whether from the  collection  of principal  and
interest payments or from Liquidation Proceeds or Insurance Proceeds,  including
any funds on deposit  in the  Certificate  Account,  shall be held by the Master
Servicer 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  agrees that it
shall not  create,  incur or  subject  any  Servicer  Mortgage  Files or Trustee
Mortgage File or any funds that are deposited in the Certificate  Account or any
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 Servicer Mortgage Files or Trustee Mortgage
File or any funds collected on, or in connection with, a Mortgage Loan,  except,
however,  that the Master  Servicer  shall be entitled to receive  from any such
funds any amounts that are properly due and payable to the Master Servicer under
this Agreement.

                  SECTION 8.10      SERVICING COMPENSATION.

                  (a)      As  compensation  for its activities  hereunder,  the
Master Servicer shall be entitled to the Servicing Fee and the Excess  Servicing
Fee,  which shall be payable by the Trust from amounts  held in the  Certificate
Account or otherwise  collected  from the Mortgage  Loans as provided in Section
5.2. The Excess Servicing Fee is payable to Conning Asset Management Company and
is non-terminable and freely assignable.

                  (b)      Additional  servicing  compensation  in the  form  of
assumption  fees,  extension fees,  default interest payable at a rate above the
Mortgage Rate (net of Advance Interest),  Modification  Fees,  forbearance fees,
Late Fees (net of Advance  Interest)  or other usual and  customary  charges and
fees actually received from Mortgagors shall be retained by the Master Servicer;
provided,  that the Master  Servicer shall be entitled to (i) receive 50% of the
assumption  fees  collected on Mortgage  Loans as provided in Section 8.7,  (ii)
Modification  Fees as provided  in Section  8.18  hereof;  and (iii) 100% of any
extension  fees  collected  from the related  Mortgagor in  connection  with the
extension of the Maturity Date of any Mortgage Loan as provided in Section 8.18;
provided,  however,  that the Master  Servicer shall not be entitled to any such
fees in connection  with any Specially  Serviced  Mortgage  Loans. If the Master
Servicer  collects  any amount  payable to the  Special  Servicer  hereunder  in
connection  with a REO Mortgage Loan or Specially  Serviced  Mortgage  Loan, the
Master  Servicer  shall  promptly  remit such amount to the Special  Servicer as
provided  in Section  5.2.  The Master  Servicer  shall be  required  to pay all
applicable  expenses incurred by it in connection with its servicing  activities
hereunder.

                  (c)      Notwithstanding   any  other  provision  herein,  the
Servicing Fee for each monthly period relating to each  Determination Date shall
be reduced by an amount  equal to the  Compensating  Interest  Payment  (if any)
relating to Mortgage Loans which are not Specially  Serviced  Mortgage Loans for
such Determination Date.

                  (d)      The   Master  Servicer  shall  also  be  entitled  to
additional servicing  compensation of (i) an amount equal to the excess, if any,
of the aggregate Prepayment Interest Excess relating to Mortgage Loans which are
not  Specially  Serviced  Mortgage  Loans  for each  Distribution  Date over the
aggregate  Prepayment  Interest  Shortfalls  for such  Mortgage  Loans  for such
Distribution  Date,  (ii)  interest  or other  income  earned on deposits in the
Certificate Account (but only to the extent of the net investment  earnings,  if
any, with respect to each such  account),  and, (iii) to the extent not required
to be paid to any Mortgagor  under  applicable law, any interest or other income
earned on deposits in the Escrow Accounts.

                  SECTION 8.11      MASTER SERVICER REPORTS; ACCOUNT STATEMENTS.

                  (a)      For each  Distribution  Date, (i) the Master Servicer
shall deliver to the Trustee,  no later than the related Report Date, the Master
Servicer  Remittance  Report with respect to such Distribution Date and (ii) the
Master  Servicer  shall deliver to the Trustee at or before the related  Advance
Report Date, the amount of the P&I Advance to be made by the Master  Servicer on
the related Master Servicer Remittance Date. The Special Servicer is required to
provide all information  relating to Specially  Serviced Mortgage Loans in order
for the Master Servicer to satisfy its duties in this Section 8.11.

                  (b)      The  Master Servicer shall deliver to the Trustee and
the Special Servicer within 30 days following each Distribution Date a statement
setting forth the status of the Certificate  Account as of the close of business
on such Distribution Date showing, for the period covered by such statement, the
aggregate of deposits in or withdrawals from the Certificate Account.

                  (c)      The Master Servicer shall promptly inform the Special
Servicer of the name, account number,  location and other necessary  information
concerning the  Certificate  Account in order to permit the Special  Servicer to
make deposits therein.

                  (d)      The  Master  Servicer  shall  deliver  to the  Rating
Agencies,  the Trustee,  the Special  Servicer and the Depositor  within 30 days
after receipt any annual,  monthly or quarterly financial  statements the Master
Servicer receives from any Mortgagor  relating to the Mortgage Loans.  Except as
provided in Section 8.14,  the Master  Servicer shall have no duty to conform or
normalize any of the data or information contained in such statements.

                  (e)      The  Master  Servicer  shall  deliver  a copy  of any
reports or  information  delivered to the Trustee  pursuant to subsection (a) or
subsection (b) of this Section 8.11 to the Depositor,  the Special  Servicer and
each  Rating  Agency,  in each case upon  request by such Person and only to the
extent such reports and information  are not otherwise  required to be delivered
to such Person under any provision of this Agreement.

                  SECTION  8.12 ANNUAL  STATEMENT AS TO  COMPLIANCE.  The Master
Servicer  shall  deliver to the  Depositor and the Trustee on or before March 15
each year, commencing in March 2000, an Officer's Certificate stating, as to the
signer  thereof,  that (A) a review of the  activities  of the  Master  Servicer
during the preceding  calendar year or portion thereof and of the performance of
the Master  Servicer  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  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
shall forward a copy of each such statement to the Rating Agencies.

                  SECTION 8.13 ANNUAL INDEPENDENT PUBLIC ACCOUNTANTS'  SERVICING
REPORT.  On or before March 15 of each year,  beginning with March 15, 2000, the
Master  Servicer at its  expense  shall cause a  nationally  recognized  firm of
Independent public accountants (who may also render other services to the Master
Servicer)  to furnish to the Trustee,  the  Depositor  and each Rating  Agency a
statement  to the  effect  that such firm has  examined  certain  documents  and
records  relating to the servicing of the Mortgage Loans under this Agreement or
the  servicing  of  mortgage   loans   similar  to  the  Mortgage   Loans  under
substantially  similar  agreements  for the  preceding  12  months  and that the
assertion of management  of the Master  Servicer that it maintained an effective
internal  control  system over the  servicing of such  mortgage  loans is fairly
stated  in  all  material   respects,   based  upon  an  examination   conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage Bankers ("USAP") or the Audit Program for Mortgages  serviced for FHLMC
(the "FHLMC Audit Program"),  which statement meets the standards  applicable to
accountant's reports intended for general distribution; provided that the Master
Servicer  shall not be required to cause the  delivery of such  statement  until
April 15 in any given year so long as it has received written  confirmation form
the Depositor  that a Report on Form 10-K is not required to be filed in respect
of the Trust for the preceding calendar year.

                  SECTION   8.14  ANNUAL   REPORTS   REGARDING   THE   MORTGAGED
PROPERTIES.  Not later than the  Report  Date  occurring  in March of each year,
beginning in March 2000, the Master  Servicer shall deliver to the Trustee,  the
Placement Agent, the  Underwriters,  the Rating Agencies,  any Operating Adviser
and the  Depositor an Annual Report for each  Mortgage  Loan,  based on the most
recently  available  year-end  financial  statements and most recently available
rent rolls of each  applicable  Mortgagor (to the extent  provided to the Master
Servicer  by or on  behalf  of each  Mortgagor,  or,  in the  case of  Specially
Serviced  Mortgaged  Loans, as provided to the Special  Servicer,  which Special
Servicer  shall  forward such  information  to the Master  Servicer on or before
April 15 of each such year),  containing such  information and analyses for each
Mortgage Loan as would  customarily be included in accordance with the Servicing
Standard including, without limitation, Debt Service Coverage Ratios and income.
In  addition,  upon  request the Master  Servicer  shall make  available  to the
Special  Servicer and the Trustee,  within 30 days following  receipt thereof by
the Master Servicer, copies of any operating statements and rent rolls collected
with  respect  to the  Mortgaged  Properties.  As and to the  extent  reasonably
requested by the Special Servicer, the Master Servicer shall make inquiry of any
Mortgagor with respect to such  information or as regards the performance of the
related  Mortgage  Property  in  general.  The  Trustee  shall  provide  or make
available  either  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,  of such Annual  Reports  pursuant to
Section 5.4(a).

                  SECTION 8.15 OTHER AVAILABLE INFORMATION AND CERTAIN RIGHTS OF
THE TRUSTEE AND THE MASTER SERVICER.

                  (a)      Subject  to paragraph  (c) below,  the Trustee  shall
make available at its corporate trust offices during normal business hours, upon
reasonable  advance  written  notice  for review by any  Certificateholder,  any
Certificate  Owner, the Placement Agent, any Underwriter,  each Rating Agency or
the Depositor,  originals or copies of, among other things, the following items:
(i) this  Agreement  and any  amendments  thereto,  (ii) all final and  released
Annual Reports and Master Servicer  Remittance Reports delivered to the Trustee,
(iii) all Officer's Certificates  (including Officer's  Certificates  evidencing
any determination of Nonrecoverable Advances) delivered to the Trustee since the
Closing Date, (iv) all accountants'  reports  delivered to the Trustee since the
Closing Date, (v) the most recent property  Inspection Reports in the possession
of the  Trustee in  respect of each  Mortgaged  Property,  (vi) the most  recent
Mortgaged  Property annual operating  statement and rent roll, if any, collected
by or on behalf of the Master Servicer or the Special  Servicer and delivered to
the Trustee,  (vii) any and all  modifications,  waivers and  amendments  of the
terms of a Mortgage Loan entered into by the Master  Servicer and/or the Special
Servicer  and  delivered  to the  Trustee,  and  (viii)  any and  all  Officers'
Certificates (and attachments  thereto)  delivered to the Trustee to support the
Master Servicer's  determination that any Advance was not or, if made, would not
be, recoverable. The Trustee will be permitted to require payment of a sum to be
paid by the  requesting  party  (other than the Rating  Agencies,  the  Trustee,
Placement Agent or  Underwriters)  sufficient to cover the reasonable  costs and
expenses of making such information available and the cost of providing copies.

                  (b)      Subject  to the  restrictions  described  below,  the
Master Servicer shall afford the Rating  Agencies,  the Depositor,  the Trustee,
the Special  Servicer,  the Placement  Agent,  the  Underwriters,  the Operating
Adviser, any  Certificateholder or Certificate Owner, upon reasonable notice and
during normal  business  hours,  reasonable  access to any additional  relevant,
non-attorney-client-privileged   records   and   documentation   regarding   the
applicable Mortgage Loans, REO Property and all accounts, insurance policies and
other relevant matters relating to this Agreement not listed in Section 8.15(a),
and access to  Servicing  Officers of the Master  Servicer  responsible  for its
obligations  hereunder.  Copies of  information  or access  will be  provided to
Certificateholders and each Certificate Owner providing satisfactory evidence of
ownership of Certificates or beneficial ownership of a Certificate,  as the case
may be. 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  upon
request;  provided,  however,  that the Master  Servicer  shall be  permitted to
require payment by the requesting party (other than the Depositor,  the Trustee,
the Special  Servicer,  the Placement  Agent,  the  Underwriters,  or any Rating
Agency) of a sum sufficient to cover the reasonable  expenses  actually incurred
by the Master Servicer of providing  access or copies  (including  electronic or
digital  copies)  of any  such  information  requested  in  accordance  with the
preceding sentence.

                  (c)      Nothing herein shall be deemed to require the Trustee
or Master  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 Special Servicer or Mortgagor.  Notwithstanding  the
above,  the  Trustee and Master  Servicer  shall not have any  liability  to the
Depositor,  the  Trustee,  the  Special  Servicer,  any  Certificateholder,  any
Certificate  Owner, the Placement Agent, the Underwriters,  any 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 Trustee (or any employee,  attorney, officer,
director  or agent  thereof),  the Trust  (from  amounts  held in any account or
otherwise)  shall hold harmless and indemnify the Master Servicer or the Trustee
from any loss or expense  (including  attorney fees) relating to or arising from
such claims.

                  (d)      The   Master   Servicer  shall  produce  the  reports
required of it under this Agreement; provided, however, that the Master Servicer
shall not be required to produce any ad hoc  non-standard  written  reports with
respect  to such  Mortgage  Loans.  In the event the Master  Servicer  elects to
provide such  non-standard  reports,  it may require the Person  requesting such
report (other than a Rating  Agency) to pay a reasonable  fee to cover the costs
of the preparation thereof.  Notwithstanding anything to the contrary herein, as
a condition to the Master  Servicer  making any report or information  available
upon request to any Person other than the parties  hereto,  the Master  Servicer
may require that the recipient of such  information  acknowledge that the Master
Servicer may  contemporaneously  provide such information to the Depositor,  the
Trustee, the Special Servicer, the Placement Agent, the Underwriters, any Rating
Agency and/or the  Certificateholders  or Certificate Owners. Any transmittal of
information  by the Master  Servicer to any Person other than the  Trustee,  the
Master Servicer,  the Special Servicer, the Rating Agencies or the Depositor may
be  accompanied  by a letter from the Master  Servicer  containing the following
provision:

                  "By receiving  the  information  set forth herein,  you hereby
acknowledge and agree that the United States securities laws restrict any person
who possesses material,  non-public information regarding the Trust which issued
Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through  Certificates,
Series  1999-CAM1 from purchasing or selling such  Certificates in circumstances
where the  other  party to the  transaction  is not also in  possession  of such
information.  You also  acknowledge  and agree  that such  information  is being
provided  to you for the purpose  of, and such  information  may be used only in
connection  with,  evaluation by you or another  Certificateholder,  Certificate
Owner or  prospective  purchaser of such  Certificates  or  beneficial  interest
therein."

                  (e)      The  Master  Servicer  may, at its  discretion,  make
available by electronic media and bulletin board service certain information and
may make available by electronic media or bulletin board service (in addition to
making such information available as provided herein) any reports or information
required by this  Agreement  that the Master  Servicer is required to provide to
any of the Rating  Agencies,  the Depositor and anyone the Depositor  reasonably
designates.

                  (f)      The  Master Servicer shall cooperate in providing the
Rating Agencies with such other pertinent  information  relating to the Mortgage
Loans as is or should be in its possession as the Rating Agencies may reasonably
request.

                  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  Securities  Act, the Master  Servicer  agrees to provide to the Trustee for
delivery  to any  Holder  thereof,  any  Certificate  Owner  therein  and to any
prospective  purchaser  of  the  Certificates  or  beneficial  interest  therein
reasonably   designated   by   the   Trustee,   upon   the   request   of   such
Certificateholder,  such  Certificate  Owner  or the  Trustee,  subject  to this
Section 8.16 and the provisions of Section 8.15, any information prepared by the
Master  Servicer  that is required to be provided to such holder or  prospective
purchaser  to  satisfy  the  condition  set forth in Rule  144A(d)(4)  under the
Securities  Act,  including,  without  limitation,  copies  of the  reports  and
information described in Sections 8.15(a) and (b).

                  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 the  Certificates  by such Person and the
Master  Servicer  shall be  permitted  to use the letter  referred to in Section
8.15(d). Unless the Master Servicer chooses to deliver the information directly,
the Depositor,  the Placement Agent or the Underwriters shall be responsible for
the  physical  delivery of the  information  requested  pursuant to this Section
8.16.  As a condition to the Master  Servicer  making any report or  information
available upon request to any Person other than the parties  hereto,  the Master
Servicer may require that the recipient of such information acknowledge that the
Master Servicer may contemporaneously provide such information to the Depositor,
the Trustee, the Placement Agent, the Underwriters, any Rating Agency and/or the
Certificateholders and Certificate Owners. The Master Servicer will be permitted
to require  payment of a sum to be paid by the requesting  party (other than the
Rating Agencies, the Trustee, the Placement Agent or Underwriters) sufficient to
cover the reasonable costs and expenses of making such information available.

                  SECTION 8.17  INSPECTIONS.  The Master  Servicer shall, at its
own expense, inspect or cause to be inspected each Mortgaged Property other than
Mortgaged  Properties  related  to  Specially  Serviced  Mortgage  Loans,  every
calendar year beginning in 2000, or every second calendar year beginning in 2000
if the principal  balance of the related  Mortgage Loan is under $2 million.  In
addition, the Special Servicer shall, at its own expense, inspect or cause to be
inspected each Mortgaged  Property related to a Mortgage Loan that is delinquent
for sixty (60) days in the payment of any amounts due under such Mortgage  Loan.
The  Master  Servicer  shall  prepare  an  Inspection  Report  relating  to each
inspection. The Master Servicer shall promptly forward the applicable Inspection
Report to the Rating  Agencies,  the  Placement  Agent,  the  Underwriters,  the
Depositor, the Trustee and the Special Servicer. The Special Servicer shall have
the  right to  inspect  or  cause to be  inspected  (at its own  expense)  every
calendar  year any Mortgaged  Property  related to a Mortgage Loan that is not a
Specially  Serviced  Mortgage Loan,  provided that the Special Servicer notifies
the Master Servicer prior to such inspection.

                  SECTION 8.18 MODIFICATIONS,  WAIVERS,  AMENDMENTS,  EXTENSIONS
AND CONSENTS.

                  Subject to the  limitations  of Section 8.7 and  Section  12.3
hereof, the Master Servicer shall have the following powers:

                  (a)      (i)  The  Master  Servicer  in  accordance  with  the
Servicing Standard may agree to any modification,  waiver,  amendment or consent
of or  relating  to any term other than a Money Term of a Mortgage  Loan that is
not a Specially  Serviced Mortgage Loan,  provided that such amendment would not
result in an Adverse REMIC Event; provided, further, that if any consent relates
to a release of a letter of credit  relating to any Mortgage Loan,  then (A) the
Master Servicer shall notify the Special Servicer of any Mortgagor's  request to
release such letter of credit which the Master  Servicer  recommends to release,
and (B) if the terms of the  related  Mortgage  Loan do not  require  the Master
Servicer to approve such release,  then the Special  Servicer  shall within five
days provide notice to the Master Servicer on whether the Master Servicer should
approve the  release and the failure of the Special  Servicer to give the Master
Servicer  such  notice  shall  automatically  be deemed to be an approval by the
Special   Servicer  that  the  Master   Servicer   should  grant  such  release.
Notwithstanding  the  preceding  sentence,  if any such  proposed  modification,
waiver,  amendment or consent is deemed  material by the Master  Servicer in its
reasonable  discretion  and the  Master  Servicer  recommends  to  approve  such
modification, waiver, amendment or consent, the Master Servicer shall provide to
the  Special  Servicer a copy of the Master  Servicer's  recommendation  and the
relevant  information  obtained or prepared by the Master Servicer in connection
therewith and (A) the Special  Servicer shall have the right  hereunder to grant
or withhold  consent to any such  proposed  modification,  waiver,  amendment or
consent,  and such  consent of the Special  Servicer  shall not be  unreasonably
withheld,  consistent  with the Servicing  Standard,  (B) failure of the Special
Servicer to notify the Master Servicer, within three Business Days following the
Master  Servicer's  delivery  of  the  recommendation  described  above,  of its
determination  to grant or withhold such consent shall be deemed to constitute a
grant of such consent and (C) the Master  Servicer shall not enter into any such
proposed modification,  waiver,  amendment or consent unless it has received the
written consent of the Special  Servicer or such consent has been deemed to have
been granted as described in clause (B) above. In any event, the Master Servicer
shall promptly notify the Special Servicer of any material modification, waiver,
amendment or consent  executed by the Master  Servicer  pursuant to this Section
8.18(a)(i) and provide to the Special Servicer a copy thereof. In the event that
the Special  Servicer is required  to give  consent to a  modification,  waiver,
amendment or consent,  the Master  Servicer  shall be entitled to (as additional
servicing  compensation)  50% of any Modification Fee collected from a Mortgagor
in  connection  with an  assignment  and  assumption  or  substitution  executed
pursuant to this Section  8.18(a)(i) and the Special  Servicer shall be entitled
to (as additional special servicing  compensation) the other 50% of such fee. In
all other  circumstances,  the Master  Servicer shall be entitled to 100% of the
Modification  Fee. A Mortgage Loan will not be  considered a Specially  Serviced
Mortgage Loan solely due to any action taken by the Special  Servicer under this
Section  8.18(a)(i).  In addition,  the Special Servicer will not be entitled to
any fee for any action it takes  under  this  Section  8.18(a)(i)  other than as
described in this paragraph.

                     (ii)  The  Master  Servicer  may,  in  accordance  with the
Servicing  Standard,  without the consent of the  Special  Servicer,  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, if in the Master Servicer's sole judgment exercised in good faith
(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 Master  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.

                  (b)      The Master Servicer may require, in its discretion in
accordance with the Servicing  Standard,  as a condition to granting any request
by a Mortgagor for any consent,  modification,  waiver or  amendment,  that such
Mortgagor pay to the Master Servicer a reasonable and customary modification fee
to the extent permitted by law. The Master Servicer may charge the Mortgagor for
any costs and  expenses  (including  attorney's  fees)  incurred  by the  Master
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  Master  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).

                  (c)      The  Master  Servicer 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 Master Servicer shall promptly
deliver copies of such documents to the Trustee.  The Master  Servicer shall not
agree to any modification,  waiver, or amendment of any Money Term of a Mortgage
Loan or any term of a Specially Serviced Mortgage Loan.

                  SECTION 8.19      SPECIALLY SERVICED MORTGAGE LOANS.

                  (a)      The  Master  Servicer  shall send a written notice to
the Special  Servicer,  the Rating  Agencies and the Trustee within two Business
Days after  becoming  aware of a  Servicing  Transfer  Event  with  respect to a
Mortgage  Loan,  which notice shall  identify the related  Mortgage Loan and set
forth in  reasonable  detail  the nature and  relevant  facts of such  Servicing
Transfer  Event and,  except for the Rating  Agencies and the Trustee,  shall be
accompanied by a copy of the Servicer Mortgage File.

                  (b)      Prior  to  the  transfer  of  the  servicing  of  any
Specially  Serviced Mortgage Loan to the Special  Servicer,  the Master Servicer
shall  notify the related  Mortgagor  of such  transfer in  accordance  with the
Servicing  Standard  (the form and  substance of such notice shall be reasonably
satisfactory to the Special Servicer).

                  (c)      Any  calculations  or reports  prepared by the Master
Servicer to the extent they relate to Specially Serviced Mortgage Loans shall be
based on information  supplied to the Master  Servicer in writing by the Special
Servicer  as  provided  hereby.  The  Master  Servicer  shall  have  no  duty to
investigate  or confirm the  accuracy of any  information  provided to it by the
Special  Servicer and shall have no liability  for the  inaccuracy of any of its
reports  due to  the  inaccuracy  of the  information  provided  by the  Special
Servicer.

                  (d)      On  or prior to each  Distribution  Date,  the Master
Servicer  shall  provide  to the  Special  Servicer,  in order  for the  Special
Servicer to comply with its obligations  under this Agreement,  such information
(and in the form and medium) as the Special  Servicer may reasonably  request in
writing from time to time,  provided that (i) the Master  Servicer  shall not be
required to produce any ad hoc reports or incur any unusual expense or effort in
connection  therewith and (ii) if the Master  Servicer elects to provide such ad
hoc  reports,  it may require the Special  Servicer to pay a  reasonable  fee to
cover the costs of the preparation thereof.

                  SECTION 8.20 REPRESENTATIONS,  WARRANTIES AND COVENANTS OF THE
MASTER SERVICER.

                  (a)      The Master Servicer hereby represents and warrants to
and covenants with the Trustee, as of the date hereof:

                     (i) the Master Servicer is duly organized, validly existing
and in good standing as a corporation  under the laws of Missouri,  and shall be
and thereafter  remain,  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
adversely  affect the Master  Servicer's  ability  to  perform  its  obligations
hereunder in accordance with the terms of this Agreement;

                     (ii) 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 has been duly executed and delivered by the Master Servicer;  and
this Agreement,  assuming the due authorization,  execution and delivery thereof
by the Depositor, the Trustee and the Special Servicer,  evidences the valid and
binding  obligation  of the  Master  Servicer  enforceable  against  the  Master
Servicer in accordance with its terms subject, as to enforcement of remedies, to
applicable bankruptcy, reorganization,  insolvency, moratorium, receivership 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);

                     (iii) 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 will not (1) result
in a breach of any term or provision of its articles of incorporation or by-laws
or (2)  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 breach, conflict, violation, acceleration or default
materially and adversely  affects its ability to perform its  obligations  under
this Agreement;

                     (iv) no litigation is pending or, to the Master  Servicer's
knowledge,  threatened,  against it, that would  materially and adversely affect
the execution,  delivery or  enforceability  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;

                     (v) no  consent,  approval,  authorization  or order of any
court or governmental agency or body is required for the execution, delivery and
performance  by it  of,  or  compliance  by it  with,  this  Agreement,  or  the
consummation of the transactions  contemplated  hereby,  or if any such consent,
approval,  authorization or order is required,  it has obtained the same or will
obtain the same prior to the time  necessary  to perform its  obligations  under
this  Agreement,  except to the extent  that its  failure to be  qualified  as a
foreign  corporation  or licensed in one or more states is not necessary for the
performance by it of its obligations hereunder;

                     (vi) the performance of the services by the Master Servicer
contemplated  by this  Agreement  are in the ordinary  course of business of the
Master Servicer;

                     (vii)  any  Sub-Servicing  Agreement  entered  into  by the
Master  Servicer with any  Sub-Servicer  is and will be in compliance  with this
Article VIII; and

                     (viii) the Servicer  Fidelity  Bond or Servicer  Errors and
Omissions  Insurance  Policy described in Section 8.2 is in place as of the date
of this Agreement (or the Master Servicer  self-insures  in a manner  consistent
with Section 8.2 of this Agreement).

                  (b)      It  is  understood  that  the   representations   and
warranties  set forth in this  Section  8.20 shall  survive  the  execution  and
delivery of this Agreement.

                  (c)      Any  cause of  action  against  the  Master  Servicer
arising out of the breach of any  representations  and  warranties  made in this
Section shall accrue upon  discovery of such breach by any of the Trustee or the
Master  Servicer.  The Master  Servicer shall give prompt notice to the Trustee,
the  Depositor  and the Special  Servicer of the  occurrence,  or the failure to
occur,  of any event that,  with  notice or the  passage of time or both,  would
cause any  representation or warranty in this Section to be untrue or inaccurate
in any respect.

                  SECTION  8.21 MERGER OR  CONSOLIDATION.  Any Person into which
the Master 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 shall be a party, or any Person  succeeding to substantially all
of the servicing business of the Master Servicer,  shall be the successor of the
Master Servicer  hereunder,  without the execution or filing of any paper or any
further act on the part of any of the parties hereto;  provided,  however,  that
each of the  Rating  Agencies  provides  a Rating  Agency  Confirmation.  If the
conditions to the provisions in the foregoing  sentence are not met, the Trustee
may terminate the Master  Servicer's  servicing of the Mortgage  Loans  pursuant
hereto, such termination to be effected in the manner set forth in Sections 8.28
and 8.29.

                  SECTION 8.22      RESIGNATION OF MASTER SERVICER.

                  (a)      Except  as  otherwise  provided  in  Section  8.22(B)
hereof,  the Master  Servicer shall not resign from the  obligations  and duties
hereby  imposed on it unless it  determines  that the Master  Servicer's  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.
Any such  determination  permitting the resignation of the Master Servicer shall
be evidenced by an Opinion of Counsel to such effect delivered to the Trustee at
the expense of the Master Servicer.  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  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 to the Trustee.

                  (b)      The  Master  Servicer may 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 Master Servicer on  substantially  the same terms
and  conditions,  and for not more than  equivalent  compensation to that herein
provided;  (ii)  the  Master  Servicer  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  8.23  ASSIGNMENT  OR  DELEGATION  OF DUTIES BY MASTER
SERVICER.  The Master  Servicer  shall 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  Sub-Servicers
(as provided in Section  8.4) 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  gives the  Depositor,  the
Special Servicer 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,
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)  such
assignment  and delegation is the subject of a Rating Agency  Confirmation;  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  subclause  (B)  (but  not any  such
assignment  or  delegation  pursuant to clause (A) above) of this  Section,  the
Master  Servicer shall be released from its  obligations  under this  Agreement,
except that the Master  Servicer  shall remain  liable for all  liabilities  and
obligations  incurred  by it as  the  Master  Servicer  hereunder  prior  to the
satisfaction  of the  conditions to such  assignment  set forth in the preceding
sentence.   Notwithstanding   the  above,   the  Master   Servicer  may  appoint
Sub-Servicers in accordance with Section 8.4 hereof.

                  SECTION 8.24  LIMITATION  ON LIABILITY OF THE MASTER  SERVICER
AND OTHERS.

                  (a)      Neither the Master Servicer nor any of the directors,
officers,  employees  or  agents  of the  Master  Servicer  shall be  under  any
liability to the holders of the Certificates,  the Depositor,  the Trustee,  the
Placement  Agent,  the Underwriters or the Special Servicer for any action taken
or for  refraining  from  the  taking  of any  action  in good  faith,  or using
reasonable business judgment,  consistent with the Servicing Standard;  provided
that this  provision  shall not protect  the Master  Servicer or any such person
against  any breach of a  representation  or  warranty  contained  herein or any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or  negligence  in its  performance  of duties  under the  Agreement or by
reason of negligent  disregard of obligations and duties  hereunder.  The Master
Servicer and any director, officer, employee or agent of the Master Servicer may
rely in good faith on any document of any kind prima facie properly executed and
submitted by any Person (including,  without  limitation,  the Special Servicer)
respecting any matters arising hereunder. The Master Servicer shall not be under
any  obligation to appear in,  prosecute or defend any legal action which is not
incidental to its duties to service the Mortgage  Loans in accordance  with this
Agreement;  provided  that  the  Master  Servicer  may  in its  sole  discretion
undertake any such action which it may reasonably deem necessary or desirable in
order to protect the interests of the  Certificateholders and the Trustee in the
Mortgage  Loans  (subject  to the  Special  Servicer's  servicing  of  Specially
Serviced  Mortgage Loans as  contemplated  herein),  or shall undertake any such
action if instructed to do so by the Trustee.  In such event, all legal expenses
and costs of such  action  shall be  expenses  and costs of the  Trust,  and the
Master  Servicer  shall be  entitled  to be  reimbursed  therefor  as  Servicing
Advances as provided by Section 5.2,  subject to the  provisions  of Section 4.4
hereof.

                  (b)      In  addition,  the  Master  Servicer  shall  have  no
liability with respect to, and shall be entitled to  conclusively  rely on as to
the truth of the statements and the correctness of the opinions expressed in any
certificates or opinions  furnished to the Master Servicer and conforming to the
requirements of this Agreement.  Subject to the Servicing  Standard,  the Master
Servicer  shall  have the  right to rely on  information  provided  to it by the
Special Servicer and Mortgagors,  and will have no duty to investigate or verify
the accuracy thereof.  Neither the Master Servicer,  nor any director,  officer,
employee,  agent or  Affiliate,  shall be  personally  liable  for any  error of
judgement made in good faith by any officer,  unless it shall be proved that the
Master  Servicer or such officer was  negligent in  ascertaining  the  pertinent
facts. Neither the Master Servicer nor any director, officer, employee, agent or
Affiliate,  shall 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.

                  (c)      The  Master  Servicer shall not be obligated to incur
any liabilities, costs, charges, fees or other expenses which relate to or arise
from  any  breach  of any  representation,  warranty  or  covenant  made  by the
Depositor,  the Special  Servicer or Trustee in this Agreement.  The Trust shall
indemnify  and hold  harmless  the  Master  Servicer  from  any and all  claims,
liabilities,  costs,  charges,  fees or other  expenses which relate to or arise
from any such breach of  representation,  warranty or covenant to the extent the
Master Servicer is unable to recover such amounts from the Person in breach.

                  (d)      Except as otherwise specifically provided herein:

                     (i) the Master Servicer 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 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  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,   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.

                  (e)      The  Master  Servicer  and  any  director,   officer,
employee or agent of the Master Servicer shall be indemnified by (i) the Trustee
and held harmless against any loss,  liability or expense  including  reasonable
attorneys'  fees  incurred in connection  with any legal action  relating to the
Trustee's willful misfeasance, bad faith or negligence in the performance of its
duties  hereunder or by reason of negligent  disregard of its duties  hereunder,
and (ii) the Special Servicer and held harmless  against any loss,  liability or
expense  including  reasonable  attorneys'  fees incurred in connection with any
legal action relating to the Special Servicer's willful  misfeasance,  bad faith
or  negligence  in the  performance  of its  duties  hereunder  or by  reason of
negligent disregard of its duties hereunder, other than, in each case, any loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
negligence in the performance of any of the Master  Servicer's  duties hereunder
or by reason of negligent  disregard of the Master  Servicer's  obligations  and
duties hereunder.  The Master Servicer shall  immediately  notify the Trustee or
the Special  Servicer,  as applicable,  if a claim is made by a third party with
respect to this Agreement or the Mortgage Loans entitling the Master Servicer to
indemnification  hereunder,  whereupon the Trustee or the Special  Servicer,  as
applicable,  may assume the defense of any such claim (with  counsel  reasonably
satisfactory to the Master Servicer) and the Trustee or the Special Servicer, as
applicable,  will 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 Trustee or the Special Servicer, as applicable,  shall not affect any rights
the  Master  Servicer  or the  Trust  may  have to  indemnification  under  this
Agreement  or  otherwise,  unless the  Trustee's or the Special  Servicer's,  as
applicable,  defense  of such  claim  is  materially  prejudiced  thereby.  Such
indemnity  shall survive the termination of this Agreement or the resignation or
removal of the Master  Servicer  hereunder.  Any payment  hereunder  made by the
Trustee or the Special  Servicer,  as applicable,  pursuant to this paragraph to
the Master Servicer shall be paid from the Trustee's or the Special  Servicer's,
as applicable,  own funds, without  reimbursement from the Trust therefor except
achieved  through  subrogation  as  provided  in this  Agreement.  Any  expenses
incurred  or  indemnification  payments  made  by the  Trustee  or  the  Special
Servicer, as applicable, shall be reimbursed by the party so paid, if a court of
competent jurisdiction makes a final judgment that the conduct of the Trustee or
the Special  Servicer,  as  applicable,  was not culpable or found to have acted
with willful misfeasance,  bad faith or negligence or negligent disregard in the
performance of its duties.

                  SECTION 8.25      INDEMNIFICATION; THIRD-PARTY CLAIMS.

                  (a)      The  Master  Servicer  and  any  director,   officer,
employee or agent of the Master  Servicer  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  relating to this
Agreement,  any  Mortgage  Loans,  any REO Property or the  Certificates  or any
exercise  of any right  under this  Agreement  reasonably  requiring  the use of
counsel or the incurring of expenses  other than any loss,  liability or expense
incurred by reason of the Master Servicer's  willful  misfeasance,  bad faith or
negligence in the  performance of duties  hereunder.  The Master  Servicer shall
promptly  notify the Trustee if a claim is made by a third party with respect to
this  Agreement  or  the  Mortgage  Loans   entitling  the  Master  Servicer  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)  and out of the  Trust  pay all  expenses  in  connection
therewith,  including counsel fees, and out of the Trust 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 Trustee shall not affect any
rights the Master Servicer may have to  indemnification  under this Agreement or
otherwise,  unless the Trust is prejudiced thereby. The indemnification provided
herein  shall  survive the  termination  of this  Agreement.  The Trustee or the
Master  Servicer shall promptly make from the  Certificate  Account any payments
certified  by the Master  Servicer  to the Trustee as required to be made to the
Master Servicer pursuant to this Section 8.25.

                  (b)      The  Master Servicer agrees to indemnify the Trustee,
the Special  Servicer,  the Trust,  the  Depositor,  and any director,  officer,
employee,  agent or Controlling  Person 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 the Trustee, the Special Servicer, the Depositor, and the Trust 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 negligent 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, 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 servicer.
The Trustee,  the Special  Servicer,  or the  Depositor,  as  applicable,  shall
immediately  notify the Master  Servicer  if a claim is made by any Person  with
respect to this  Agreement  or the Mortgage  Loans  entitling  the Trustee,  the
Depositor,  the Special  Servicer,  or the Trust to  indemnification  under this
Section  8.25(b),  whereupon the Master Servicer shall assume the defense of any
such claim (with counsel  reasonably  satisfactory  to the Trustee,  the Special
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  which 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  Trustee,  the Special  Servicer,  the  Depositor,  or the Trust may have to
indemnification under this Agreement or otherwise,  unless the Master Servicer's
defense of such claim is  materially  prejudiced  thereby.  The  indemnification
provided  herein  shall  survive  the  termination  of  this  Agreement  and the
resignation or termination of the Master Servicer,  the Special Servicer and the
Trustee.  Any expenses incurred or  indemnification  payments made by the Master
Servicer  shall be  reimbursed  by the  party so paid,  if a court of  competent
jurisdiction  makes a final,  non-appealable  judgment  that the  conduct of the
Master  Servicer was not  culpable or that the Master  Servicer did not act with
willful misfeasance, bad faith or negligence.

                  (c)      The  parties  expressly  agree that the only  written
information  concerning  the Master  Servicer  furnished  by or on behalf of the
Master Servicer for inclusion in the Preliminary Prospectus Supplement and Final
Prospectus  Supplement  is the  information  set forth  under  the  first  three
paragraphs  under the caption  "SERVICING  OF THE  MORTGAGE  LOANS -- The Master
Servicer"  of  the  Preliminary   Prospectus  Supplement  and  Final  Prospectus
Supplement.

                  SECTION 8.26 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 Exchange  Act. The Trustee shall prepare and file
on  behalf  of the  Depositor  periodic  reports  with  respect  to the Trust as
required by the Exchange 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
electronic format; 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  electronic  format (in
addition to any other required format). The Trustee shall have no responsibility
to file any such items that have not been  received in  electronic  format.  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 Exchange 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 Exchange Act.

                  SECTION  8.27  COMPLIANCE  WITH REMIC  PROVISIONS.  The Master
Servicer shall act in accordance  with this  Agreement and the REMIC  Provisions
and related  provisions of the Code in order to create or maintain the status of
the three REMIC Pools as REMICs under the Code.  The Master  Servicer  shall use
its best  efforts  to take no action or cause any REMIC  Pool to take any action
that could (i)  endanger  the status of any REMIC Pool as a REMIC under the Code
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) or on prohibited contributions pursuant to Section 860G(d)).

                  SECTION 8.28      TERMINATION.

                  (a)      The  obligations and  responsibilities  of the Master
Servicer  created  hereby (other than the  obligation of the Master  Servicer to
make payments to the Trustee as set forth in Section 8.29 and the obligations of
the Master  Servicer to the Trustee,  the Special  Servicer and the Trust) shall
terminate  on the date which is (i) the later of (A) the final  payment or other
liquidation  of  the  last  Mortgage  Loan  remaining  outstanding  or  (B)  the
disposition  of all REO  Property,  (ii) if an Event  of  Default  described  in
clauses  8.28(b)(ii) or (iii) has occurred,  60 days following the date on which
the Trustee or Depositor  gives written  notice to the Master  Servicer that the
Master Servicer is terminated, (iii) if an Event of Default described in clauses
8.28(b)(i), (v), (vi) or (vii) has occurred,  immediately upon the date on which
the Trustee or the Depositor  gives written  notice to the Master  Servicer that
the Master  Servicer  is  terminated  or (iv) a  successor  Master  Servicer  is
appointed  pursuant to the second paragraph of this Section  8.28(a).  After any
Event of Default,  (i) the Trustee may elect to terminate the Master Servicer by
providing  such  notice  and (ii)  shall  provide  such  notice  if  holders  of
Certificates  representing  more  than  25% of the  Certificate  Balance  of all
Certificates so direct the Trustee.

                  If the Master Servicer is terminated solely due to an Event of
Default  described in Section  8.28(b)(iv),  the Master Servicer will have sixty
days to sell the  rights  and  obligations  of the  Master  Servicer  under this
Agreement  to a  successor  servicer  that  meets the  requirements  of a Master
Servicer under this Agreement,  provided that the Rating Agencies have confirmed
in  writing  that such  servicing  transfer  will not  result  in a  withdrawal,
downgrade or qualification of the then current ratings on the Certificates.  The
termination  of the Master  Servicer  will be effective  when such  servicer has
succeeded the Master Servicer as successor  servicer and such successor servicer
has assumed the Master Servicer's  obligations and responsibilities with respect
to the Mortgage Loans, as set forth in an agreement  substantially in accordance
with Section 8.29. If a successor  Master Servicer is not appointed within sixty
days,  the  Trustee  or the  Depositor  will give  written  notice to the Master
Servicer that the Master Servicer is terminated.

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

                     (i) any  failure  by the  Master  Servicer  to remit to the
Trustee any payment  required  to be remitted by the Master  Servicer  under the
terms of this Agreement, including any required Advances; or

                     (ii) any failure on the part of the Master Servicer duly to
observe or perform in any material respect any other of the duties, covenants or
agreements on the part of the Master Servicer  contained in this Agreement which
continues  unremedied  for a period of 30 days  after the date on which  written
notice of such failure, requiring the same to be remedied, shall have been given
to the Master Servicer by the Depositor or the Trustee; provided,  however, that
if the Master  Servicer  certifies  to the  Trustee and the  Depositor  that the
Master  Servicer is in good faith  attempting to remedy such failure,  such cure
period will be extended to the extent necessary to permit the Master Servicer to
cure such failure;  provided,  further,  that such cure period may not exceed 90
days; or

                     (iii) any  breach  of the  representations  and  warranties
contained  in Section  8.20 hereof that  materially  and  adversely  affects the
interest  of any holder of any Class of  Certificateholders  and that  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 by the Depositor or the Trustee, provided,  however, that if the Master
Servicer  certifies to the Trustee and the Depositor that the Master Servicer is
in good  faith  attempting  to remedy  such  breach,  such cure  period  will be
extended  to the extent  necessary  to permit the Master  Servicer  to cure such
breach; provided, further, that such cure period may not exceed 90 days; or

                     (iv) the  Trustee  shall  receive  notice from Fitch to the
effect  that the  continuation  of the Master  Servicer in such  capacity  would
result in the downgrade, qualification or withdrawal of any rating then assigned
by Fitch to any  Class  of  Certificates  or if the  Master  Servicer  is not an
"approved" Master Servicer by S&P; or

                     (v) a decree or order of a court or  agency or  supervisory
authority  having  jurisdiction in the premises in an involuntary case under any
present or future federal or state bankruptcy, insolvency or similar law for the
appointment of a conservator,  receiver, liquidator, trustee or similar official
in any bankruptcy,  insolvency,  readjustment of debt, marshalling of assets and
liabilities or similar proceedings,  or for the winding-up or liquidation of its
affairs,  shall have been entered against the Master Servicer and such decree or
order shall have remained in force  undischarged  or unstayed for a period of 60
days; or

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

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

                  SECTION 8.29      PROCEDURE UPON TERMINATION.

                  (a)      Notice  of any termination  pursuant to clause (i) of
Section 8.28(a),  specifying the Master Servicer  Remittance Date upon which the
final  transfer by the Master  Servicer to the Trustee  shall be made,  shall be
given  promptly  in writing by the Master  Servicer to the Trustee no later than
the later of (i) five Business Days after the final payment or other liquidation
of the last  Mortgage  Loan or (ii) the  sixth  day of the  month of such  final
distribution.  Upon any such  termination,  the  duties of the  Master  Servicer
(other  than the  obligation  of the Master  Servicer  to pay to the Trustee the
amounts  remaining  in the  Certificate  Account  as set  forth  below  and  the
obligations  of the Master  Servicer  to the  Trustee  and the Trust as provided
herein) shall  terminate and the Master  Servicer  shall transfer to the Trustee
the amounts  remaining in the  Certificate  Account after making the withdrawals
permitted to be made pursuant to Section 5.2 and shall thereafter  terminate the
Certificate Account and any other account or fund maintained with respect to the
Mortgage Loans.

                  (b)      On   the  date  specified  in  a  written  notice  of
termination  given to the Master  Servicer  pursuant  to clause  (ii) of Section
8.28(a), or on the date on which a written notice of termination is given to the
Master  Servicer  pursuant  to clause  (iii) of  Section  8.28(a)  or the second
paragraph  of  Section  8.28(a)  all  authority,  power and rights of the Master
Servicer  under this  Agreement,  whether with respect to the Mortgage  Loans or
otherwise,  shall terminate except for any rights of the Master Servicer related
to accrued and unpaid Servicing Fees, unreimbursed Advances,  accrued and unpaid
Advance  Interest  and, if Conning  Asset  Management  Company is  terminated as
Master Servicer,  the Excess Servicing Fee;  provided that in no event shall the
termination of the Master Servicer be effective until a successor servicer shall
have succeeded the Master  Servicer as successor  servicer,  notified the Master
Servicer of such designation, and such successor servicer shall have assumed the
Servicer's  obligations  and  responsibilities,  as set  forth  in an  agreement
substantially  in the form hereof (or, in the case of the Trustee  succeeding to
the rights,  powers,  responsibilities  and obligations of the Master  Servicer,
pursuant to this  Agreement),  with  respect to the  Mortgage  Loans.  Except as
provided in the next sentence,  the Trustee may not succeed the Master  Servicer
as servicer until and unless it has satisfied the provisions that would apply to
a Person  succeeding to the business of the Master Servicer  pursuant to Section
8.22(b) hereof.  Notwithstanding the foregoing  sentence,  in the event that the
Master  Servicer  is  terminated  as a result of an event  described  in Section
8.28(b)(i),  8.28(b)(v),  8.28(b)(vi) or 8.28(b)(vii),  the Trustee shall act as
successor  servicer  immediately upon delivery of a notice of termination to the
Master  Servicer and shall use its best  efforts  within 90 days of assuming the
duties of the  Servicer,  either to satisfy the  conditions  of Section  8.22(b)
hereof or to transfer the duties of the Master Servicer to a successor  servicer
who has satisfied such conditions.

                  The Trustee is hereby  authorized and empowered to execute and
deliver, on behalf of the Master Servicer, 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
agrees to cooperate with the Trustee in effecting the  termination of the Master
Servicer's  responsibilities  and rights hereunder as Master Servicer including,
without  limitation,  notifying  Mortgagors  of the  assignment of the servicing
function and  providing  the Trustee all  documents and records in electronic or
other  form  reasonably  requested  by  it  to  enable  the  successor  servicer
designated by the Trustee to assume the Master  Servicer's  functions  hereunder
and to effect the transfer to such  successor  for  administration  by it 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 or
thereafter received with respect to the Mortgage Loans.

                  (c)      Notwithstanding anything else to the contrary herein,
no resignation,  termination,  removal, merger or assignment of servicing rights
or obligations shall affect, limit or impede payment of the Excess Servicing Fee
to Conning Asset  Management  Company or its assigns,  such Excess Servicing Fee
being non-terminable  except upon termination of the Trust. Nothing herein shall
restrict or impair the ability of Conning Asset Management Company to assign its
rights to the Excess Servicing Fee.


                                   ARTICLE IX

           ADMINISTRATION AND SERVICING OF SPECIALLY SERVICED MORTGAGE
                            LOANS BY SPECIAL SERVICER

                  SECTION 9.1       DUTIES OF SPECIAL SERVICER.

                  (a)      For and on behalf of the  Certificateholders  and the
Trustee,  the Special  Servicer  shall service the Specially  Serviced  Mortgage
Loans and manage the related REO Properties in accordance with the provisions of
this Agreement and the Servicing Standard.

                  (b)      The  Special Servicer shall cooperate with the Master
Servicer  and  provide  the  Master  Servicer  with the  information  reasonably
requested by the Master  Servicer,  in writing,  to the extent required to allow
the Master  Servicer to perform its  servicing  obligations  with respect to the
Specially  Serviced Mortgage Loans hereunder;  provided,  however,  that (i) the
Special  Servicer  shall not be  required to produce any ad hoc reports or incur
any unusual  expense or effort in  connection  therewith and (ii) if the Special
Servicer elects to provide such ad hoc reports, the Special Servicer may require
the  Master  Servicer  to  pay a  reasonable  fee  to  cover  the  costs  of the
preparation  thereof.  The Special  Servicer's  obligations  with respect to the
servicing of any Specially Serviced Mortgage Loan and any related REO Properties
shall  terminate  when  such  Specially  Serviced  Mortgage  Loan  has  become a
Rehabilitated  Mortgage Loan, unless and until another Servicing  Transfer Event
with respect to such Rehabilitated Mortgage Loan occurs.

                  (c)      The  Special  Servicer shall send a written notice to
the Master  Servicer  and the Trustee  within two Business  Days (or sooner,  if
required by the Servicing  Standard)  after  becoming aware that a Mortgage Loan
has become a  Rehabilitated  Mortgage  Loan,  which  notice  shall  identify the
applicable Mortgage Loan. Upon the receipt of such notice by the Master Servicer
and the Trustee,  such Mortgage Loan shall become a Rehabilitated  Mortgage Loan
and will be serviced by the Master Servicer.

                  (d)      Upon  the  occurrence of a Servicing  Transfer  Event
with respect to a Mortgage Loan and upon the  reasonable  request of the Special
Servicer,  the Master  Servicer shall mark its records for such Mortgage Loan to
cause any monthly  statements  for amounts due on such  Mortgage Loan to be sent
thereafter  to the Special  Servicer  rather than the  related  Mortgagor.  Upon
receipt of any such monthly  statement,  the Special Servicer shall,  within two
Business Days,  advise the Master Servicer of any changes to be made, and return
the  monthly  statement  to the  Master  Servicer.  The  Master  Servicer  shall
thereafter promptly send the corrected monthly statement to the Mortgagor.  If a
Mortgage Loan becomes a  Rehabilitated  Mortgage Loan, the Master Servicer shall
send the monthly  statement to the Mortgagor as it did before such Mortgage Loan
became a Specially Serviced Mortgage Loan.

                  (e)      All  amounts  collected by the Master  Servicer  with
respect to a Specially  Serviced  Mortgage Loan (other than a Mortgage Loan that
has become an REO Property) shall be deposited in the Certificate  Account.  The
Master  Servicer  shall within  three  Business  Days after  receipt of any such
payment,  notify the Special  Servicer  of the  receipt of such  payment and the
amount thereof.  The Special Servicer shall, within one Business Day thereafter,
instruct the Master Servicer in writing how to apply such payment.

                  (f)      The  Special  Servicer  covenants  that by August 31,
1999, any custom-made  software or hardware designed or purchased or licensed by
the Special Servicer and used by the Special Servicer in the course of operation
or management of, or the compiling,  reporting or generation of data required by
this  Agreement  will not  contain  any  deficiency  (x) in the  ability of such
software  or hardware to identify  correctly  or perform  calculations  or other
processing with respect to dates after December 31, 1999 or (y) that would cause
such  software to be fit no longer for the purpose for which it was  intended by
reason of the changing of the date from 1999 to 2000.

                  SECTION 9.2 FIDELITY BOND AND ERRORS AND  OMISSIONS  INSURANCE
POLICY OF SPECIAL SERVICER. The Special Servicer, at its expense, shall maintain
in effect a Servicer Fidelity Bond and a Servicer Errors and Omissions Insurance
Policy. The Servicer Errors and Omissions Insurance Policy and Servicer Fidelity
Bond shall be issued by a Qualified  Insurer  (unless the Special  Servicer self
insures  as  provided  below)  and be in form  and  amount  consistent  with the
Servicing  Standard.  In the event that any such  Servicer  Errors and Omissions
Insurance Policy or Servicer  Fidelity Bond ceases to be in effect,  the Special
Servicer 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 rating of the Special Servicer 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 "BBB" as rated by S&P
and "AA" as  rated by  Fitch,  the  Special  Servicer  may  self-insure  for the
Servicer Fidelity Bond and the Servicer Error and Omissions Insurance Policy.

                  SECTION 9.3  SUB-SERVICERS.  The Special  Servicer may appoint
one or more  Sub-Servicers to perform all or any portion of its duties hereunder
for the benefit of the Trustee and the Certificateholders.  The Special Servicer
shall  notify  the  Master  Servicer  and  Trustee  of  the  appointment  of any
Sub-Servicer of the Special Servicer.  The Special Servicer shall not enter into
any  Sub-Servicing  Agreement  unless:  (i) Fitch  has  provided  Rating  Agency
Confirmation  with  respect  to  such   Sub-Servicing   Agreement  or  (ii)  the
Sub-Servicing Agreement relates to a Mortgage Loan or Mortgage Loans (along with
any Mortgage Loans previously sub-serviced in accordance with this section) that
represent less than 25% of the  outstanding  principal  balance of all Specially
Serviced  Mortgage  Loans.  With respect to any such  Sub-Servicer,  the Special
Servicer shall supervise, administer, monitor, enforce and oversee the servicing
of  the  applicable  Specially  Serviced  Mortgage  Loans  by  any  Sub-Servicer
appointed by it. The terms of any  arrangement or agreement  between the Special
Servicer and a  Sub-Servicer,  shall provide that such  agreement or arrangement
may be  terminated,  without  cause and without  the payment of any  termination
fees,  by the  Trustee in the event  such  Special  Servicer  is  terminated  in
accordance  with this  Agreement.  In  addition,  neither  the  Trustee  nor the
Certificateholders  shall have any direct  obligation  or liability  (including,
without   limitation,   indemnification   obligations)   with   respect  to  any
Sub-Servicer.  The Special  Servicer shall pay the costs of enforcement  against
any of its  Sub-Servicers at its own expense,  but shall be reimbursed  therefor
only (i) from a general  recovery  resulting from such  enforcement  only to the
extent  that such  recovery  exceeds  all  amounts due in respect of the related
Mortgage Loans or (ii) from a specific recovery of costs,  expenses or attorneys
fees   against  the  party   against   whom  such   enforcement   is   directed.
Notwithstanding  the  provisions  of  any  Sub-Servicing  Agreement,  any of the
provisions of this Agreement relating to agreements or arrangements  between the
Special  Servicer or a  Sub-Servicer,  or reference to actions  taken  through a
Sub-Servicer  or  otherwise,  the Special  Servicer  shall remain  obligated and
liable  to  the  Trustee  and  the  Certificateholders  for  the  servicing  and
administering  of the applicable  Mortgage Loans in accordance with (and subject
to the limitations  contained  within) the provisions of this Agreement  without
diminution of such obligation or liability by virtue of  indemnification  from a
Sub-Servicer  and to the same extent and under the same terms and  conditions as
if the Special  Servicer  alone were  servicing and  administering  the Mortgage
Loans.

                  SECTION 9.4       SPECIAL SERVICER GENERAL POWERS AND DUTIES.

                  (a)      Subject  to the other  terms and  provisions  of this
Agreement,  the Special  Servicer is hereby  authorized  and empowered  when the
Special  Servicer  believes it  appropriate  in  accordance  with the  Servicing
Standard,  to take any and all the actions with  respect to  Specially  Serviced
Mortgage  Loans  which the Master  Servicer  may perform as set forth in Section
8.3(a),  including (i) to execute and deliver, on behalf of itself or the Trust,
any and all instruments of satisfaction or  cancellation,  or of partial or full
release or discharge and all other comparable  instruments,  with respect to the
Specially Serviced Mortgage Loans and with respect to the related REO Properties
and (ii) to effectuate  foreclosure or other  conversion of the ownership of any
REO Property  securing a Mortgage Loan. The Trustee shall execute on the Closing
Date a Power of Attorney in the form of Exhibit S-2 hereto and shall furnish the
Special Servicer from time to time, upon request,  with any additional powers of
attorney of the Trust,  empowering the Special  Servicer to take such actions as
it  determines  to  be  reasonably  necessary  to  comply  with  its  servicing,
administrative  and management duties  hereunder,  and the Trustee shall execute
and deliver or cause to be executed  and  delivered  such other  documents  as a
Special  Servicing  Officer may request,  that are necessary or  appropriate  to
enable the  Special  Servicer to service,  administer  and manage the  Specially
Serviced Mortgage Loans and carry out its duties hereunder,  in each case as the
Special Servicer determines is in accordance with the Servicing Standard and the
terms of this Agreement;  provided, that, prior to initiating any proceedings in
any court of law or equity (but not  defending any  proceedings  in any court of
law or equity) or  instituting  any  proceeding  to foreclose  on any  Mortgaged
Property  in the name of the Trust in any  state,  the  Special  Servicer  shall
notify the Trustee in writing and not institute or initiate any such proceedings
for a period of five  Business Days from the date of its delivery of such notice
to the Trustee, unless the Special Servicer reasonably believes that such action
should be taken in less than five  Business days to preserve the property of the
Trust for the  benefit of  Certificateholders,  and the  Trustee may within five
Business Days of its receipt of such notice advise the Special  Servicer that it
has received an Opinion of Counsel (the cost of which shall be an expense of the
Trust) from an  attorney  duly  licensed to practice  law in the state where the
related  Mortgaged  Property or REO Property is located,  that it is likely that
the laws of the state in which said action is to be taken either  prohibit  such
action if taken in the name of the Trust or that the  Trust  would be  adversely
affected under the "doing  business" or tax laws of such state if such action is
taken in its name;  provided,  further,  that the Special  Servicer shall not be
liable to the extent that it relies on the advice  provided  in such  Opinion of
Counsel.  Upon receipt of any such advice from the Trustee, the Special Servicer
shall take such action in the name of such  Person or Persons,  in trust for the
Trust,  as shall be  consistent  with the  Opinion  of Counsel  obtained  by the
Trustee. Such Person or Persons shall acknowledge in writing that such action is
being taken by the Special Servicer in the name of the Trust. In the performance
of its duties hereunder, the Special Servicer shall be an independent contractor
and  shall  not,  except in those  instances  where it is,  after  notice to the
Trustee as provided above,  taking action in the name of the Trust, be deemed to
be the agent of the Trust.  The Special Servicer shall indemnify the Trustee for
any loss,  liability or reasonable expense (including  attorneys' fees) incurred
by the Trustee or any director,  officer,  employee, agent or Controlling Person
of it or its affiliates in connection  with any negligent or intentional  misuse
of the  foregoing  powers of attorney  furnished to the Special  Servicer by the
Trustee.  Such  indemnification  shall survive the resignation or termination of
the Special  Servicer  hereunder,  the resignation or termination of the Trustee
and the termination of this Agreement.  The Special  Servicer shall not have any
responsibility  or liability for any act or omission of the Trustee,  the Master
Servicer or the Depositor that is not attributable to the failure of the Special
Servicer  to  perform  its  obligations  hereunder.  The  Special  Servicer  may
conclusively  rely on any advice of counsel  rendered  in a  Nondisqualification
Opinion.

                  (b)      In servicing and administering the Specially Serviced
Mortgage  Loans and managing any related REO  Properties,  the Special  Servicer
shall employ  procedures  consistent  with the Servicing  Standard.  The Special
Servicer  shall  conduct,  or cause  to be  conducted,  inspections,  at its own
expense,  of the Mortgaged  Properties  relating to Specially  Serviced Mortgage
Loans at such times and in such manner as shall be consistent with the Servicing
Standard;  provided,  that the Special  Servicer shall  conduct,  or cause to be
conducted,  inspections  of  the  Mortgaged  Properties  relating  to  Specially
Serviced Mortgage Loans at least once during each twelve-month  period that ends
on June 30 of any calendar year (commencing with the twelve-month  period ending
June 30, 2000);  provided,  further, that the Special Servicer shall, at its own
expense,  inspect or cause to be inspected each Mortgaged  Property related to a
Mortgage  Loan that is  delinquent  for sixty  (60) days in the  payment  of any
amounts due under such Mortgage Loan. The Special  Servicer shall provide to the
Master  Servicer and the  Operating  Adviser  copies of the  Inspection  Reports
relating to such inspections as soon as practicable  after the completion of any
inspection.

                  SECTION 9.5  "DUE-ON-SALE" AND  "DUE-ON-ENCUMBRANCE"  CLAUSES;
ASSIGNMENT  AND  ASSUMPTION  AGREEMENTS;  MODIFICATIONS  OF  SPECIALLY  SERVICED
MORTGAGE LOANS.

                  Subject to the Servicing  Standard and to the  limitations  of
Section 12.3, the Special Servicer shall have the following duties and rights:

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

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

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

then, the Special Servicer, on behalf of the Trust, shall, after notification to
the Operating  Adviser and in accordance  with the REMIC  Provisions,  take such
actions  as it  deems  to be in the  best  economic  interest  of the  Trust  in
accordance with the Servicing Standard, and may waive or enforce any due-on-sale
clause  contained in the related Mortgage Note or Mortgage;  provided,  however,
that if the  Principal  Balance  of such  Mortgage  Loan at such time  equals or
exceeds 2% of the Aggregate  Certificate  Balance, but in any case, at least $20
million  (the  "Review  Threshold"),  then prior to  waiving  the effect of such
provision,   the  Special  Servicer  shall  obtain  Rating  Agency  Confirmation
regarding such waiver.

                  After  notice  to  the  Operating  Adviser,   subject  to  the
foregoing  paragraph,  the Special  Servicer is also authorized to take or enter
into an assignment and assumption agreement from or with the Person to whom such
property  has been or is about to be  conveyed,  and/or to release the  original
Mortgagor  from  liability  upon  the  Specially   Serviced  Mortgage  Loan  and
substitute  the new  Mortgagor  as obligor  thereon;  provided,  that  except as
otherwise  permitted by Section  9.5(c),  any such  assignment and assumption or
substitution  agreement  shall  contain no terms that could result in an Adverse
REMIC Event.  To the extent  permitted by law, the Special  Servicer shall enter
into an assumption or  substitution  agreement  only if the credit status of the
prospective  new  mortgagor  and the  underwriting  of the new  mortgagor  is in
compliance with the Special Servicer's regular commercial  mortgage  origination
or servicing  standards  and  criteria.  The Special  Servicer  shall notify the
Master Servicer of any such assignment and assumption or substitution  agreement
and the Special  Servicer  shall  forward to the  Trustee  the  original of such
agreement,  which original shall be added by the Trustee to the related Mortgage
File and shall, for all purposes,  be considered a part of such Mortgage File to
the same  extent as all other  documents  and  instruments  constituting  a part
thereof.

                  If any Specially  Serviced  Mortgage Loan contains a provision
in the nature of a "due-on-encumbrance" clause, which by its terms:

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

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

then, the Special Servicer, on behalf of the Trust, shall, after notification to
the Operating  Adviser and in accordance  with the REMIC  Provisions,  take such
actions  as it  deems  to be in the  best  economic  interest  of the  Trust  in
accordance  with  the  Servicing   Standard,   and  may  waive  or  enforce  any
due-on-encumbrance  clause  contained in the related  Mortgage Note or Mortgage;
provided,  however,  that prior to waiving  the  effect of such  provision,  the
Special Servicer shall obtain Rating Agency Confirmation regarding such waiver.

                  After  notice  to  the  Operating  Adviser,   subject  to  the
foregoing  paragraph,  the Special  Servicer is also authorized to take or enter
into  agreements   relating  to  the  additional   encumbrance,   including  any
intercreditor agreement relating to such additional indebtedness; provided, that
except as  otherwise  permitted by Section  9.5(c),  any such  agreements  shall
contain no terms  that  could  result in an Adverse  REMIC  Event.  The  Special
Servicer shall notify the Master Servicer of any such additional  agreements and
the  Special  Servicer  shall  forward  to the  Trustee  the  original  of  such
agreement,  which original shall be added by the Trustee to the related Mortgage
File and shall, for all purposes,  be considered a part of such Mortgage File to
the same  extent as all other  documents  and  instruments  constituting  a part
thereof.

                  (b)      In connection with any assignment and assumption of a
Specially Serviced Mortgage Loan, in no event shall the Special Servicer consent
to the creation of any lien on a Mortgaged  Property  that is senior to, or on a
parity with, the lien of the related Mortgage. Nothing in this Section 9.5 shall
constitute a waiver of the  Trustee's  right,  as the  mortgagee  of record,  to
receive notice of any assignment and assumption of a Specially Serviced Mortgage
Loan,  any sale or other  transfer  of the  related  Mortgaged  Property  or the
creation  of any  lien or  other  encumbrance  with  respect  to such  Mortgaged
Property.

                  (c)      Subject  to the  Servicing  Standard and Section 9.34
and this Section, and the rights and duties of the Master Servicer under Section
8.18, the Special Servicer may enter into any modification,  waiver or amendment
(including, without limitation, the substitution or release of collateral or the
pledge of additional collateral) of the terms of any Specially Serviced Mortgage
Loan, including any modification,  waiver or amendment to (i) reduce the amounts
owing under any Specially Serviced Mortgage Loan by forgiving principal, accrued
interest and/or any Prepayment Premium,  (ii) reduce the amount of the Scheduled
Payment on any Specially Serviced Mortgage Loan, including by way of a reduction
in the related  Mortgage  Rate,  (iii) forbear in the  enforcement  of any right
granted  under any Mortgage  Note or Mortgage  relating to a Specially  Serviced
Mortgage Loan, (iv) extend the Maturity Date of any Specially  Serviced Mortgage
Loan and/or (v) accept a principal prepayment on any Specially Serviced Mortgage
Loan  during  any  period  during  which  voluntary  Principal  Prepayments  are
prohibited, provided, in the case of any such modification, waiver or amendment,
that (A) the  related  Mortgagor  is in default  with  respect to the  Specially
Serviced  Mortgage Loan or, in the reasonable  judgment of the Special Servicer,
such default is reasonably  foreseeable,  (B) in the reasonable  judgment of the
Special  Servicer,  such  modification,  waiver or amendment  would increase the
recovery on the Specially Serviced 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 related Mortgage Rate),
(C) such  modification,  waiver or  amendment  would not cause an Adverse  REMIC
Event to occur, and (D) if notice to the Operating Adviser of such modification,
waiver or amendment is required  pursuant to Section 9.39, the Special  Servicer
has made such notice.

                  In no event,  however,  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 or (ii) 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 ten (10) years
prior to the expiration of the term of such ground lease.

                  The  determination  of the Special  Servicer  contemplated  by
clause  (B) of the  proviso  to the first  paragraph  shall be  evidenced  by an
Officer's  Certificate  setting forth the information  required under subsection
(c).

                  (d)      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  9.5(c) or pledge  additional  collateral  for the
Mortgage Loan pursuant to Section 9.5(c),  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 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; provided, further, that the Special
Servicer  shall obtain  Rating  Agency  Confirmation  prior to  permitting  such
substitution of collateral.

                  (e)      The  Special  Servicer will  promptly  deliver to the
Master Servicer,  the Operating  Adviser,  the Trustee and the Rating Agencies a
notice, specifying any such assignments and assumptions,  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 4.4 hereof)).  The Special Servicer
shall also deliver to the Trustee (or the Custodian), 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.

                  (f)      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  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,  in
accordance with the Servicing  Standard,  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).

                  (g)      The  Special Servicer shall cooperate with the Master
Servicer  (as  provided  in Section  8.7) in  connection  with  assignments  and
assumptions of Mortgage Loans that are not Specially  Serviced  Mortgage  Loans,
and shall be entitled to receive 50% of any  assumption  fee paid by the related
Mortgagor in connection with an assignment and assumption  executed  pursuant to
Section  8.7.  A  Mortgage  Loan will not be  considered  a  Specially  Serviced
Mortgage  Loan  solely due to any action  taken by the  Special  Servicer  under
Section 8.7(a) or (b). In addition, the Special Servicer will not be entitled to
any fee for any  action it takes  under  Section  8.7(a)  or (b)  other  than as
described in this paragraph.

                  (h)      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 9.6       RELEASE OF MORTGAGE FILES.

                  (a)      Upon  becoming  aware of the  payment  in full of any
Specially  Serviced  Mortgage Loan, or the receipt by the Special  Servicer of a
notification  that  payment in full will be escrowed in a manner  customary  for
such purposes, the Special Servicer will immediately notify the Master Servicer.
The Special Servicer shall determine, in accordance with the Servicing Standard,
whether an instrument  of  satisfaction  shall be delivered  and, if the Special
Servicer  determines  that such  instrument  should be  delivered,  the  Special
Servicer shall deliver written approval of such delivery to the Master Servicer.

                  (b)      From   time  to  time  and  as  appropriate  for  the
servicing  or  foreclosure  of  any  Specially  Serviced  Mortgage  Loan  or the
management  of the related REO Property  and in  accordance  with the  Servicing
Standard,  the Trustee shall  execute or cause to be executed such  documents as
shall be prepared and  furnished to the Trustee by a Special  Servicing  Officer
(in form  reasonably  acceptable  to the Trustee) and as are  necessary for such
purposes.  The Trustee or Custodian shall,  upon request of the Special Servicer
and delivery to the Trustee or  Custodian  of a request for release  signed by a
Special  Servicing  Officer  substantially in the form of Exhibit C, release the
related Mortgage File to the Special  Servicer.  After the transfer of servicing
with respect to any Specially Serviced Mortgage Loan to the Special Servicer, in
accordance with the Servicing  Standard,  the Master  Servicer shall notify,  in
writing,  the Mortgagor under each Specially  Serviced Mortgage Loan transferred
to the Special Servicer, of such transfer.

                  (c)      The  Special  Servicer  shall  send  notification  in
writing,  to the Master Servicer to request any documents and instruments in the
possession of the Master  Servicer  related to any Specially  Serviced  Mortgage
Loan.

                  (d)      The  Special  Servicer  shall,  with  respect  to any
Rehabilitated  Mortgage Loan,  release to the Master  Servicer all documents and
instruments  in  the  possession  of  the  Special   Servicer  related  to  such
Rehabilitated  Mortgage Loan. Prior to the transfer of servicing with respect to
any  Rehabilitated  Mortgage Loan to the Master  Servicer in accordance with the
Servicing  Standard,  the  Special  Servicer  shall  notify,  in  writing,  each
Mortgagor under each Rehabilitated Mortgage Loan of such transfer.

                  SECTION  9.7  DOCUMENTS,  RECORDS AND FUNDS IN  POSSESSION  OF
SPECIAL SERVICER TO BE HELD FOR THE TRUSTEE.

                  (a)      The Special Servicer shall transmit to the Trustee or
Custodian  such  documents  and  instruments  coming into the  possession of the
Special  Servicer as from time to time are  required  by the terms  hereof to be
delivered to the Trustee.  Any funds received by the Special Servicer in respect
of any Specially  Serviced  Mortgage Loan or any REO Property or which otherwise
are  collected by the Special  Servicer as  Liquidation  Proceeds,  Condemnation
Proceeds or Insurance  Proceeds in respect of any  Specially  Serviced  Mortgage
Loan or any REO Property shall be transmitted to the Master  Servicer within one
Business Day of receipt to the Certificate Account,  except that if such amounts
relate to REO Income,  they shall be deposited  in the REO Account.  The Special
Servicer  shall provide access to information  and  documentation  regarding the
Specially  Serviced  Mortgage  Loans to the Trustee,  the Master  Servicer,  the
Operating  Adviser and their respective  agents and accountants at any time upon
reasonable  written request and during normal business hours,  provided that the
Special  Servicer  shall  not be  required  to take any  action or  provide  any
information  that the Special  Servicer  determines  will result in any material
cost or expense to which it is not entitled to  reimbursement  hereunder or will
result in any  material  liability  for which it is not  indemnified  hereunder;
provided, further, that the Trustee and the Master Servicer shall be entitled to
receive from the Special  Servicer all such  information  as the Trustee and the
Master  Servicer shall  reasonably  require to perform their  respective  duties
hereunder.  In  fulfilling  such a request,  the Special  Servicer  shall not be
responsible  for  determining  whether such  information  is sufficient  for the
Trustee's, the Master Servicer's or the Operating Adviser's purposes.

                  (b)      The  Special  Servicer hereby  acknowledges  that the
Trust  owns  the  Specially  Serviced  Mortgage  Loans  and all  Mortgage  Files
representing  such  Specially  Serviced  Mortgage  Loans  and all  funds  now or
hereafter  held by, or under the  control  of,  the  Special  Servicer  that are
collected by the Special  Servicer in  connection  with the  Specially  Serviced
Mortgage Loans (but excluding any Special  Servicer  Compensation  and all other
amounts to which the Special  Servicer is entitled  hereunder);  and the Special
Servicer  agrees that all  documents  or  instruments  constituting  part of the
Mortgage Files, and such funds relating to the Specially Serviced Mortgage Loans
which  come into the  possession  or  custody  of, or which are  subject  to the
control of, the Special Servicer,  shall be held by the Special Servicer for and
on behalf of the Trust.

                  (c)      The  Special  Servicer  also agrees that it shall not
create,  incur or subject any Specially  Serviced  Mortgage  Loans, or any funds
that are  required  to be  deposited  in any REO  Account  to any  claim,  lien,
security interest,  judgment, levy, writ of attachment or other encumbrance, nor
assert by legal  action or  otherwise  any claim or right of setoff  against any
Specially  Serviced  Mortgage Loan or any funds,  collected on, or in connection
with, a Specially Serviced Mortgage Loan.

                  SECTION 9.8  REPRESENTATIONS,  WARRANTIES AND COVENANTS OF THE
SPECIAL SERVICER.

                  (a)      The  Special Servicer hereby represents,  warrants to
and covenants with the Trustee (in its capacity as Trustee of the Trust) that as
of the date hereof:

                     (i)  the  Special  Servicer  is  duly  organized,   validly
existing and in good  standing as a  corporation  under the laws of the state of
Missouri and shall be and thereafter remain, in compliance with the laws of each
state in which any Mortgaged Property  (including any REO Property) which is, or
is  related  to, a  Specially  Serviced  Mortgage  Loan is located to the extent
necessary  to perform its  obligations  under this  Agreement,  except where the
failure  to so  qualify  or  comply  would  not  adversely  affect  the  Special
Servicer's  ability to perform its obligations  hereunder in accordance with the
terms of this Agreement;

                     (ii) 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 Depositor, the Trustee and the Master Servicer evidences
the valid and binding  obligation of the Special Servicer,  enforceable  against
the Special Servicer in accordance with its terms subject,  as to enforcement of
remedies, to applicable bankruptcy,  reorganization,  insolvency,  receivership,
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);

                     (iii) 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 will not (1) result
in a breach of any term or provision of its articles of incorporation or by-laws
or (2)  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 breach, conflict, violation, acceleration or default
materially and adversely  affects its ability to perform its  obligations  under
this Agreement.

                     (iv) no litigation is pending or, to the Special Servicer's
knowledge,  threatened,  against it, that would  materially and adversely affect
the execution,  delivery or  enforceability  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;

                     (v) no  consent,  approval,  authorization  or order of any
court or governmental agency or body is required for the execution, delivery and
performance by it, or compliance by it with, this Agreement, or the consummation
of the  transactions  contemplated  hereby,  or if any such  consent,  approval,
authorization or order is required,  it has obtained the same or will obtain the
same  prior  to the  time  necessary  to  perform  its  obligations  under  this
Agreement,  except to the extent that its failure to be  qualified  as a foreign
corporation  or  licensed  in one  or  more  states  is not  necessary  for  the
performance by it of its obligations hereunder;

                     (vi)  the  performance  of  the  services  by  the  Special
Servicer  contemplated  by this Agreement are in the ordinary course of business
of the Special Servicer; and

                     (vii) the  Servicer  Fidelity  Bond or Servicer  Errors and
Omissions  Insurance  Policy described in Section 9.2 is in place as of the date
of this Agreement (or the Special Servicer  self-insures in a manner  consistent
with Section 9.2 of this Agreement).

                  (b)      It  is  understood  that  the   representations   and
warranties  set  forth in this  Section  9.8 shall  survive  the  execution  and
delivery of this Agreement.

                  (c)      Any  cause of action  against  the  Special  Servicer
arising out of the breach of any  representations  and  warranties  made in this
Section  shall accrue upon  discovery of such breach by any of the Trustee,  the
Master Servicer or the Special Servicer.  The Special Servicer shall give prompt
notice to the  Trustee,  the  Depositor,  the  Operating  Adviser and the Master
Servicer of the  occurrence,  or the failure to occur,  of any event that,  with
notice,  or the  passage  of time or both,  would  cause any  representation  or
warranty in this Section to be untrue or inaccurate in any respect.

                  SECTION 9.9 STANDARD HAZARD,  FLOOD AND COMPREHENSIVE  GENERAL
LIABILITY INSURANCE POLICIES.

                  (a)      For all REO Property,  to the extent  consistent with
the Servicing Standard, the Special Servicer shall use efforts,  consistent with
the Servicing  Standard,  to maintain with a Qualified Insurer a Standard Hazard
Insurance  Policy which does not provide for reduction due to depreciation in an
amount which is not less than the full  replacement  cost of the improvements of
such REO  Property  or in an amount not less than the unpaid  principal  balance
plus all unpaid interest of such REO Mortgage Loan and the cumulative  amount of
Servicing  Advances  (plus Advance  Interest) made with respect to such Mortgage
Loan, whichever is less, but, in any event, in an amount sufficient to avoid the
application  of any  co-insurance  clause.  If the  REO  Property  is in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having special flood hazards (and such flood insurance has been made available),
the  Special  Servicer  shall  maintain a flood  insurance  policy  meeting  the
requirements of the current  guidelines of the Federal Insurance  Administration
in an amount  representing  coverage equal to the lesser of the then outstanding
Principal  Balance of the REO Mortgage  Loan and unpaid  Advances  (plus Advance
Interest)  and the  maximum  insurance  coverage  required  under  such  current
guidelines.  It is  understood  and  agreed  that the  Special  Servicer  has no
obligation to obtain  earthquake or other additional  insurance on REO Property,
except as  required  by law and,  nevertheless,  at its sole  option  and at the
Trust's expense, it (if required at origination and is available at commercially
reasonable  rates) may obtain such earthquake  insurance.  The Special  Servicer
shall use its reasonable  efforts,  consistent with the Servicing  Standard,  to
obtain  a  comprehensive   general  liability   insurance  policy  for  all  REO
Properties.  The Special Servicer shall, to the extent available at commercially
reasonable  rates (as determined by the Special  Servicer in accordance with the
Servicing  Standard) and to the extent  consistent with the Servicing  Standard,
use its reasonable  efforts to maintain a Rent Loss Policy covering revenues for
a period of at least twelve months and a comprehensive  general liability policy
with coverage  comparable to prudent lending  requirements in an amount not less
than  $1  million  per  occurrence.  All  applicable  policies  required  to  be
maintained by the Special  Servicer  pursuant to this Section  9.9(a) shall name
the  Trustee as loss  payee.  The costs of such  insurance  shall be a Servicing
Advance, subject to the provisions of Section 4.4 hereof.

                  (b)      Any  amounts  collected by the Special Servicer under
any  insurance  policies  maintained  pursuant  to this  Section 9.9 (other than
amounts to be applied to the restoration or repair of the REO Property) shall be
deposited into the applicable REO Account.  Any cost incurred in maintaining the
insurance  required  hereby for any REO Property  shall be a Servicing  Advance,
subject to the provisions of Section 4.4 hereof.

                  (c)      Notwithstanding  the above,  (i) the Special Servicer
shall have no obligation beyond using its reasonable efforts consistent with the
Servicing  Standard to enforce such insurance  requirements and (ii) the Special
Servicer  shall not be required  in any event to  maintain  or obtain  insurance
coverage beyond what is reasonably  available at a cost  customarily  acceptable
and consistent with the Servicing  Standard.  The Special  Servicer shall notify
the Trustee of any such determination.

                  The  Special  Servicer  shall  conclusively  be deemed to have
satisfied  its  obligations  as set forth in this  Section 9.9 either (i) if the
Special  Servicer  shall have  obtained and  maintained a master force placed or
blanket  insurance  policy  insuring  against  hazard  losses  on all of the REO
Property,  it being  understood  and  agreed  that  such  policy  may  contain a
deductible  clause  on terms  substantially  equivalent  to  those  commercially
available and maintained by comparable  servicers  consistent with the Servicing
Standard, and provided that such policy is issued by a Qualified Insurer or (ii)
if the Special  Servicer  self-insures  for its  obligations as set forth in the
first  paragraph of this Section 9.9,  provided that the rating of such Person's
long-term debt is not less than "AA" by S&P and "AA" by Fitch. In the event that
the Special Servicer shall cause any REO Property to be covered by such a master
force placed or blanket insurance policy, the incremental cost of such insurance
allocable to such REO Property (i.e.,  other than any minimum or standby premium
payable  for  such  policy  whether  or not any  Mortgage  Loan is then  covered
thereby) shall be paid by the Master Servicer as a Servicing Advance, subject to
the  provisions  of Section 4.4 hereof.  If such  policy  contains a  deductible
clause,  the Special  Servicer shall, if there shall not have been maintained on
the  related REO  Property a policy  complying  with this  Section 9.9 and there
shall have been a loss that would have been covered by such  policy,  deposit in
the Certificate Account the amount not otherwise payable under such master force
placed or blanket  insurance  policy  because of such  deductible  clause to the
extent  that such  deductible  exceeds  (i) the  deductible  under  the  related
Mortgage Loan or (ii) if there is no deductible  limitation  required  under the
Mortgage  Loan,  the  deductible  amount  with  respect  to  insurance  policies
generally  available on properties  similar to the related REO Property which is
consistent with the Servicing Standard,  and deliver to the Trustee an Officer's
Certificate  describing the  calculation of such amount.  In connection with its
activities  as  administrator  and  servicer  of the REO  Property,  the Special
Servicer agrees to present,  on its behalf and on behalf of the Trustee,  claims
under any such master force placed or blanket insurance policy.

                  SECTION 9.10 PRESENTMENT OF CLAIMS AND COLLECTION OF PROCEEDS.
The Special  Servicer  will  prepare  and  present or cause to be  prepared  and
presented on behalf of the Trustee all claims under the Insurance  Policies with
respect to REO  Property,  and take such  actions  (including  the  negotiation,
settlement,  compromise  or  enforcement  of the  insured's  claim)  as shall be
necessary to recover under such policies.  Any proceeds disbursed to the Special
Servicer  in  respect  of  such  policies  shall  be  promptly  remitted  to the
Certificate Account,  upon receipt,  except for any amounts realized that are to
be  applied to the repair or  restoration  of the  applicable  REO  Property  in
accordance  with the Servicing  Standard.  Any  extraordinary  expenses (but not
ordinary and routine or anticipated  expenses)  incurred by the Special Servicer
in  fulfilling  its  obligations  under this  Section  9.10 shall be paid by the
Trust.

                  SECTION 9.11      COMPENSATION TO THE SPECIAL SERVICER.

                  (a)      As  compensation  for its activities  hereunder,  the
Special  Servicer  shall be entitled to (i) the Special  Servicing Fee, (ii) the
Liquidation Fee and (iii) the Work-Out Fee. Such amounts,  if any,  collected by
the Special  Servicer from the related  Mortgagor  shall be  transferred  by the
Special  Servicer  to the Master  Servicer  within one  Business  Day of receipt
thereof,  and deposited by the Master Servicer in the Certificate  Account.  The
Special  Servicer  shall be  entitled  to  receive  a  Liquidation  Fee from the
Liquidation  Proceeds  received  in  connection  with a Final  Disposition  of a
Specially  Serviced Mortgage Loan or REO Property.  The Workout Fee with respect
to any  Rehabilitated  Mortgage Loan will cease to be payable if such loan again
becomes a Specially  Serviced Mortgage Loan or if the related Mortgaged Property
becomes an REO Property.  If the Special  Servicer is terminated for any reason,
it will retain the right to receive any Workout Fees  payable on Mortgage  Loans
that became Rehabilitated  Mortgage Loans while it acted as Special Servicer and
remained Rehabilitated Mortgage Loans at the time of such termination until such
Mortgage  Loan  becomes a  Specially  Serviced  Mortgage  Loan or if the related
Mortgaged Property becomes an REO Property.  The successor Special Servicer will
not be entitled to any portion of such Workout Fees.  Notwithstanding  any other
provision herein,  the Special Servicing Fee for each monthly period relating to
each  Determination Date shall be reduced by an amount equal to the Compensating
Interest Payment,  if any,  relating to Specially  Serviced Mortgage Loans which
have received voluntary Principal  Prepayments (not from Liquidation Proceeds or
from  modifications of Specially Serviced Mortgage Loans) for such Determination
Date.  The  Special  Servicer  shall also be entitled  to  additional  servicing
compensation  of an  amount  equal  to the  excess,  if  any,  of the  aggregate
Prepayment  Interest  Excess  relating  to Mortgage  Loans  which are  Specially
Serviced Mortgage Loans which have received voluntary Principal Prepayments (not
from Liquidation  Proceeds or from  modifications of Specially Serviced Mortgage
Loans)  for each  Distribution  Date  over  the  aggregate  Prepayment  Interest
Shortfalls for such Mortgage Loans for such Distribution Date.

                  (b)      The  Special  Servicer shall be entitled to cause the
Master  Servicer to withdraw from the Certificate  Account the Special  Servicer
Compensation  in respect of each such  Specially  Serviced  Mortgage Loan in the
time and manner set forth in Section 5.2 of this Agreement. The Special Servicer
shall be required to pay all  expenses  incurred  by it in  connection  with its
servicing  activities  hereunder  and shall  not be  entitled  to  reimbursement
therefor except as expressly provided in this Agreement.

                  (c)      Additional  Special Servicer compensation in the form
of net interest or income on any REO Account,  assumption fees,  extension fees,
Modification  Fees,  forbearance  fees,  Late Fees (net of Advance  Interest) or
other usual and customary  charges and fees actually received from the Mortgagor
in connection with any Specially Serviced Mortgage Loan shall be retained by the
Special Servicer,  to the extent not required to be deposited in the Certificate
Account pursuant to the terms of this Agreement. The Special Servicer shall also
be permitted to receive 50% of all  assumption  fees  collected  with respect to
Mortgage  Loans that are not Specially  Serviced  Mortgage  Loans as provided in
Section 8.7. To the extent any component of Special Servicer  Compensation is in
respect of amounts  usually  and  customarily  paid by  Mortgagors,  the Special
Servicer  shall use  reasonable  good faith efforts to collect such amounts from
the related Mortgagor,  and to the extent so collected,  in full or in part, the
Special  Servicer  shall not be  entitled  to  compensation  for the  portion so
collected therefor hereunder out of the Trust.

                  SECTION 9.12      REALIZATION UPON DEFAULTED MORTGAGE LOANS.

                  (a)      The   Special   Servicer,   in  accordance  with  the
Servicing  Standard  and  subject to Section  9.4(a),  shall use its  reasonable
efforts to  foreclose  upon,  repossess  or  otherwise  comparably  convert  the
ownership  of  Mortgaged  Properties  securing  such of the  Specially  Serviced
Mortgage  Loans  as come  into  and  continue  in  default  and as to  which  no
satisfactory  arrangements can be made for collection of delinquent  payments of
such Mortgage  Loan,  the sale of such  Mortgage  Loan in  accordance  with this
Agreement or the  modification  of such Mortgage  Loan in  accordance  with this
Agreement. In connection with such foreclosure or other conversion of ownership,
the Special  Servicer  shall follow the  Servicing  Standard.  The  foregoing is
subject to the proviso  that the  Special  Servicer  shall not request  that the
Master  Servicer make a Servicing  Advance for  Liquidation  Expenses unless the
Special  Servicer shall in its sole  discretion  determine,  consistent with the
Servicing Standard,  (i) that such foreclosure or restoration will increase on a
net present  value basis the  Liquidation  Proceeds  of the  Specially  Serviced
Mortgage  Loan to the  Trust and (ii) that  such  Liquidation  Expenses  will be
recoverable from  Liquidation  Proceeds,  and any such Servicing  Advance by the
Master  Servicer  or the  Trustee  shall be subject to the  determination(s)  of
recoverability contemplated by Section 4.4.

                  (b)      The  Special  Servicer shall not acquire any personal
property relating to any Specially Serviced Mortgage Loan pursuant hereto unless
either:

                     (i) such  personal  property is incidental 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   received  a
Nondisqualification Opinion (the cost of which shall be reimbursed by the Trust)
to the effect that the holding of such  personal  property by any REMIC will not
cause  the  imposition  of a tax on any REMIC  Pool  under the Code or cause any
REMIC Pool to fail to qualify as a REMIC.

                  (c)      Notwithstanding  anything  to the  contrary  in  this
Agreement,  the Special Servicer shall not, on behalf of the Trust, obtain title
to a Mortgaged  Property as a result of or in lieu of  foreclosure or otherwise,
and shall not  otherwise  acquire  possession  of, or take any other action with
respect to, any Mortgaged Property, if, as a result of any such action the Trust
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  applicable  comparable  federal,  state  or  local  law,  or a
"discharger" or "responsible party" thereunder,  unless the Special Servicer has
also previously determined in accordance with the Servicing Standard, based on a
Phase I  Environmental  Report  prepared  by a Person (who may be an employee or
affiliate of the Master Servicer or the Special Servicer) who regularly conducts
environmental  site  assessments in accordance with the standards of FNMA in the
case of  multi-family  mortgage loans and customary  servicing  practices in the
case of commercial loans for  environmental  assessments,  which report shall be
delivered to the Trustee, that:

                     (i)  such   Mortgaged   Property  is  in  compliance   with
applicable   Environmental   Laws  or,  if  not,  after   consultation  with  an
environmental  expert  that taking such  actions as are  necessary  to bring the
Mortgaged  Property in compliance  therewith is  reasonably  likely to produce a
greater recovery on a net present value basis than not taking such actions; and

                     (ii) there are no  circumstances  or conditions  present or
threatened at such Mortgaged Property relating to the use, management,  disposal
or release of any hazardous substances,  hazardous materials,  hazardous wastes,
or  petroleum-based  materials  for which  investigation,  testing,  monitoring,
removal,  clean-up or remediation could be required under any federal,  state or
local law or  regulation,  or that, if any such  materials are present for which
such action could be required,  after consultation with an environmental  expert
taking  such  actions  with  respect  to  the  affected  Mortgaged  Property  is
reasonably  likely to produce a greater  recovery on a net  present  value basis
than not taking such actions;

provided,  however,  that such  compliance  pursuant  to clause (i) above or the
taking of such action pursuant to this clause (ii) shall only be required to the
extent  that the cost  thereof is a  Servicing  Advance  of the Master  Servicer
pursuant to this Agreement, subject to the provisions of Section 4.4 hereof.

                  (d)      The   cost  of  the  Phase  I  Environmental   Report
contemplated by Section 9.12(c) may be treated as a Liquidation  Expense,  or in
the event the related  Specially  Serviced Mortgage Loan is not liquidated and a
Final  Recovery  Determination  has not been made with respect to such Specially
Serviced Mortgage Loan, the Master Servicer shall treat such cost as a Servicing
Advance  subject to the provisions of Section 4.4 hereof;  provided that, in the
latter event, the Special Servicer shall use its good faith reasonable  business
efforts to recover such cost from the Mortgagor in connection with the curing of
the default under the Specially Serviced Mortgage Loan.

                  (e)      If  the  Special  Servicer  determines,  pursuant  to
Section  9.12(c),  that  taking  such  actions  as are  necessary  to bring  any
Mortgaged Property into compliance with applicable Environmental Laws, or taking
such actions with respect to the containment,  removal,  clean-up or remediation
of   hazardous   substances,   hazardous   materials,   hazardous   wastes,   or
petroleum-based   materials  affecting  any  such  Mortgaged  Property,  is  not
reasonably  likely to produce a greater  recovery on a net  present  value basis
than not taking such actions,  then the Special  Servicer shall take such action
as it deems to be in the best economic interest of the Trust, including, without
limitation,  releasing the lien of the related Mortgage. If the Special Servicer
determines that a material  possibility  exists that  Liquidation  Expenses with
respect to Mortgaged  Property (taking into account the cost of bringing it into
compliance  with  applicable  Environmental  Laws)  would  exceed the  principal
balance of the related  Mortgage Loan, the Special Servicer shall not attempt to
bring such  Mortgaged  Property into  compliance  and shall not acquire title to
such  Mortgaged  Property  unless it has  received  the  written  consent of the
Trustee to such action.

                  (f)      The   Special   Servicer  shall  have  the  right  to
determine,  in  accordance  with the Servicing  Standard,  the  advisability  of
maintaining  any action with respect to any Specially  Serviced  Mortgage  Loan,
including,  without limitation,  any action to obtain a deficiency judgment with
respect to any Specially Serviced Mortgage Loan.

                  SECTION 9.13 FORECLOSURE. In the event that the Trust obtains,
through foreclosure on a Mortgage or otherwise,  the right to receive title to a
Mortgaged  Property,  the  Special  Servicer,  as its  agent,  shall  direct the
appropriate  party to deliver  title to the REO  Property  to the Trustee or its
nominee.

                  The Special  Servicer  may consult  with  counsel to determine
when an  Acquisition  Date shall be deemed to occur  under the REMIC  Provisions
with respect to the Mortgaged  Property,  the expense of such consultation being
treated  as a  Servicing  Advance  related  to the  foreclosure,  subject to the
provisions of Section 4.4 hereof. The Special Servicer,  on behalf of the Trust,
shall  sell the REO  Property  expeditiously,  but in any event  within the time
period,  and subject to the  conditions,  set forth in Section 9.15.  Subject to
Section 9.15, the Special Servicer shall manage,  conserve,  protect and operate
the REO Property for the holders of beneficial interests in the Trust solely for
the purpose of its prompt disposition and sale.

                  SECTION 9.14      OPERATION OF REO PROPERTY.

                  (a)      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 "The  Chase
Manhattan  Bank,  as Trustee  for the Holders of Morgan  Stanley  Capital I Inc.
Commercial Mortgage Pass-Through Certificates Series 1999-CAM1 [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 on the  Business  Day  following  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.

                  (b)      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.

                  (c)      If  the Trust  acquires the Mortgaged  Property,  the
Special Servicer shall have full power and authority,  in consultation  with the
Operating Adviser, and subject to the specific  requirements and prohibitions of
this  Agreement,  to do any  and  all  things  in  connection  therewith  as are
consistent with the Servicing Standard,  subject to the REMIC Provisions, and in
such  manner as the  Special  Servicer  deems to be in the best  interest of the
Trust, and, consistent therewith,  may advance from its own funds to pay for the
following items (which amounts shall be reimbursed by the Trust),  to the extent
such amounts cannot be paid from REO Income:

                     (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 could result or have resulted in the imposition of a lien
thereon; and

                     (iii)  all  costs  and  expenses   necessary  to  maintain,
operate, lease and sell such REO Property (other than capital expenditures);

                     (iv)  Notwithstanding the above, the Special Servicer shall
pay for such  items  if,  but only if,  in the  Special  Servicer's  good  faith
reasonable business judgment, such amounts will be recoverable from (i) proceeds
received in respect of such REO Property prior to the final  liquidation of such
REO Property or (ii) Liquidation Proceeds,  subject to the provisions of Section
4.4 hereof.

                  (d)      The Special Servicer may, and to the extent necessary
to (i) preserve the status of the REO Property as  "foreclosure  property" under
the REMIC  Provisions  or (ii) avoid the  imposition  of a tax on  "income  from
nonpermitted assets" within the meaning of the REMIC Provisions,  shall contract
with any  Independent  Contractor  for the operation  and  management of the REO
Property, provided that:

                     (i) the terms and conditions of any such contract shall not
be inconsistent herewith;

                     (ii) the terms of such contract  shall be  consistent  with
the  provisions  of Section  856 of the Code and  Treasury  Regulations  Section
1.856-4(b)(5);

                     (iii) only to the extent  consistent  with (ii) above,  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 Mortgaged Property  underlying the REO
Property  and (B) deposit on a daily  basis all amounts  payable to the Trust in
accordance with the contract between the Trust and the Independent Contractor in
an Eligible Account;

                     (iv) none of the  provisions  of this Section 9.14 relating
to any such contract or to actions taken through any such Independent Contractor
shall be deemed  to  relieve  the  Special  Servicer  of any of its  duties  and
obligations  to the Trustee with respect to the operation and  management of any
such REO Property;

                     (v) if the  Independent  Contractor  is an Affiliate of the
Special Servicer, the consent of the Operating Adviser and a Nondisqualification
Opinion must be obtained; and

                     (vi) 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 the Trust
pursuant to this subsection (d) for  indemnification  of the Special Servicer by
such  Independent  Contractor,  and nothing in this Agreement shall be deemed to
limit or modify such  indemnification.  All fees of the  Independent  Contractor
(other than fees paid for performing  services  within the ordinary  duties of a
Special Servicer which shall be paid by the Special Servicer) shall be paid from
the income derived from the REO Property. To the extent that the income from the
REO  Property  is  insufficient,  such fees  shall be  advanced  as a  Servicing
Advance, subject to the provisions of Section 4.4 hereof.

                  (e)      Notwithstanding   any   other   provision   of   this
Agreement,  the Special Servicer shall not rent, lease, or otherwise earn income
on behalf of the Trust or the  beneficial  owners  thereof  with  respect to REO
Property  which might cause the REO Property to fail to qualify as  "foreclosure
property"  within the meaning of Section  860G(a)(8) of the Code (without giving
effect to the final  sentence  thereof) or result in the receipt by any REMIC of
any "income from nonpermitted  assets" within the meaning of Section  860F(a)(2)
of the Code or any "net income from  foreclosure  property"  which is subject to
tax under the REMIC  Provisions  unless (i) the Trustee and the Special Servicer
have  received an Opinion of Counsel (at the Trust's sole expense) to the effect
that,  under the REMIC  Provisions and any relevant  proposed  legislation,  any
income  generated  for  REMIC I by the REO  Property  would  not  result  in the
imposition  of a tax  upon  REMIC I or (ii) in  accordance  with  the  Servicing
Standard, the Special Servicer determines the income or earnings with respect to
such REO  Property  will offset any tax under the REMIC  Provisions  relating to
such income or earnings and will maximize the net recovery from the REO Property
to the Certificateholders. The Special Servicer shall notify the Trustee and the
Master  Servicer  of any  election  by it to incur  such  tax,  and the  Special
Servicer (i) shall hold in escrow in an Eligible  Account an amount equal to the
tax payable thereby from revenues collected from the related REO Property,  (ii)
provide the Trustee with all  information  for the Trustee to file the necessary
tax returns in connection  therewith and (iii) upon request by the Trustee,  pay
from such account to the Trustee the amount of the  applicable  tax. The Trustee
shall file the applicable tax returns based on the  information  supplied by the
Special  Servicer and pay the applicable  tax from the amounts  collected by the
Special Servicer.

                     (i) Subject to, and without  limiting the generality of the
foregoing, the Special Servicer, on behalf of the Trust, shall not:

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

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

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

                     (v) directly  operate,  other than  through an  Independent
Contractor, or allow any other Person to directly operate, other than through an
Independent Contractor, the REO Property on any date more than 90 days after the
Acquisition  Date;  unless, in any such case, the Special Servicer has requested
and  received  an Opinion of Counsel at the Trust's  sole  expense to the effect
that  such  action  will not  cause  such REO  Property  to fail to  qualify  as
"foreclosure  property"  within the  meaning of Section  860G(a)(8)  of the Code
(without  giving  effect to the final  sentence  thereof) at any time that it is
held by the applicable  REMIC Pool, in which case the Special  Servicer may take
such actions as are specified in such Opinion of Counsel.

                  SECTION 9.15      SALE OF REO PROPERTY.

                  (a)      In  the  event  that  title  to any REO  Property  is
acquired by the Trust in respect of any Specially  Serviced  Mortgage  Loan, the
deed or certificate of sale shall be issued to the Trust,  the Trustee or to its
nominees.  The Special  Servicer,  after notice to the Operating Adviser and the
Trustee,  shall use its  reasonable  best  efforts to sell any REO  Property  in
accordance  with the  Servicing  Standard,  but  prior  to the end of the  third
calendar year following the end of the year of its acquisition, but in any event
prior to the Final Rated Distribution Date, unless (i) the Trustee, on behalf of
the  applicable   REMIC  Pool,  has  been  granted  an  extension  of  time  (an
"Extension") (which extension shall be applied for at least 60 days prior to the
expiration of the period  specified  above) by the Internal  Revenue  Service to
sell such REO Property,  in which case the Special  Servicer  shall  continue to
attempt  to sell the REO  Property  for its fair  market  value for such  period
longer than the period  specified  above as such  Extension  permits or (ii) the
Special Servicer seeks and subsequently receives, at the expense of the Trust, a
Nondisqualification  Opinion, addressed to the Trustee and the Special Servicer,
to the effect that the holding by the Trust of such REO Property  subsequent  to
the  period  specified  above  after  its  acquisition  will not  result  in the
imposition  of taxes on  "prohibited  transactions"  of a REMIC,  as  defined in
Section 860F(a)(2) of the Code, or cause any REMIC to fail to qualify as a REMIC
at any time  that any  Certificates  are  outstanding.  If the  Trustee  has not
received an Extension or such Opinion of Counsel and the Special Servicer is not
able to sell such REO  Property  within the  period  specified  above,  or if an
Extension  has been granted and the Special  Servicer is unable to sell such REO
Property  within the extended time period,  the Special  Servicer  shall,  after
consultation with the Operating Adviser and the Trustee,  before the end of such
period or extended  period,  as the case may be, auction the REO Property to the
highest  bidder  (which may be the  Special  Servicer)  in  accordance  with the
Servicing  Standard;  provided,  however,  that before an Interested  Person may
purchase  the REO  Property,  the  Trustee  must  determine  (with the aid of an
independent  real estate adviser and an appraisal) what constitutes a fair price
and the  Interested  Person may not purchase the REO Property for less than such
price except as provided in Section  9.36;  and provided,  further,  that if the
Special  Servicer  intends to bid on any REO Property,  (i) the Special Servicer
shall notify the Trustee of such intent, (ii) the Trustee shall promptly obtain,
at the  expense of the Trust an  Appraisal  of such REO  Property  and (iii) the
Special Servicer shall not bid less than the fair market value set forth in such
Appraisal.  Neither any Seller nor the  Depositor may purchase REO Property at a
price in excess of the fair market value thereof.

                  (b)      Within  30 days of the sale of the REO Property,  the
Special  Servicer  shall  provide  to the  Trustee  and the  Master  Servicer  a
statement of accounting for such REO Property, including without limitation, (i)
the Acquisition  Date for the REO Property,  (ii) the date of disposition of the
REO Property,  (iii) the sale price and related selling and other expenses, (iv)
accrued  interest  (including  interest deemed to have accrued) on the Specially
Serviced  Mortgage Loan to which the REO Property  related,  calculated from the
Acquisition  Date  to  the  disposition  date,  (v)  final  property   operating
statements,  and (vi) such  other  information  as the  Trustee  may  reasonably
request in writing.

                  (c)      The  Liquidation  Proceeds from the final disposition
of the REO Property  shall be deposited in the  Certificate  Account  within one
Business Day of receipt.

                  (d)      The  Special  Servicer  shall  provide the  necessary
information  to the Master  Servicer  to allow the Master  Servicer  to prepare,
deliver and file reports of  foreclosure  and  abandonment  in  accordance  with
Section 6050J and Section 6050P,  if required,  of the Code with respect to such
REO Property  and shall  deliver such  information  with respect  thereto as the
Master Servicer or the Trustee may request in writing.

                  SECTION 9.16 REALIZATION ON COLLATERAL SECURITY. In connection
with the  enforcement  of the rights of the Trust to any  property  securing any
Specially Serviced Mortgage Loan other than the related Mortgaged Property,  the
Special  Servicer  shall  consult with counsel to determine  how best to enforce
such  rights in a manner  consistent  with the REMIC  Provisions  and shall not,
based on a Nondisqualification Opinion addressed to the Special Servicer and the
Trustee  (the cost of which  shall be an expense  of the Trust)  take any action
that could  result in the  failure of any REMIC Pool to qualify as a REMIC while
any Certificates are outstanding, unless such action has been approved by a vote
of 100% of each Class of Certificateholders (including the Class R-I, Class R-II
and Class R-III Certificateholders).

                  SECTION  9.17 SALE OF  DEFAULTED  MORTGAGE  LOANS.  In lieu of
exercising remedies pursuant to the terms of any Mortgage Loan and Mortgage, the
Special Servicer may sell a Specially Serviced Mortgage Loan that is a Defaulted
Mortgage Loan for cash in accordance with Section 9.36 hereof.

                  SECTION 9.18 ANNUAL  OFFICER'S  CERTIFICATE  AS TO COMPLIANCE.
The Special  Servicer  shall deliver to the  Depositor,  the Paying  Agent,  the
Master Servicer, the Trustee and each Rating Agency on or before the Report Date
occurring  in August of each  year,  commencing  in August  2000,  an  Officer's
Certificate  stating,  as to  the  signer  thereof,  that  (A) a  review  of the
activities of the Special Servicer during the preceding calendar year or portion
thereof and of the performance of the Special  Servicer 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 Special  Servicer 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.

                  SECTION 9.19 ANNUAL INDEPENDENT ACCOUNTANTS' SERVICING REPORT.
On or before March 15 of each year,  beginning  with March 15, 2000, the Special
Servicer at its expense shall cause a nationally  recognized firm of Independent
public  accountants (who may also render other services to the Special Servicer)
to furnish to the Trustee,  the  Depositor and each Rating Agency a statement to
the effect that such firm has examined certain documents and records relating to
the  servicing of the Mortgage  Loans under this  Agreement or the  servicing of
mortgage  loans  similar  to the  Mortgage  Loans  under  substantially  similar
agreements  for the  preceding 12 months and that the assertion of management of
the Special  Servicer that it maintained an effective  internal  control  system
over the  servicing  of such  mortgage  loans is fairly  stated in all  material
respects,  based upon an examination conducted  substantially in compliance with
USAP or the FHLMC Audit Program,  which statement meets the standards applicable
to accountant's  reports  intended for general  distribution;  provided that the
Special  Servicer  shall not be required to cause the delivery of such statement
until April 15 in any given year so long as it has received written confirmation
from the  Depositor  that a Report on Form 10-K is not  required  to be filed in
respect of the Trust for the preceding calendar year.

                  SECTION  9.20 MERGER OR  CONSOLIDATION.  Any Person into which
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
Special Servicer shall be a party, or any Person succeeding to substantially all
of the servicing business of the Special Servicer, shall be the successor of the
Special Servicer hereunder,  without the execution or filing of any paper or any
further act on the part of any of the parties hereto;  provided,  however,  that
each of the Rating Agencies provides written  acknowledgment  that its rating of
the Certificates in effect immediately prior to such merger,  consolidation,  or
succession  will  not be  qualified  or  reduced  as a  result  of such  merger,
consolidation  or succession.  If the conditions to the proviso in the foregoing
sentence are not met, the Trustee may terminate the Special Servicer's servicing
of the Specially Serviced Mortgage Loans pursuant hereto, such termination to be
effected in the manner set forth in Section 9.31.

                  SECTION 9.21      RESIGNATION OF SPECIAL SERVICER.

                  (a)      Except  as otherwise  provided in this Section  9.21,
the Special  Servicer  shall not resign from the  obligations  and duties hereby
imposed on it unless it determines that the Special  Servicer's 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. Any such
determination  permitting  the  resignation  of the  Special  Servicer  shall be
evidenced  by an  Opinion  of Counsel  to such  effect  delivered  to the Master
Servicer,  the Operating Adviser,  and the Trustee at the expense of the Special
Servicer.  No such resignation shall become effective until a successor servicer
designated by the Operating Adviser and the Trustee shall have (i) satisfied the
requirements that would apply pursuant to Section 9.20 hereof if a merger of the
Special   Servicer   had   occurred,   (ii)   assumed  the  Special   Servicer's
responsibilities  and  obligations  under this Agreement and (iii) Rating Agency
Confirmation shall have been obtained. Notice of such resignation shall be given
promptly by the Special Servicer to the Master Servicer and the Trustee.

                  (b)      The  Special Servicer may resign from the obligations
and duties  hereby  imposed on it,  upon  thirty  days'  notice to the  Trustee,
provided that (i) a successor Special Servicer is (x) available,  (y) reasonably
acceptable to the Operating  Adviser,  the Depositor,  and the Trustee,  and (z)
willing  to  assume  the  obligations,  responsibilities  and  covenants  to  be
performed  hereunder by the Special Servicer on substantially the same terms and
conditions,  and  for not  more  than  equivalent  compensation  as that  herein
provided, (ii) the successor Special Servicer has assets of at least $15,000,000
and  (iii)  Rating  Agency   Confirmation  is  obtained  with  respect  to  such
resignation,  as evidenced by a letter from each Rating Agency  delivered to the
Trustee.  Any costs of such  resignation and of obtaining a replacement  Special
Servicer  shall be borne by the Special  Servicer and shall not be an expense of
the Trust.

                  (c)      No such  resignation  under paragraph (B) above shall
become effective unless and until such successor  Special Servicer enters into a
servicing   agreement   with  the   Trustee   assuming   the   obligations   and
responsibilities  of the  Special  Servicer  hereunder  in  form  and  substance
reasonably satisfactory to the Trustee.

                  SECTION 9.22  ASSIGNMENT  OR  DELEGATION  OF DUTIES BY SPECIAL
SERVICER.  The Special  Servicer  shall have the right without the prior written
consent of the Trustee to 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 Special Servicer or Sub-Servicers (to the extent
provided  in Section  9.3) to perform  and carry out any  duties,  covenants  or
obligations to be performed and carried out by the Special  Servicer  hereunder.
In no case, however, shall any such delegation or subcontracting to an Affiliate
of the Special  Servicer  relieve the  Special  Servicer of any  responsibility,
obligation or liability hereunder. Except as expressly provided herein including
Section  9.3,  the  Special  Servicer  shall not assign or  transfer  any of its
rights,  benefits or privileges hereunder to any other Person, or delegate to or
subcontract with, or authorize or appoint any other Person to perform any of the
duties,  covenants  or  obligations  to be  performed  by the  Special  Servicer
hereunder;  provided that the Special  Servicer shall have the right without the
prior  written  consent of the Trustee to  delegate or assign to or  subcontract
with or authorize or appoint an Affiliate of the Special Servicer to perform and
carry out any duties,  covenants or  obligations to be performed and carried out
by the Special Servicer  hereunder  provided that (i) the Special Servicer gives
the Depositor, the Master Servicer 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
Special  Servicer,  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;  and (iv) such assignment and delegation is the subject of a Rating
Agency Confirmation. Notwithstanding the above, the Special Servicer may appoint
Sub-Servicers in accordance with Section 9.3 hereof. In no case, however,  shall
any such delegation, subcontracting or assignment to an Affiliate of the Special
Servicer  relieve the  Special  Servicer of any  responsibility,  obligation  or
liability hereunder. Notice of any such permitted assignment or delegation shall
be given  promptly  by the  Special  Servicer  to the  Master  Servicer  and the
Trustee, and any cost thereof shall be borne by the Special Servicer.

                  SECTION 9.23  LIMITATION ON LIABILITY OF THE SPECIAL  SERVICER
AND OTHERS.

                  (a)      Neither   the  Special   Servicer   nor  any  of  the
directors,  officers, employees or agents of the Special Servicer shall be under
any liability to the  Certificateholders  or the Trustee for any action taken or
for refraining from the taking of any action in good faith and using  reasonable
business  judgment;  provided that this provision  shall not protect the Special
Servicer or any such person against any breach of a  representation  or warranty
contained  herein or any liability which would otherwise be imposed by reason of
willful  misfeasance,  bad  faith or  negligence  in its  performance  of duties
hereunder  or by  reason  of  negligent  disregard  of  obligations  and  duties
hereunder. The Special Servicer and any director,  officer, employee or agent of
the Special  Servicer  may rely in good faith on any  document of any kind prima
facie  properly  executed  and  submitted  by  any  Person  (including,  without
limitation,  the information and reports delivered by or at the direction of the
Master  Servicer  or any  director,  officer,  employee  or agent of the  Master
Servicer)  respecting any matters arising hereunder.  The Special Servicer shall
not be under any  obligation to appear in,  prosecute or defend any legal action
which is not incidental to its duties to service the Specially Serviced Mortgage
Loans in accordance with this Agreement;  provided that the Special Servicer may
in its sole  discretion  undertake any such action which it may reasonably  deem
necessary   or   desirable   in  order  to   protect   the   interests   of  the
Certificateholders  and the Trustee in the Specially Serviced Mortgage Loans, or
shall  undertake any such action if instructed to do so by the Trustee.  In such
event,  all legal  expenses and costs of such action  (other than those that are
connected  with the routine  performance  by the Special  Servicer of its duties
hereunder)  shall be expenses and costs of the Trust,  and the Special  Servicer
shall be entitled to be  reimbursed  therefor as provided by Section 5.2 hereof.
Notwithstanding  any term in this Agreement,  the Special  Servicer shall not be
relieved from liability to, or entitled to  indemnification  from, the Trust for
any action taken by it at the  direction of the  Operating  Adviser  which is in
conflict with the Servicing Standard.

                  (b)      In  addition,  the  Special  Servicer  shall  have no
liability with respect to, and shall be entitled to  conclusively  rely on as to
the truth of the statements and the correctness of the opinions expressed in any
certificates or opinions furnished to the Special Servicer and conforming to the
requirements of this Agreement.  Neither the Special Servicer, nor any director,
officer,  employee, agent or Affiliate, shall be personally liable for any error
of judgement  made in good faith by any officer,  unless it shall be proved that
the Special Servicer or such officer was negligent in ascertaining the pertinent
facts. Neither the Special Servicer, nor any director,  officer, employee, agent
or  Affiliate,  shall 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.  The Special
Servicer shall be entitled to rely on reports and information  supplied to it by
the  Master  Servicer  and the  related  Mortgagors  and  shall  have no duty to
investigate or confirm the accuracy of any such report or information.

                  (c)      The  Special Servicer shall not be obligated to incur
any liabilities, costs, charges, fees or other expenses which relate to or arise
from  any  breach  of any  representation,  warranty  or  covenant  made  by the
Depositor,  the Master  Servicer or Trustee in this  Agreement.  The Trust shall
indemnify  and hold  harmless  the  Special  Servicer  from any and all  claims,
liabilities,  costs,  charges,  fees or other  expenses which relate to or arise
from any such breach of representation,  warranty or covenant to the extent such
amounts are not recoverable from the party committing such breach.

                  (d)      Except as otherwise specifically provided herein:

                     (i) the Special  Servicer 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 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 Special Servicer 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 Special  Servicer 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  Special  Servicer,   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 or in
good faith believed by it to be genuine and provided by any Mortgagor or manager
of a Mortgaged Property.

                  (e)      The  Special  Servicer  and  any  director,  officer,
employee or agent of the Special  Servicer  shall be  indemnified by the Trustee
and held harmless against any loss,  liability or expense  including  reasonable
attorneys'  fees  incurred in connection  with any legal action  relating to the
Trustee's  respective  willful  misfeasance,  bad  faith  or  negligence  in the
performance  of its  respective  duties  hereunder  or by  reason  of  negligent
disregard  by such Person of its  respective  duties  hereunder,  other than any
loss, liability or expense incurred by reason of willful misfeasance,  bad faith
or  negligence  in the  performance  of any of  the  Special  Servicer's  duties
hereunder  or by  reason  of  negligent  disregard  of  the  Special  Servicer's
obligations and duties hereunder. The Special Servicer shall promptly notify the
Trustee if a claim is made by a third party  entitling  the Special  Servicer to
indemnification hereunder, whereupon the Trustee shall assume the defense of any
such claim (with counsel reasonably  satisfactory to the Special Servicer).  Any
failure to so notify  the  Trustee  shall not  affect  any  rights  the  Special
Servicer may have to indemnification hereunder or otherwise, unless the interest
of the Trustee is materially  prejudiced thereby.  The indemnification  provided
herein shall survive the  termination of this  Agreement and the  termination or
resignation  of  the  Special   Servicer.   Such  indemnity  shall  survive  the
termination  of this  Agreement  or the  resignation  or removal of the  Special
Servicer  hereunder.  Any payment hereunder made by the Trustee pursuant to this
paragraph to the Special  Servicer  shall be paid from the  Trustee's own funds,
without   reimbursement  from  the  Trust  therefor,   except  achieved  through
subrogation as provided in this Agreement.

                  SECTION 9.24      INDEMNIFICATION; THIRD-PARTY CLAIMS.

                  (a)      The  Special  Servicer  and  any  director,  officer,
employee or agent of the Special Servicer 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 relating to (i) this
Agreement,  and (ii) any action taken by the Special Servicer in accordance with
the instruction  delivered in writing to the Special  Servicer by the Trustee or
the Master Servicer pursuant to any provision of this Agreement in each case and
the Special Servicer and each of its directors,  officers,  employees and agents
shall be entitled to indemnification  from the Trust for any loss,  liability or
expense (including attorney's fees) incurred in connection with the provision by
the Special Servicer of any information  included by the Special Servicer in the
report  required  to be  provided  by the  Special  Servicer  pursuant  to  this
Agreement,  other  than any loss,  liability  or expense  incurred  by reason of
willful  misfeasance,  bad  faith or  negligence  in the  performance  of duties
hereunder  or by  reason  of  negligent  disregard  of  obligations  and  duties
hereunder.  The Special Servicer shall promptly notify the Trustee if a claim is
made by a third party with respect  hereto or the  Specially  Serviced  Mortgage
Loans entitling the Special Servicer to indemnification hereunder, whereupon the
Trustee  shall  assume the  defense of any such claim (with  counsel  reasonably
satisfactory  to the Special  Servicer) and the Trust shall pay, from amounts on
deposit in the  Certificate  Account  pursuant to Section  5.2,  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 Trustee shall not affect any
rights the Special Servicer may have to indemnification  hereunder or otherwise,
unless  the  interest  of  the  Trust  is  materially  prejudiced  thereby.  The
indemnification  provided herein shall survive the termination of this Agreement
and the  termination  or  resignation  of the  Special  Servicer.  Any  expenses
incurred  or  indemnification  payments  made by the Special  Servicer  shall be
reimbursed by the party responsible, or if not recovered by the Special Servicer
from such Person, then by the Trust, if a court of competent  jurisdiction makes
a final,  non-appealable  judgment that the conduct of the Special  Servicer was
not culpable.

                  (b)      The  Special  Servicer agrees to indemnify the Trust,
and the Trustee, the Depositor,  the Master Servicer and any director,  officer,
employee or agent or  Controlling  Person of the Trustee,  the Depositor and the
Master  Servicer,  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 the Trust or the Trustee, the
Depositor or the Master  Servicer may sustain arising from or as a result of the
willful  misfeasance,  bad  faith or  negligence  in the  performance  of duties
hereunder  or by  reason  of  negligent  disregard  of  obligations  and  duties
hereunder  by the Special  Servicer.  The Trustee,  the  Depositor or the Master
Servicer shall  immediately  notify the Special Servicer if a claim is made by a
third party with respect to this  Agreement or the Specially  Serviced  Mortgage
Loans entitling the Trust or the Trustee,  the Depositor or the Master Servicer,
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 Depositor or the Master  Servicer,  as the case may be) 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  Special
Servicer shall not affect any rights the Trust or the Trustee,  the Depositor or
the  Master  Servicer  may  have to  indemnification  under  this  Agreement  or
otherwise,  unless the Special  Servicer's  defense of such claim is  materially
prejudiced  thereby.  The  indemnification  provided  herein  shall  survive the
termination of this Agreement and the  termination or resignation of the Special
Servicer or the Trustee. Any expenses incurred or indemnification  payments made
by the Special  Servicer shall be reimbursed by the party so paid, if a court of
competent jurisdiction makes a final,  non-appealable  judgment that the conduct
of the Special  Servicer  was not  culpable or found to have acted with  willful
misfeasance, bad faith or negligence.

                  (c)      The   initial  Special  Servicer  and  the  Depositor
expressly  agree  that the only  information  furnished  by or on  behalf of the
Special  Servicer for inclusion in the Prospectus  Supplement is the information
set forth in the first  three  paragraphs  under the caption  "SERVICING  OF THE
MORTGAGE LOANS -- The Master  Servicer" and the first two  paragraphs  under the
caption  "SERVICING  OF  THE  MORTGAGE  LOANS  - The  Special  Servicer"  of the
Preliminary Prospectus Supplement and Final Prospectus Supplement.

                  SECTION 9.25      [RESERVED.]

                  SECTION  9.26  SPECIAL  SERVICER  MAY  OWN  CERTIFICATES.  The
Special  Servicer or any agent of the Special  Servicer (if the Special Servicer
is not Conning Asset Management  Company unless Conning Asset Management Company
acquires the Certificates at the then fair market value of such Certificates) in
its individual capacity or in any other capacity may become the owner or pledgee
of  Certificates  with the same  rights  as it would  have if they  were not the
Special  Servicer or such agent.  Any such  interest of the Special  Servicer or
such agent in the  Certificates  shall not be taken into account when evaluating
whether  actions of the Special  Servicer are consistent with its obligations in
accordance  with the Servicing  Standard  regardless of whether such actions may
have the effect of benefiting the Class or Classes of Certificates  owned by the
Special Servicer.

                  SECTION 9.27 TAX  REPORTING.  From and after the Closing Date,
the Special  Servicer  shall  provide the  necessary  information  to the Master
Servicer to allow the Master Servicer to comply with the Mortgagor tax reporting
requirements imposed by Sections 6050H, 6050J and 6050P of the Code 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 9.28 APPLICATION OF FUNDS RECEIVED.  It is anticipated
that the Master  Servicer  will be  collecting  all payments with respect to the
Mortgage  Loans (other than payments with respect to REO Income).  If,  however,
the Special  Servicer  should  receive any payments with respect to any Mortgage
Loan (other than REO Income) it shall,  within one  Business Day of receipt from
the Mortgagor or otherwise of any amounts  attributable to payments with respect
to or the sale of any Mortgage Loan or any Specially  Serviced Mortgage Loan, if
any, (but not including REO Income,  which shall be deposited in the  applicable
REO  Account as provided  in Section  9.14  hereof),  either,  (i) forward  such
payment (endorsed,  if applicable,  to the order of the Master Servicer), to the
Master  Servicer,  or (ii)  deposit  such  amounts,  or cause such amounts to be
deposited,  in the Certificate  Account.  The Special  Servicer shall notify the
Master  Servicer of each such amount received on or before the date required for
the  making of such  deposit or  transfer,  as the case may be,  indicating  the
Mortgage Loan or Specially  Serviced  Mortgage Loan to which the amount is to be
applied and the type of payment made by or on behalf of the related Mortgagor.

                  SECTION 9.29  COMPLIANCE  WITH REMIC  PROVISIONS.  The Special
Servicer  shall act in accordance  with this Agreement and the provisions of the
Code  relating to REMICs in order to create or maintain  the status of any REMIC
Pool as a REMIC  under the Code or,  as  appropriate,  adopt a plan of  complete
liquidation.  The Special  Servicer shall not take any action or cause any REMIC
to take any action  that would (i)  endanger  the status of any REMIC as a REMIC
under the Code or (ii) subject to Section 9.14(e), result in the imposition of a
tax upon  any  REMIC  (including,  but not  limited  to,  the tax on  prohibited
transactions   as  defined  in  Code  Section   860F(a)(2)   or  on   prohibited
contributions  pursuant to Section  860G(d))  unless the Master Servicer and the
Trustee have received a Nondisqualification Opinion (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 tax.  The  Special
Servicer shall comply with the provisions of Article XII hereof.

                  SECTION 9.30      TERMINATION.

                  (a)      The  obligations and  responsibilities of the Special
Servicer  created hereby (other than the  obligation of the Special  Servicer to
make  payments  to the  Master  Servicer  as set forth in  Section  9.28 and the
obligations  of the Special  Servicer  pursuant to Sections 9.8 and 9.24 hereof)
shall  terminate on the date which is (i) the later of (A) the final  payment or
other  liquidation of the last Mortgage Loan remaining  outstanding  or, (B) the
disposition  of all REO Property in respect of any Specially  Serviced  Mortgage
Loan,  (ii) if an  event  described  in  Section  9.30(b)(ii),  (iii) or (iv) or
Section 9.30(c) has occurred, 60 days following the date on which the Trustee or
the Operating  Adviser has given written notice to the Special Servicer that the
Special  Servicer  is  terminated,  (iii)  if  an  event  described  in  Section
9.30(b)(i), (v), (vi) or (vii) has occurred,  immediately upon the date on which
the Trustee or the Depositor  gives written notice to the Special  Servicer that
the  Special  Servicer  is  terminated  and  (iv)  the  effective  date  of  any
resignation of the Special Servicer  effected pursuant to and in accordance with
Section 9.21.

                  (b)      The  Trustee,  by  providing  notice  to the  Special
Servicer,  (i) may elect to terminate the Special  Servicer and (ii) shall elect
to terminate the Special Servicer if holders of Certificates  representing  more
than 25% of the Certificate  Balance of all  Certificates so direct the Trustee,
in the event that

                     (i) the Special Servicer has failed to remit to the Trustee
or the Master  Servicer when due any amount required to be so remitted under the
terms of this Agreement;

                     (ii) any failure on the part of the Special  Servicer  duly
to observe or perform in any  material  respect  any other of the  covenants  or
agreements on the part of the Special Servicer contained in this Agreement which
continues  unremedied  for a period of 90 days  after the date on which  written
notice of such failure, requiring the same to be remedied, shall have been given
to the Special Servicer by the Depositor or the Trustee; provided, however, that
to the  extent  that the  Special  Servicer  certifies  to the  Trustee  and the
Depositor that the Special  Servicer is in good faith  attempting to remedy such
failure  and  the  Certificateholders  shall  not be  materially  and  adversely
affected  thereby,  such cure period will be extended for up to an additional 60
days;

                     (iii)  any   breach  by  the   Special   Servicer   of  the
representations  and warranties  contained in this Agreement that materially and
adversely  affects the interests of the holders of any Class of Certificates and
that 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
Special Servicer by the Depositor or the Trustee, provided, however, that to the
extent that the  Special  Servicer  is in good faith  attempting  to remedy such
breach and the Certificateholders shall not be materially and adversely affected
thereby, such cure period may be extended for up to an additional 60 days;

                     (iv) the Trustee  shall  receive  notice from Fitch IBCA to
the effect that the  continuation of the Special Servicer in such capacity would
result in the  downgrade or withdrawal of any rating then assigned by Fitch IBCA
to any Class of  Certificates  or if the Special  Servicer is not an  "approved"
special servicer by S&P;

                     (v) a decree or order of a court or  agency or  supervisory
authority  having  jurisdiction in the premises in an involuntary case under any
present or future federal or state bankruptcy, insolvency or similar law for the
appointment of a conservator,  receiver, liquidator, trustee or similar official
in any bankruptcy,  insolvency,  readjustment of debt, marshalling of assets and
liabilities or similar proceedings,  or for the winding-up or liquidation of its
affairs, shall have been entered against the Special Servicer and such decree or
order shall have remained in force  undischarged  or unstayed for a period of 60
days;

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

                     (vii) the Special Servicer's having admitted 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. Such termination shall be effective on the date after the date of any
of the above  events  that the  Trustee  specifies  in a  written  notice to the
Special Servicer specifying the reason for such termination.

                  (c)      The  Operating Adviser shall have the right to direct
the Trustee to  terminate  the Special  Servicer,  provided  that the  Operating
Adviser  shall appoint a successor  Special  Servicer who will (i) be reasonably
satisfactory  to the Trustee and to the Depositor,  and (ii) execute and deliver
to the Trustee an agreement,  in form and substance  reasonably  satisfactory to
the Trustee, whereby the successor Special Servicer agrees to assume and perform
punctually the duties of the Special Servicer  specified in this Agreement;  and
provided,   further,   that  the  Trustee  shall  have  received  Rating  Agency
Confirmation  from each Rating  Agency prior to the  termination  of the Special
Servicer.  The  Special  Servicer  shall  not be  terminated  pursuant  to  this
subsection (c) until a successor Special Servicer shall have been appointed.

                  All costs of the Trust in  connection  with such a termination
of the Special Servicer will be paid by the Operating Adviser.

                  SECTION 9.31      PROCEDURE UPON TERMINATION.

                  (a)      Notice  of any termination  pursuant to clause (i) of
Section  9.30(a),   specifying  the  Distribution  Date  upon  which  the  final
distribution  shall be made,  shall be given promptly by the Special Servicer to
the  Trustee no later than the later of (i) five  Business  Days after the final
payment or other  liquidation of the last Mortgage Loan or (ii) the sixth day of
the  month in which  the  final  Distribution  Date  will  occur.  Upon any such
termination,  the duties of the Special  Servicer (other than the obligations of
the Special  Servicer  pursuant to Sections 9.8 and 9.24 hereof) shall terminate
and the  Special  Servicer  shall  transfer to the Master  Servicer  the amounts
remaining in each REO Account and shall  thereafter  terminate  each REO Account
and any other account or fund maintained with respect to the Specially  Serviced
Mortgage Loans.

                  (b)      On   the  date  specified  in  a  written  notice  of
termination  given to the  Special  Servicer  pursuant to clause (ii) of Section
9.30(a),  all  authority,  power and rights of the Special  Servicer  under this
Agreement,  whether with respect to the  Specially  Serviced  Mortgage  Loans or
otherwise, shall terminate;  provided, that in no event shall the termination of
the Special  Servicer be effective until the Trustee or other successor  Special
Servicer  shall  have  succeeded  the  Special  Servicer  as  successor  Special
Servicer, notified the Special Servicer of such designation,  and such successor
Special  Servicer  shall have  assumed the Special  Servicer's  obligations  and
responsibilities, as set forth in an agreement substantially in the form hereof,
with respect to the Specially  Serviced  Mortgage  Loans (or, in the case of the
Trustee succeeding to the rights,  powers,  responsibilities  and obligations of
the  Special  Servicer,  pursuant  to this  Agreement).  The  Trustee  or  other
successor  Special  Servicer  may not succeed  the  Special  Servicer as Special
Servicer until and unless it has satisfied the provisions  that would apply to a
Person  succeeding to the business of the Special  Servicer  pursuant to Section
9.20  hereof.  Notwithstanding  the  foregoing  sentence,  in the event that the
Special  Servicer is  terminated  as a result of an event  described  in Section
9.30(b)(i),  (v),  (vi) or (vii),  the Trustee  shall act as  successor  special
servicer  immediately  upon delivery of a notice of  termination  to the Special
Servicer and shall use its best efforts within 90 days of assuming the duties of
the Special Servicer, either to satisfy the conditions of Section 9.20 hereof or
to transfer the duties of the Special  Servicer to a successor  special servicer
who has  satisfied  such  conditions.  The  Trustee  is  hereby  authorized  and
empowered  to  execute  and  deliver,  on behalf  of the  Special  Servicer,  as
attorney-in-fact or otherwise, any and all documents and other instruments,  and
to do or accomplish all other acts or things  necessary or appropriate to effect
the  purposes of such notice of  termination.  The  Special  Servicer  agrees to
cooperate  with  the  Trustee  in  effecting  the  termination  of  the  Special
Servicer's  responsibilities and rights hereunder as Special Servicer including,
without  limitation,   providing  the  Trustee  all  documents  and  records  in
electronic  or other form  reasonably  requested  by it to enable the  successor
Special  Servicer  designated  by the Trustee to assume the  Special  Servicer's
functions   hereunder  and  to  effect  the  transfer  to  such   successor  for
administration  by it of all  amounts  which shall at the time be or should have
been deposited by the Special  Servicer in any REO Account and any other account
or fund maintained or thereafter received with respect to the Specially Serviced
Mortgage Loans.

                  SECTION 9.32      CERTAIN SPECIAL SERVICER REPORTS.

                  (a)      The  Special  Servicer,  for each Specially  Serviced
Mortgage Loan,  shall provide to the Master Servicer and the Trustee on or prior
to the  Determination  Date for each month,  a Special  Servicer  Monthly Report
substantially  in the  form of  Exhibit  O or in such  electronic  format  as is
mutually  acceptable  to the  Master  Servicer,  the  Trustee  and  the  Special
Servicer.  The  Master  Servicer  and  the  Trustee  may  use  such  reports  or
information  contained  therein to prepare its  reports and the Master  Servicer
may, at its option,  forward such Special  Servicer  Monthly Reports directly to
the Depositor and the Rating Agencies. The Special Servicer Monthly Report shall
be  substantially  in the  form of  Exhibit  O and  shall  contain  a  narrative
description for each Specially  Serviced  Mortgage Loan of the current status of
such Loan including the status of any workout or foreclosure, the change in such
status since the prior Special  Servicer Monthly Report,  and other  information
described in Exhibit O.

                  (b)      The Special Servicer shall maintain accurate records,
prepared by a  Servicing  Officer,  of each Final  Recovery  Determination  with
respect to any  Specially  Serviced  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  Rating
Agencies no later than the tenth  Business  Day  following  such Final  Recovery
Determination.

                  (c)      The  Special  Servicer  shall  provide  to the Master
Servicer  at the  reasonable  request  in writing  of the  Master  Servicer  any
information in its possession  with respect to the Specially  Serviced  Mortgage
Loans which the Master  Servicer shall require in order for the Master  Servicer
to comply with its obligations  under this Agreement;  provided that the Special
Servicer  shall not be required  to take any action or provide  any  information
that the Special Servicer determines will result in any material cost or expense
to which it is not  entitled to  reimbursement  hereunder  or will result in any
material  liability  for  which  it is not  indemnified  hereunder.  The  Master
Servicer  will  provide  the  Special  Servicer  at the  request of the  Special
Servicer any  information in its  possession  with respect to the Mortgage Loans
which the Master  Servicer  shall  require in order for the Special  Servicer to
comply with its obligations under this Agreement.

                  (d)      Not  later than 20 days after each  Special  Servicer
Remittance  Date, the Special  Servicer  shall forward to the Master  Servicer a
statement  setting  forth  the  status  of each REO  Account  as of the close of
business on such Special Servicer  Remittance Date, stating that all remittances
required  to be  made by it as  required  by  this  Agreement  to be made by the
Special  Servicer have been made (or, if any required  distribution has not been
made by the Special  Servicer,  specifying  the nature and status  thereof)  and
showing,  for the period from the day following the preceding  Special  Servicer
Remittance  Date to such Special  Servicer  Remittance  Date,  the  aggregate of
deposits into and withdrawals from each REO Account for each category of deposit
specified  in Section 5.1 of this  Agreement  and each  category  of  withdrawal
specified in Section 5.2 of this Agreement.

                  (e)      The  Special Servicer shall use reasonable efforts to
obtain  and,  to the extent  obtained,  to deliver to the Master  Servicer,  the
Operating  Adviser and the Rating Agencies,  on or before April 15 of each year,
commencing  with  April  15,  2000,  (i)  copies  of the  prior  year  operating
statements and quarterly statements,  if available,  for each Mortgaged Property
underlying a Specially  Serviced  Mortgage Loan or REO Property as of its fiscal
year end,  provided that either the related  Mortgage Note or Mortgage  requires
the Mortgagor to provide such  information,  or if the related Mortgage Loan has
become an REO Property,  (ii) a copy of the most recent rent roll  available for
each  Mortgaged  Property,  and (iii) a table,  setting  forth the Debt  Service
Coverage Ratio and occupancy with respect to each Mortgaged  Property covered by
the operating statements delivered above.

                  (f)      The  Special  Servicer  shall  deliver  to the Master
Servicer,  the  Depositor,  the Trustee and the Rating  Agencies  all such other
information with respect to the Specially  Serviced Mortgage Loans at such times
and to such extent as the Master  Servicer,  the Trustee or  Depositor  may from
time to time reasonably request;  provided,  however,  that the Special Servicer
shall not be required to produce any ad hoc  non-standard  written  reports with
respect to such  Mortgage  Loans  except if any Person  (other than the Trustee)
requesting  such report pays a reasonable  fee to be  determined  by the Special
Servicer.

                  (g)      The   Special   Servicer   shall  deliver  a  written
Inspection  Report of each Specially  Serviced  Mortgage Loan in accordance with
Section 9.4(b).

                  (h)      The   Special  Servicer  shall  provide  as  soon  as
practicable after a Mortgage Loan becomes a Specially Serviced Mortgage Loan, to
the  Master  Servicer  its  estimate  of  the  net  recoverable  amount  to  the
Certificateholders  and  anticipated  expenses in  connection  therewith  (and a
general  description  of the plan to achieve such  recovery)  of such  Specially
Serviced Mortgage Loan and other information  reasonably requested by the Master
Servicer.  The Special  Servicer  shall update such  information  on a quarterly
basis.

                  SECTION  9.33 SPECIAL  SERVICER TO  COOPERATE  WITH THE MASTER
SERVICER.

                  (a)      The  Special Servicer shall furnish on a timely basis
such reports, certifications, and information as are reasonably requested by the
Master  Servicer  to enable it to  perform  its  duties  under  this  Agreement;
provided that no such request shall (i) require or cause the Special Servicer to
violate  the Code,  any  provision  of this  Agreement,  including  the  Special
Servicer's  obligation  to act in accordance  with the  servicing  standards set
forth in this  Agreement  and to maintain  the REMIC status of any REMIC Pool or
(ii)  expose the Special  Servicer,  the Trust or the  Trustee to  liability  or
materially  expand the scope of the Special  Servicer's  responsibilities  under
this  Agreement.  In  addition,  the Special  Servicer  shall  notify the Master
Servicer  of all  expenditures  incurred  by it with  respect  to the  Specially
Serviced  Mortgage Loans which are required to be made by the Master Servicer as
Servicing Advances as provided herein,  subject to the provisions of Section 4.4
hereof. The Special Servicer shall also remit all invoices relating to Servicing
Advances promptly upon receipt of such invoices.

                  (b)      The  Special  Servicer  shall  from time to time make
reports,  recommendations  and analyses to the Operating Adviser with respect to
the  following  matters,  the expense of which shall be charged to the Operating
Adviser, but in no event shall such costs be an expense of the Trust:

                     (i)  whether  the  foreclosure  of  a  Mortgaged   Property
relating to a Specially  Serviced  Mortgage  Loan would be in the best  economic
interest of the Trust;

                     (ii) if the  Special  Servicer  elects  to  proceed  with a
foreclosure,  whether a  deficiency  judgment  should  or  should  not be sought
because the likely  recovery will or will not be sufficient to warrant the cost,
time and exposure of pursuing such judgment;

                     (iii)   whether   the   waiver   or   enforcement   of  any
"due-on-sale"  clause or  "due-on-encumbrance"  clause  contained in a Specially
Serviced Mortgage Loan is in the best economic interest of the Trust;

                     (iv)  in  connection   with  entering  into  an  assumption
agreement  from or  with a  person  to  whom a  Mortgaged  Property  securing  a
Specially  Serviced  Mortgage  Loan has been or is about to be  conveyed,  or to
release the original Mortgagor from liability upon a Specially Serviced Mortgage
Loan and  substitute  a new  Mortgagor,  and  whether  the credit  status of the
prospective new Mortgagor is in compliance with the Special  Servicer's  regular
commercial mortgage origination or servicing standard;

                     (v) in  connection  with  the  foreclosure  on a  Specially
Serviced  Mortgage  Loan  secured  by a  Mortgaged  Property  which  is  not  in
compliance with CERCLA,  or any comparable  environmental  law, whether it is in
the best  economic  interest of the Trust to bring the  Mortgaged  Property into
compliance therewith and an estimate of the cost to do so; and

                     (vi) with respect to any proposed modification (which shall
include  any  proposed   release,   substitution  or  addition  of  collateral),
extension, waiver, amendment,  discounted payoff or sale of a Specially Serviced
Mortgage  Loan,  prepare a summary of such  proposed  action and an  analysis of
whether or not such action is reasonably likely to produce a greater recovery on
a present value basis than liquidation of such Specially Serviced Mortgage Loan;
such analysis  shall  specify the basis on which the Special  Servicer made such
determination,  including  the status of any  existing  material  default or the
grounds for concluding that a payment default is imminent.

                  SECTION 9.34      [RESERVED.]

                  SECTION 9.35      [RESERVED.]

                  SECTION 9.36      SALE OF DEFAULTED  MORTGAGE  LOANS  AND  REO
PROPERTIES.

                  (a)      Any of the Master Servicer,  the Special Servicer and
any holder of  Certificates  evidencing a majority  interest in the  Controlling
Class has the right to  purchase  from the  Trust,  at the  applicable  Purchase
Price,  those defaulted  Mortgage Loans that are at least 60 days delinquent and
which  the  Special  Servicer  has  determined,  in its  reasonable  good  faith
judgment, in accordance with the Servicing Standard,  will become the subject of
foreclosure  proceedings  (other than any such Mortgage Loan that it determines,
in its  reasonable  good  faith  judgment,  in  accordance  with  the  Servicing
Standard, is in default to avoid a prepayment restriction).

                  The  Special  Servicer  may,  after  providing  notice  to the
Operating  Adviser and the Trustee,  subject to the limitations in paragraph (d)
below, offer to sell for cash to any Person, for an amount equal to the Purchase
Price  therefor,  any REO  Property or  Defaulted  Mortgage  Loan not  otherwise
purchased  pursuant to the prior  paragraph  (other than any such  Mortgage Loan
that it determines,  in its reasonable  and good faith  judgment,  in accordance
with the Servicing Standard,  is in default to avoid a prepayment  restriction),
if and when the  Special  Servicer  determines,  consistent  with the  Servicing
Standard, that such a sale would be in the best economic interests of the Trust;
provided,  that with respect to the Mortgage Loans  identified as Loan Number 38
and 55, such action of the Special Servicer shall be limited by the right of the
ground lessor of the related Mortgaged Property to purchase the related Mortgage
Loan  pursuant  to the  provisions  of such  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 9.15
and in any  event  prior to the  Final  Rated  Distribution  Date.  The  Special
Servicer shall give the Operating  Adviser,  the Master Servicer and the Trustee
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 in a
commercially reasonable manner for a period of not less than 30 days.

                  Unless the Special  Servicer  determines that  acceptance,  in
accordance  with the Servicing  Standard,  of any offer would not be in the best
economic  interests of the Trust,  the Special Servicer shall accept the highest
cash offer received from any person that  constitutes a fair price (which may be
less than the Purchase Price) for such Defaulted  Mortgage Loan or REO Property.
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.

                  In  addition,  the  Special  Servicer  may  accept a lower bid
(including  a bid  lower  than the  Purchase  Price) of a Person  other  than an
Interested  Person  or the  Operating  Adviser,  if any,  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,  the
Special Servicer shall notify the Operating  Adviser,  if any, before it accepts
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,  after notice to the
Operating Adviser, if any, shall determine no later than six months prior to the
end of the third  calendar year referred in Section 9.15 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 after notice to the Operating  Adviser,  if any, that such a
sale would not be in the best interests of the  Certificateholders,  the Special
Servicer  shall seek an  extension  of such  period in the manner  described  in
Section 9.15.

                  With  respect to whether any bid received  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,  the Special  Servicer  is  required  to request  that the
Trustee make a  determination  as to whether such bid  constitutes a fair price.
Upon request of the Special Servicer for such a determination, the Trustee will,
within a reasonable period of time, make such a determination which it will base
upon  an  Appraisal  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 Special Servicer 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 prior to the end of the third calendar
year referred to in Section 9.15.

                  (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, 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 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 9.37      OPERATING ADVISER; ELECTIONS.

                  (a)      In    accordance    with   Section    9.37(c),    the
Certificateholders  representing more than 50% of the Certificate Balance of the
Certificates of the then Controlling  Class may elect the operating adviser (the
"Operating Adviser").  The Operating Adviser shall be elected for the purpose of
receiving  reports and information  from the Special  Servicer in respect of the
Specially Serviced Mortgage Loans.

                  (b)      An  election of an  Operating  Adviser  also shall be
held upon the resignation or removal of the Person acting as Operating  Adviser.
Notice of the meeting of the Holders of the Controlling Class shall be mailed or
delivered  to each Holder by the  Trustee,  at the  direction of the Trustee not
less than 10 nor more than 60 days prior to the meeting (at the sole  expense of
the  Operating  Adviser).  The notice  shall state the place and the time of the
meeting,  which may be held by telephone.  A majority of Certificate  Balance of
the Certificates of the then 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 the  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 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 Operating Adviser. The Trustee shall promptly
notify the Master  Servicer of the identity of the Operating  Advisor.  Until an
Operating  Advisor is elected or in the event that an  Operating  Adviser  shall
have resigned or been removed and a successor  Operating  Adviser shall not have
been elected, there shall be no Operating Adviser.

                  (d)      The  Operating  Adviser may be removed at any time by
the written vote, copies of which must be delivered to the Trustee, of more than
50% of the  Certificate  Balance of the Holders of the  Certificates of the then
Controlling Class.

                  (e)      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 9.37,  the Trustee may make such  reasonable  regulations as it may deem
advisable for any election.

                  (f)      Notwithstanding any provision of this Section 9.37 or
any other  provision  of this  Agreement to the  contrary,  at any time that the
Special Servicer has been elected as Operating  Adviser or no Operating  Adviser
has been  elected,  (i) the  Special  Servicer  shall not be required to deliver
notices or  information  to, or obtain the consent or approval of, the Operating
Adviser  and (ii) to the extent any Person  other than the  Special  Servicer is
otherwise required hereunder to provide notices or information to, or obtain the
consent or approval of, the Operating Adviser,  such Person shall be required to
provide  such notices or  information  to, or obtain the consent or approval of,
the Special Servicer.

                  (g)      All expenses of the Operating Adviser will be paid by
the Controlling Class.

                  SECTION 9.38 LIMITATION ON LIABILITY OF OPERATING ADVISER. The
Operating Adviser shall have no liability to the Trust or the Certificateholders
for any action taken, or for refraining  from the taking of any action,  in good
faith and using  reasonable  business  judgment  pursuant to this Agreement,  or
using reasonable  business  judgment.  By its acceptance of a Certificate,  each
Certificateholder  (and Certificate  Owner) confirms its understanding  that the
Operating  Adviser  may take  actions  that favor the  interests  of one or more
Classes of the Certificates  over other Classes of the Certificates and that the
Operating  Adviser may have special  relationships  and interests  that conflict
with  those  of  Holders  of  some   Classes  of  the   Certificates   and  each
Certificateholder  (and Certificate  Owner) agrees to take no action against the
Operating   Adviser   based  upon  such   special   relationship   or  conflict.
Notwithstanding  any term in this Agreement,  the Special  Servicer shall not be
entitled  to  indemnification  from the Trust for any action  taken by it at the
direction  of the  Operating  Adviser  which is in conflict  with the  Servicing
Standard.

                  SECTION  9.39  DUTIES  OF  OPERATING  ADVISER.  The  Operating
Adviser may advise,  and receive notice from, the Special  Servicer,  but is not
required to do so on any of the following actions:

                     (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 a Mortgage Loan for two years or less;

                     (iii) any proposed sale of a Defaulted Mortgage Loan (other
than upon termination of the Trust pursuant to Article X);

                     (iv)  any  determination  to  bring  an REO  Property  into
compliance with Environmental Laws; and

                     (v) any  acceptance of substitute or additional  collateral
for a Mortgage Loan.

In no event shall the Special  Servicer be obligated  to take any action,  or be
delayed in taking any action,  with respect to any Specially  Serviced  Mortgage
Loan,  as a result of any  notice or advice  received  by, or  noticed or advice
required to be given to, the Operating Adviser.

                  In addition,  the Operating  Adviser may direct the Trustee to
remove the Special  Servicer at any time upon the  appointment and 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 Trustee shall have received (A) Rating Agency Confirmation from
each Rating Agency and (B) a Nondisqualification  Opinion (which shall not be an
expense of the Trustee or the Trust).  All costs of the Trust in connection with
such a termination of a Special Servicer shall be paid by the Operating Adviser.


                                    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  Certificateholders,  the Class R-II  Certificateholders and 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);  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 the  Trustee's  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
Scheduled 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, 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
any related expenses  reimbursable to the Master Servicer,  the Special Servicer
or  the  Trustee,   including   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  Agent  and  the  Underwriters  or  their  respective  successors,  as
advisers, in order for the Trustee to determine whether the fair market value of
the property  constituting  the Trust has been  offered;  provided  that, if the
Placement  Agent or any  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,  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).  As a condition  to the  purchase of the
Trust  pursuant  to this  Section  10.1(b),  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, must deliver to the Trustee an Opinion of Counsel,
which  shall be at the  expense of the  Depositor,  such  Holders,  the  Special
Servicer  or the  Master  Servicer,  as the  case  may  be,  stating  that  such
termination will be a "qualified  liquidation"  under Section  860F(a)(4) of the
Code. Such purchase shall be made in accordance with Section 10.3.

                  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  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 the  office or agency of the  Certificate  Registrar
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  Certificate  Registrar  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  Certificate  Registrar 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 Certificate  Registrar 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.

                  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 the  Trustee  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:

                  (a)      The  Trustee  shall  select,  and shall  specify in a
statement  attached to the final federal income tax return of each REMIC Pool, a
date  which is  within  89 days  prior to the time of the  making  of the  final
payment  on the  REMIC III  Certificates  as the date of  adoption  of a plan of
complete liquidation of each REMIC Pool;

                  (b)      At  or after the time of  adoption  of such a plan of
complete  liquidation and at or prior to the time of making of the final payment
on the REMIC III  Certificates,  the Trustee 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;

                  (c)      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

                  (d)      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  selected as the date of
adoption of the plan of complete liquidation.


                                   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 25% 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 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,  the Master Servicer and
the Trustee that neither the Depositor,  the Certificate  Registrar,  the Master
Servicer 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,  the  Distribution
Account and the Interest  Reserve  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 REMIC I
Regular  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, REMIC II and REMIC III
Regular Interests 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
Interest  is 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-3,  Class A-4,  Class X, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N and Class
O 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.

                  (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 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 or cause to be prepared and
filed, and the Trustee shall sign, each REMIC Pool's federal and state income or
franchise tax and information returns as such REMIC Pool 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  malfeasance  of the  Depositor in providing any
information  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  provided by the
Master  Servicer  or the  Special  Servicer,  as the case may be,  caused by the
negligence,  willful  misconduct  or bad  faith of the  Master  Servicer  or the
Special  Servicer,  as the case may be. The Trustee  shall  indemnify the Master
Servicer, the Depositor or any REMIC Pool for any expense incurred by the Master
Servicer,  the Depositor and 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 and
the Trustee or the termination of this Agreement.

                  (f)      The Trustee shall perform on behalf of each REMIC 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 its 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))  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 tax on "net income from
foreclosure  property" as defined in Section  860G(c) 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 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 Agreement (which breach constitutes negligence or willful
misconduct  of the  Trustee)  and such  breach is not  caused  by the  breach of
another party; (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  this
Agreement  (which breach  constitutes  negligence  or willful  misconduct of the
Special  Servicer) and such breach is not caused by the breach of another party;
(iii) the Master  Servicer,  if such tax arises out or results  from a breach by
the Master Servicer of any of its obligations under this Agreement (which breach
constitutes  negligence or willful  misconduct of the Master  Servicer) and such
breach is not caused by the breach of  another  party;  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 each  REMIC  Pool 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 the REMIC  would be reduced to zero is the
Final Rated Distribution Date.

                  SECTION 12.2 PROHIBITED  TRANSACTIONS AND ACTIVITIES.  Neither
the Trustee, the Master Servicer nor the Special Servicer shall permit 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 permit any  modification  of any Money
Term of a Mortgage Loan or a Specially Serviced Mortgage Loan or relating to the
collateral for a Mortgage Loan or a Specially  Serviced Mortgage Loan unless (i)
if the Mortgage  Loan is not in default or default  with respect  thereto is not
reasonably  foreseeable,  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 Preliminary  Prospectus  Supplement and Final Prospectus  Supplement,
(iii) to correct or supplement  any provision  herein which may be  inconsistent
with any other  provisions  herein,  (iv) 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), (v) 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,   subject  to  the  receipt  of  Rating  Agency
Confirmation,  (vi) to modify, add to or eliminate the provisions of Article III
relating to  transfers  of Residual  Certificates  or (vii) any other  amendment
which does not  adversely  affect in any material  respect the  interests of any
Certificateholder  (unless  such  Certificateholder  consents),  subject  to the
receipt of Rating Agency  Confirmation.  No such amendment  effected pursuant to
clause (i), (iii) or (v) 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), (iii) and (iv), at the expense of the Depositor, and otherwise at the
expense of the party  requesting  such  amendment,  except  that if the  Trustee
reasonably requests such amendment,  such amendment and opinions 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 (at
the expense of the party  requesting the amendment) that any amendment  pursuant
to this Section 13.3(b) is permitted by this Agreement.

                  (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 or the
Trustee'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 the  approval of the Rating  Agencies.  The Trustee may
request, at its option, to receive a Nondisqualification  Opinion and an Opinion
of Counsel  (at the  expense of the party  requesting  the  amendment)  that any
amendment pursuant to this Section 13.3(c) is permitted by this Agreement.

                  (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), (iii) and (iv) 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 at the  Corporate
Trust Office at The Chase Manhattan Bank, 450 West 33rd Street,  14th Floor, New
York, N.Y. 10001-2697, Attention: Capital Markets Fiduciary Services (CMBS); (C)
in the case of the Master Servicer, Conning Asset Management Company, 700 Market
Street,  St. Louis,  MO 63101,  Attention:  Michael D. McLellan,  with a copy to
Steven P. Traynor,  Esq., Conning Asset Management  Company,  700 Market Street,
St. Louis, MO 63101; or (D) in the case of the Special  Servicer,  Conning Asset
Management Company, 700 Market Street, St. Louis, MO 63101,  Attention:  Michael
D.  McLellan,  with a copy to  Stephen  P.  Traynor,  Conning  Asset  Management
Company,  700 Market Street, St. Louis, MO 63101; 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 and their successors  hereunder 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   Trustee   shall  give  prompt   notice  to  the
Depositor,  the Rating Agencies,  the Master Servicer,  the Special Servicer 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 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(a) 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 7.7 or 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 Fitch, to:

                           Fitch IBCA, Inc.
                           One State Street Plaza
                           New York, New York 10004
                           Attention:  Commercial Mortgage Surveillance
                           Fax:  212-635-0294

                  If to S&P, to:

                           Standard & Poors Rating Services, a division of the
                           McGraw-Hill Companies, Inc.
                           55 Water Street
                           New York, New York 10041
                           Attention:  CMBS Surveillance
                           Fax: 212-438-2662

                  If to any other  Rating  Agency,  at such  address as shall be
provided in writing to the Trustee 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  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.  The Trustee and the Special  Servicer  shall deliver to the
Rating Agencies and the Depositor any information as reasonably requested by the
Rating Agencies and Depositor, as the case may be.

                  (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 after the Cut-Off Date,
and the Mortgage Files;  (2) the  Distribution  Account,  all REO Accounts,  the
Interest  Reserve  Account 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 (i) and (ii)
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 Master
Servicer and 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 Master  Servicer 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 Master  Servicer or 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  Master  Servicer  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  Master
Servicer  shall  promptly  pay, when due, out of its own funds,  all  reasonable
monitoring  fees  of  the  Rating  Agencies   relating  to  the  rating  of  the
Certificates.

                     [Signature Pages Continue on Next Page]

<PAGE>



                  IN WITNESS WHEREOF,  the Depositor,  the Master Servicer,  the
Special Servicer,  the Trustee, the Certificate Registrar and the Authenticating
Agent 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: ________________________________
                                                Name:      Russell A. Rahbany
                                                Title:     Vice President


                                            CONNING ASSET MANAGEMENT COMPANY,
                                                as Master Servicer



                                            By: ________________________________
                                                Name:
                                                Title:


                                            CONNING ASSET MANAGEMENT COMPANY, as
                                                Special Servicer



                                            By: ________________________________
                                                Name:
                                                Title:


                                            THE CHASE MANHATTAN BANK, as
                                                Trustee, Certificate Registrar
                                                and Authenticating Agent



                                            By: ________________________________
                                                Name:
                                                Title:


<PAGE>




STATE OF NEW YORK   )
                    )   ss.:
COUNTY OF NEW YORK  )


                  On this ___th day of _____________,  1999, 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 MISSOURI   )
                    ) ss.:
CITY OF ST. LOUIS   )


                  On this ___th day of _____________,  1999, 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  ______________________________________________  of Conning
Asset Management Company,  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 MISSOURI   )
                    ) ss.:
CITY OF ST. LOUIS   )


                  On the ______ day of July, 1999, before me, a notary public in
and         for         said         State,          personally         appeared
________________________________________________    known    to    me    to   be
__________________________________  of Conning Asset Management Company,  one of
the entities that executed the within  instrument,  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 July,  1999,  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 ____________________________________ on behalf
of The  Chase  Manhattan  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>



                        MORGAN STANLEY CAPITAL I INC.,
                                AS DEPOSITOR,


                                     AND


                      CONNING ASSET MANAGEMENT COMPANY,
                             AS MASTER SERVICER,
                                     AND
                              SPECIAL SERVICER,


                                     AND


                     THE CHASE MANHATTAN BANK, AS TRUSTEE




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

                          EXHIBITS AND SCHEDULES TO
                       POOLING AND SERVICING AGREEMENT

                           DATED AS OF JULY 1, 1999

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

                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  1999-CAM1



<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  UNDERWRITER,  THE TRUSTEE,  CERTIFICATE  REGISTRAR,  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.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE: 6.54%           CERTIFICATE BALANCE OF THIS CLASS
                                           A-1 CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:   DATE:  $_________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  APRIL 15, 2004                CUSIP NO.   61745M MW 0

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MMW00
CLASS A-1 CERTIFICATES AS OF THE CLOSING
DATE:  $95,763,000.00                      NO. ___


                            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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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,  Master Servicer, the Special
Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE OF  THE  CLASS  A-1  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY



<PAGE>




                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made, by wire  transfer or  otherwise,  in
immediately    available   funds    to_____________   for   the   account   of
________________________________________________         account        number
______________        or,       if       mailed       by       check,       to
______________________________________.   Statements   should   be  mailed  to
____________________.  This  information  is provided by assignee named above,
or _______________________, as its agent.



<PAGE>




                 [TO BE ATTACHED TO THE GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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 CERTIFICATE
REGISTRAR, 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 1999-CAM1

INITIAL PASS-THROUGH RATE: 6.76%            CERTIFICATE BALANCE OF THIS CLASS
                                            A-2 CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:    DATE:  $________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  NOVEMBER 15, 2008              CUSIP NO.   61745M MX 8

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MMX82
A-2 CERTIFICATES AS OF THE CLOSING DATE:
$180,000,000.00                             NO. ___

                            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 and the Special Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE OF  THE  CLASS  A-2  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                         (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                       [TO BE ATTACHED TO THE GLOBAL CERTIFICATES]

                       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-3 CERTIFICATE]

THIS CLASS A-3  CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE  UNDERWRITER,  THE TRUSTEE,  CERTIFICATE  REGISTRAR,  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-3 CERTIFICATE.  ACCORDINGLY, THE CERTIFICATE BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE: 6.92%           CERTIFICATE BALANCE OF THIS CLASS
                                           A-3 CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:   DATE:  $_________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  NOVEMBER 15, 2008             CUSIP NO.   61745M ND 1

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MND10
CLASS A-3 CERTIFICATES AS OF THE CLOSING
DATE:  $167,680,000.00                     NO. ___


                            CLASS A-3 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-3 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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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-3  Certificates.  The  Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates,  Series 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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,  Master Servicer, the Special
Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE OF  THE  CLASS  A-3  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY



<PAGE>




                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                       (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
________________________________________________  account number  ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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-4 CERTIFICATE]

THIS CLASS A-4  CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST
IN THE DEPOSITOR,  THE  UNDERWRITER,  THE TRUSTEE,  CERTIFICATE  REGISTRAR,  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-4 CERTIFICATE.  ACCORDINGLY, THE CERTIFICATE BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE: 7.02%           CERTIFICATE BALANCE OF THIS CLASS
                                           A-4 CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:   DATE:  $_________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  NOVEMBER 15, 2009             CUSIP NO.   61745M NE 9

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MNE92
CLASS A-4 CERTIFICATES AS OF THE CLOSING
DATE:  $205,751,000.00                     NO. ___


                            CLASS A-4 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-4 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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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-4  Certificates.  The  Certificates are designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates,  Series 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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,  Master Servicer, the Special
Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE OF  THE  CLASS  A-4  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY



<PAGE>




                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
________________________________________________  account number  ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  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, 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.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  7.12%           CERTIFICATE BALANCE OF THIS CLASS B
                                            CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:    DATE:  $___________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  DECEMBER 15, 2010              CUSIP NO.   61745M MY 6

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MMY65
B CERTIFICATES AS OF THE CLOSING DATE:
$26,209,000.00                              NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  B  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
______________________________________________________       account      number
______________        or,       if        mailed       by       check,        to
_______-________________________________.   Statements   should   be  mailed  to
____________________.  This  information is provided by assignee named above, or
_______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  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, 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.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  7.36995%        CERTIFICATE BALANCE OF THIS CLASS C
                                            CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:    DATE:  $_________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  DECEMBER 15, 2011              CUSIP NO.   61745M MZ 3

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MMZ31
C CERTIFICATES AS OF THE CLOSING DATE:
$26,210,000.00                              NO. ____


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  C  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                         AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                       (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




<PAGE>




                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
______________________________________________________       account      number
______________        or,       if        mailed       by       check,        to
_______-________________________________.   Statements   should   be  mailed  to
____________________.  This  information is provided by assignee named above, or
_______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  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, 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.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  7.49995%       CERTIFICATE BALANCE OF THIS CLASS D
                                           CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:   $_________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  MAY 15, 2012                  CUSIP NO.   61745M NA 7

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MNA70
CLASS D CERTIFICATES AS OF THE CLOSING
DATE:  $12,097,000.00                      NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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., Commercial Mortgage Pass-Through Certificates,  Series 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  D  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  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, 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.

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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  7.49995%       CERTIFICATE BALANCE OF THIS CLASS E
                                           CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:   $________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JUNE 15, 2013                 CUSIP NO.   61745M NB 5

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MNB53
CLASS E CERTIFICATES AS OF THE CLOSING
DATE:  $20,161,000.00                      NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  E  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 UNDERWRITER,  THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  7.49995%        CERTIFICATE BALANCE OF THIS CLASS F
                                            CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:    DATE:  $________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  SEPTEMBER 15, 2013             CUSIP NO.   61745M NC 3

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNC37
F CERTIFICATES AS OF THE CLOSING DATE:
$8,065,000.00                               NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  F  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS G
                                            CERTIFICATE AS OF THE CLOSING
DATE OF POOLING AND SERVICING AGREEMENT:    DATE:  $_________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JANUARY 15, 2014               CUSIP NO.   61745M NF 6

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNF67
G CERTIFICATES AS OF THE CLOSING DATE:
$14,113,000.00                              NO. ___


                             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 Servicer and
the Special Servicer,  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,
Distribution  Account and Interest Reserve 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 1999-CAM1
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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  G  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%          CERTIFICATE BALANCE OF THIS CLASS H
                                           CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:   $__________________
AS OF JULY 1, 1999
                                           MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                SPECIAL SERVICER: CONNING ASSET
                                           MANAGEMENTCOMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                           TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JULY 15, 2014                 CUSIP NO.   61745M NG 4

AGGREGATE CERTIFICATE BALANCE OF THE       ISIN NO.   US61745MNG41
CLASS H CERTIFICATES AS OF THE CLOSING
DATE:  $14,112,000.00                      NO. ___


                             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  ____________  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 Servicer and
the Special Servicer,  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,
Distribution  Account and Interest Reserve 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 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  H  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS J
                                            CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:    $_________________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JANUARY 15, 2015               CUSIP NO.   61745M NH 2

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNH24
J CERTIFICATES AS OF THE CLOSING DATE:
$6,049,000.00                               NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  J  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                       (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%
                                            CERTIFICATE BALANCE OF THIS CLASS K
DATE OF POOLING AND SERVICING AGREEMENT:    CERTIFICATE AS OF THE CLOSING DATE:
AS OF JULY 1, 1999                          $___________

CUT-OFF DATE: JULY 1, 1999                  MASTER SERVICER:  CONNING ASSET
                                            MANAGEMENT COMPANY
CLOSING DATE: JULY 21, 1999
                                            SPECIAL SERVICER: CONNING ASSET
FIRST DISTRIBUTION DATE: AUGUST 16, 1999    MANAGEMENT COMPANY

SCHEDULED FINAL DISTRIBUTION                TRUSTEE:  THE CHASE MANHATTAN BANK
      DATE:  NOVEMBER 15, 2015
                                            CUSIP NO.   61745M NJ 8
AGGREGATE CERTIFICATE BALANCE OF THE CLASS
K CERTIFICATES AS OF THE CLOSING DATE:      ISIN NO.   US61745MNJ89
$8,064,000.00
                                            NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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(except  with  respect  to the Class G,  Class H, Class J, Class K, Class L,
Class M,  Class N and  Class O  Certificates  by the  registered  owner of these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  K  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS L
                                            CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:    $___________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  MAY 15, 2016                   CUSIP NO.   61745M NK 5

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNK52
L CERTIFICATES AS OF THE CLOSING DATE:
$6,049,000.00_                              NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  L  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS M
                                            CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:    $___________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JUNE 15, 2017                  CUSIP NO.   61745M NL 3

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNL 36
M CERTIFICATES AS OF THE CLOSING DATE:
$6,048,000.00                               NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  M  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS N
                                            CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:    $___________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  JANUARY 15, 2018               CUSIP NO.   61745M NM 1

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNM19
N CERTIFICATES AS OF THE CLOSING DATE:
$4,032,000.00                               NO. ___


                             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 Servicer and
the Special Servicer,  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,
Distribution  Account and Interest Reserve 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 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  N  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 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 O CERTIFICATE]

THIS CLASS O CERTIFICATE  DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR,  THE PLACEMENT AGENT, THE TRUSTEE, THE CERTIFICATE REGISTRAR, 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.

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, 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 O 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 O CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS CERTIFICATE
MAY BE LESS THAN THAT SET FORTH BELOW.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __, 1999, AT AN ISSUE PRICE OF __% OF ITS INITIAL
CERTIFICATE BALANCE INCLUDING ACCRUED INTEREST. 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 WITH OID OF ___% OF ITS INITIAL
CERTIFICATE BALANCE,  THE YIELD TO MATURITY IS _________% PER ANNUM,  COMPOUNDED
MONTHLY,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS
___% OF ITS 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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  6.54%           CERTIFICATE BALANCE OF THIS CLASS O
                                            CERTIFICATE AS OF THE CLOSING DATE:
DATE OF POOLING AND SERVICING AGREEMENT:    $___________
AS OF JULY 1, 1999
                                            MASTER SERVICER:  CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                  MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                 SPECIAL SERVICER: CONNING ASSET
                                            MANAGEMENT COMPANY
FIRST DISTRIBUTION DATE: AUGUST 16, 1999
                                            TRUSTEE:  THE CHASE MANHATTAN BANK
SCHEDULED FINAL DISTRIBUTION
      DATE:  SEPTEMBER 15, 2018             CUSIP NO.   61745M NN 9

AGGREGATE CERTIFICATE BALANCE OF THE CLASS  ISIN NO.   US61745MNN91
O CERTIFICATES AS OF THE CLOSING DATE:
$6,052,937.00                               NO. ___


                             CLASS O 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 O  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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 O  Certificates.  The  Certificates  are  designated as the Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates,  Series 1999-CAM1
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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  O  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>




                   [TO BE ATTACHED TO GLOBAL CERTIFICATES]

                 SCHEDULE OF EXCHANGES OF GLOBAL CERTIFICATES

The following exchanges of a part of this Global Certificate have been made:



<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 CERTIFICATE  REGISTRAR,
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.

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, OR
ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO
ACQUIRE THIS CERTIFICATE.

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 CERTIFICATE
REGISTRAR 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 DISQUALIFIED  ORGANIZATION  OR AGENT
THEREOF OR A NON-UNITED  STATES PERSON, AS SUCH TERMS ARE DEFINED IN THE POOLING
AND  SERVICING  AGREEMENT  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 1999-CAM1


PERCENTAGE INTEREST OF THIS CLASS R-I      MASTER SERVICER:  CONNING ASSET
CERTIFICATE:  ___%                         MANAGEMENT COMPANY

DATE OF POOLING AND SERVICING AGREEMENT:   SPECIAL SERVICER: CONNING ASSET
AS OF JULY 1, 1999                         MANAGEMENT COMPANY

CUT-OFF DATE: JULY 1, 1999                 TRUSTEE:  THE CHASE MANHATTAN BANK

CLOSING DATE: JULY 21, 1999                CUSIP NO. __________

FIRST DISTRIBUTION DATE: AUGUST 16, 1999   NO. 1


                            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  and the  Special  Servicer,  a summary  of  certain  of the  pertinent
provisions of which is set forth hereafter.  The Class R-I Certificate  Owner is
not entitled to interest or principal  distributions.  The Class R-I Certificate
Owner will be entitled to receive the proceeds of the remaining  assets of REMIC
I, if any, on the latest Final Scheduled Distribution Date for the REMIC Regular
Certificates,  after distributions in respect of any accrued but unpaid interest
on the REMIC  Regular  Certificates  and after  distributions  in  reduction  of
principal  balance  have  reduced the  principal  balances of the REMIC  Regular
Certificates  to zero.  It is not  anticipated  that  there  will be any  assets
remaining in REMIC I or Trust on the Final Scheduled Distribution Date following
the  distributions  on  the  REMIC  Regular  Certificates.  The  Trust  consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Certificate  Account,  Distribution Account and Interest Reserve 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 1999-CAM1 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  represents a "residual interest" in a "real estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Code.

            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  on this  Certificate  will be made 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.

            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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            The  Depositor,  the  Trustee,  the  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE OF  THE  CLASS  R-I  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check,  to  ______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                                 EXHIBIT A-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 CERTIFICATE  REGISTRAR,
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.

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, OR
ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO
ACQUIRE THIS CERTIFICATE.

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 CERTIFICATE
REGISTRAR 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 DISQUALIFIED  ORGANIZATION  OR AGENT
THEREOF OR A NON-UNITED  STATES PERSON, AS SUCH TERMS ARE DEFINED IN THE POOLING
AND  SERVICING  AGREEMENT  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-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 1999-CAM1

PERCENTAGE INTEREST OF THIS CLASS R-II     MASTER SERVICER:  CONNING ASSET
CERTIFICATE: ___%                          MANAGEMENT COMPANY

DATE OF POOLING AND SERVICING AGREEMENT:   SPECIAL SERVICER: CONNING ASSET
AS OF JULY 1, 1999                         MANAGEMENTCOMPANY

CUT-OFF DATE: JULY 1, 1999                 TRUSTEE:  THE CHASE MANHATTAN BANK

CLOSING DATE: JULY 21, 1999                CUSIP NO. __________

FIRST DISTRIBUTION DATE: AUGUST 16, 1999   NO.  1

                            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  and the  Special  Servicer,  a summary  of  certain  of the  pertinent
provisions of which is set forth hereafter.  The Class R-II Certificate Owner is
not entitled to interest or principal distributions.  The Class R-II Certificate
Owner will be entitled to receive the proceeds of the remaining  assets of REMIC
II,  if any,  on the  latest  Final  Scheduled  Distribution  Date for the REMIC
Regular  Certificates,  after distributions in respect of any accrued but unpaid
interest on the REMIC Regular  Certificates and after distributions in reduction
of principal  balance have reduced the  principal  balances of the REMIC Regular
Certificates  to zero.  It is not  anticipated  that  there  will be any  assets
remaining  in  REMIC  II or  Trust  on the  Final  Scheduled  Distribution  Date
following  the  distributions  on the  REMIC  Regular  Certificates.  The  Trust
consists  primarily  of the Mortgage  Loans,  such amounts as shall from time to
time be held in the  Certificate  Account,  Distribution  Account  and  Interest
Reserve 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 1999-CAM1 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  represents a "residual interest" in a "real estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Code.

            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  on this  Certificate  will be made 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.

            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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            The  Depositor,  the  Trustee,  the  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS ONE OF  THE  CLASS  R-II  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                                 EXHIBIT A-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 CERTIFICATE  REGISTRAR,
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.

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, OR
ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO
ACQUIRE THIS CERTIFICATE.

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 CERTIFICATE
REGISTRAR 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 DISQUALIFIED  ORGANIZATION  OR AGENT
THEREOF OR A NON-UNITED  STATES PERSON, AS SUCH TERMS ARE DEFINED IN THE POOLING
AND  SERVICING  AGREEMENT  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-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 1999-CAM1

PERCENTAGE INTEREST OF THIS CLASS R-III    MASTER SERVICER:  CONNING ASSET
CERTIFICATE:  ___%                         MANAGEMENT COMPANY

DATE OF POOLING AND SERVICING AGREEMENT:   SPECIAL SERVICER: CONNING ASSET
AS OF JULY 1, 1999                         MANAGEMENT COMPANY

CUT-OFF DATE: JULY 1, 1999                 TRUSTEE:  THE CHASE MANHATTAN BANK

CLOSING DATE: JULY 21, 1999                CUSIP NO.  __________

FIRST DISTRIBUTION DATE: AUGUST 16, 1999   NO.  1

                           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 and the Special Servicer,  a summary of certain of the pertinent
provisions of which is set forth hereafter. The Class R-III Certificate Owner is
not entitled to interest or principal distributions. The Class R-III Certificate
Owner will be entitled to receive the proceeds of the remaining  assets of REMIC
III,  if any,  on the latest  Final  Scheduled  Distribution  Date for the REMIC
Regular  Certificates,  after distributions in respect of any accrued but unpaid
interest on the Certificates  and after  distributions in reduction of principal
balance have reduced the principal balances of the REMIC Regular Certificates to
zero. It is not anticipated that there will be any assets remaining in REMIC III
or Trust on the Final Scheduled Distribution Date following the distributions on
the REMIC Regular  Certificates.  The Trust  consists  primarily of the Mortgage
Loans,  such  amounts  as  shall  from  time to time be held in the  Certificate
Account,  Distribution  Account and  Interest  Reserve  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 1999-CAM1 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  represents a "residual interest" in a "real estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Code.

            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  on this  Certificate  will be made 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.

            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  Certificate
Registrar,  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            The  Depositor,  the  Trustee,  the  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS ONE OF THE  CLASS  R-III  CERTIFICATES  REFERRED  TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
________________________________  account number  ______________________  or, if
mailed by check, to  ___________________________________.  Statements  should be
mailed to  ____________________.  This information is provided by assignee named
above, or _______________________, as its agent.



<PAGE>



                                 EXHIBIT A-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 CERTIFICATE REGISTRAR, 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, 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.

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.  THIS
CERTIFICATE  IS ISSUED ON JULY __,  1999 AT AN ISSUE PRICE OF __% OF ITS INITIAL
NOTIONAL AMOUNT,  INCLUDING ACCRUED  INTEREST.  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 WITH OID OF ___% OF ITS INITIAL
NOTIONAL AMOUNT, THE YIELD TO MATURITY IS _____% PER ANNUM,  COMPOUNDED MONTHLY,
AND THE AMOUNT OF OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS ___% OF ITS
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 CERTIFICATE
REGISTRAR 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.

[LEGEND FOR REGULATION S TEMPORARY  GLOBAL  CERTIFICATE - PRIOR TO THE DATE THAT
IS 40 DAYS  AFTER  THE  LATER OF (A) THE  COMMENCEMENT  OF THE  OFFERING  OF THE
CERTIFICATES AND (B) JULY __, 1999, 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 1999-CAM1


INITIAL PASS-THROUGH RATE:  0.61555%       AGGREGATE NOTIONAL AMOUNT OF THE
                                           CLASS X CERTIFICATES AS OF THE
INITIAL NOTIONAL AMOUNT OF THIS CLASS X    CLOSING DATE:  $____________
CERTIFICATE:  $806,455,937.00
                                           MASTER SERVICER:  CONNING ASSET
DATE OF POOLING AND SERVICING AGREEMENT:   MANAGEMENT COMPANY
AS OF JULY 1, 1999
                                           SPECIAL SERVICER: CONNING ASSET
CUT-OFF DATE: JULY 1, 1999                 MANAGEMENT COMPANY

CLOSING DATE: JULY 21, 1999                TRUSTEE:  THE CHASE MANHATTAN BANK

FIRST DISTRIBUTION DATE: AUGUST 16, 1999   CUSIP NO.   61745M NP 4

                                           ISIN NO.   US61745MNP40

                                           NO. ___


                             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  and the  Special  Servicer,  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,  Distribution  Account and Interest Reserve  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 1999-CAM1
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 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 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
(except  with  respect to the Class G, Class H, Class J, Class K, Class L, Class
M,  Class  N  and  Class  O  Certificates  by  the  registered  owner  of  these
Certificates  with an aggregate initial  Certificate  Balance (or in the case of
the Class X Certificates,  a Notional Amount) of less than $50,000) 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  Certificate
Registrar,  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  $100,000  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  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection with any transfer or exchange of Certificates.

            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  Master  Servicer,  the  Special
Servicer  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 Master  Servicer,  the
Special  Servicer,  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 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;
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 Certificate  Registrar has executed this  Certificate  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.



<PAGE>




            IN WITNESS  WHEREOF,  the  Certificate  Registrar  has  caused  this
Certificate to be duly executed under this official seal.


                                   THE CHASE MANHATTAN BANK, as Certificate
                                   Registrar



                                   By:  ______________________________________
                                        AUTHORIZED OFFICER

Dated:

                        CERTIFICATE OF AUTHENTICATION

            THIS  IS  ONE  OF  THE  CLASS  X  CERTIFICATES  REFERRED  TO IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                   THE CHASE MANHATTAN BANK, as
                                   AUTHENTICATING AGENT



                                   By:  ______________________________________
                                        AUTHORIZED SIGNATORY


<PAGE>



                                ABBREVIATIONS

            The following  abbreviations,  when used in the  inscription  on the
face of this Certificate,  shall be construed as though they were written out in
full according to applicable laws or regulations:

TEN COM  -  as tenant in common          UNIF GIFT MIN ACT.............Custodian
TEN ENT  -  as tenants by the                                (Cust)
            entireties                         Under Uniform Gifts to Minors
JT TEN   -  as joint tenants with
            rights of survivorship
            and not as tenants in
            common                             Act.....................
                                                        (State)

   Additional abbreviations may also be used though not in the above list.
                               FORM OF TRANSFER

 FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
                           PLEASE INSERT SOCIAL SECURITY OR OTHER

                           IDENTIFYING NUMBER OF ASSIGNEE
__________________________

__________________________
                           _____________________________________________________


________________________________________________________________________________
            Please print or typewrite name and address of assignee

________________________________________________________________________________
the within Certificate and does hereby or irrevocably constitute and appoint

________________________________________________________________________________
to transfer the said Certificate in the Certificate Register of the within-named
Trust, with full power of substitution in the premises.

Dated: _______________________       ___________________________________________
                                     NOTICE:  The  signature to this  assignment
                                     must  correspond  with the name as  written
                                     upon the face of this  Certificate in every
                                     particular     without     alteration    or
                                     enlargement or any change whatever.

______________________________
SIGNATURE  GUARANTEED The signature  must be guaranteed by a commercial  bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.



<PAGE>





                          DISTRIBUTION INSTRUCTIONS

            The  assignee   should   include  the   following  for  purposes  of
distribution:

            Distributions  shall be made,  by wire  transfer  or  otherwise,  in
immediately    available    funds    to_____________    for   the   account   of
_________________________________________________  account number ______________
or, if mailed by check, to  _______________________________________.  Statements
should  be mailed to  ____________________.  This  information  is  provided  by
assignee named above, or _______________________, as its agent.



<PAGE>



                                  EXHIBIT B-1

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                           July __, 1999

Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036

General American Life Insurance Company
700 Market Street
St. Louis, MO 63101
Attention:  Steve Traynor

The City and County of San Francisco Employee's
Retirement System Pension Trust
c/o Conning Asset Management Company
500 Fifth Avenue, Suite 3130
New York, New York  10036
Attention:  Gregory White

Re:  Pooling  and  Servicing  Agreement  ("Pooling  and  Servicing   Agreement")
     relating to Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
     Certificates, Series 1999-CAM1

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 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 items
described  in clauses  (i)  through  (iii) of Section  13.12 of the  Pooling and
Servicing  Agreement  in the event that the  transfer of the  Mortgage  Loans is
determined not to be a sale.



<PAGE>




            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.


                                   The Chase Manhattan Bank, as Trustee



                                 By:  ________________________________________
                                      Name:
                                      Title:


<PAGE>



                            SCHEDULE OF EXCEPTIONS



<PAGE>



                                 EXHIBIT B-2

                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                _____ __, 1999

Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036

General American Life Insurance Company
700 Market Street
St. Louis, MO 63101
Attention:  Steve Traynor

The City and County of San Francisco Employee's
Retirement System Pension Trust
c/o Conning Asset Management Company
500 Fifth Avenue, Suite 3130
New York, New York  10036
Attention:  Gregory White

Re:  Pooling  And  Servicing  Agreement  ("Pooling  And  Servicing   Agreement")
     Relating To Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
     Certificates, Series 1999-CAM1

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: (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  pursuant
to clauses (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  pursuant
to clauses (i),  (ii),  (iv),  (v) and (viii) of the definition of Mortgage File
required to be included in the Mortgage  File, and with respect to all documents
specified in the other clauses of the  definition of Mortgage File 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 Mortgage Note and  Mortgage,  the street
address of the Mortgaged Property and the name of the Mortgagor 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 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 items
described  in clauses  (i)  through  (iii) of Section  13.12 of the  Pooling and
Servicing Agreement.



<PAGE>




            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.


                                   The Chase Manhattan Bank, as Trustee



                                   By:  ______________________________________
                                        Name:
                                        Title:



<PAGE>




                            SCHEDULE OF EXCEPTIONS



<PAGE>



                                  EXHIBIT C

                         FORM OF REQUEST FOR RELEASE

To:  The Chase Manhattan Bank, as Trustee
     450 West 33rd Street, 14th Floor
     New York, NY  10001-2697
     Attn: Capital Markets Fiduciary Services (CMBS)


Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificates, Series 1999-CAM1

                                           Date: ______ __, ____

            In connection with the  administration of the Mortgage Loans held by
you as Trustee  under the Pooling and  Servicing  Agreement  dated as of July 1,
1999 by and among Morgan  Stanley  Capital I Inc., as  Depositor,  Conning Asset
Management  Company,  as Master  Servicer  and Special  Servicer,  and The Chase
Manhattan  Bank,  as  Trustee  (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 in
accordance with our normal document retention  policy),  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.


                                   CONNING ASSET MANAGEMENT COMPANY



                                 By:  ________________________________________
                                      Name:
                                      Title:



<PAGE>



                                 EXHIBIT D-1

                      FORM OF TRANSFEROR CERTIFICATE FOR

            TRANSFERS OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES

                                    [DATE]

The Chase Manhattan Bank
450 West 33rd Street, 14th Floor
New York, New York  10001
 Attn:  Capital Markets Fiduciary Services (CMBS)

Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificates, Series 1999-CAM1, (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  Certificate
Balance  or  Notional  Amount  as of July  21,  1999  (the  "Closing  Date")  of
$__________.  The Certificates were issued pursuant to the Pooling and Servicing
Agreement  (the  "Pooling and Servicing  Agreement"),  dated as of July 1, 1999,
among Morgan  Stanley  Capital I Inc. as depositor  (the  "Depositor"),  Conning
Asset Management Company, as master servicer and special servicer, and The Chase
Manhattan  Bank,  as trustee.  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
      Certificate with the full right to transfer such Certificate free from any
      and all claims and encumbrances whatsoever.

                  2. Neither the  Transferor nor anyone acting on its behalf has
      (a)  offered,  transferred,  pledged,  sold or  otherwise  disposed of 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
      transfer, pledge or other disposition 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,  which (in the case of any of the acts  described  in clauses  (a)
      through (e) hereof) would  constitute a  distribution  of any  Certificate
      under the Securities Act of 1933, as amended (the  "Securities  Act"),  or
      would render the  disposition of any  Certificate a violation of Section 5
      of the  Securities  Act or any state  securities  laws,  or would  require
      registration  or  qualification   of  any  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]

The Chase Manhattan Bank, as Certificate Registrar
450 West 33rd Street, 14th Floor
New York, NY  10001-2697
Attn: Capital Markets Fiduciary Services (CMBS)

Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificate, Series 1999-CAM1 (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
Certificate  Balance or Notional Amount as of July 21, 1999 (the "Closing Date")
of  $__________.  The  Certificates  were  issued  pursuant  to the  Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of July 1,
1999,  among  Morgan  Stanley  Capital I Inc. as  depositor  (the  "Depositor"),
Conning Asset  Management  Company,  as master servicer and special servicer and
The Chase  Manhattan  Bank, as trustee.  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.

            4. Transferee  understands  that each  Transferred  Certificate will
bear the following legend:

      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.

            5. With respect to any  Transferred  Certificate  that is a Class G,
Class H, Class J,  Class K,  Class L,  Class M, Class N or Class O  Certificate,
Transferee understands that each Transferred Certificate will bear the following
legend:

      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  PROVISIONS  OF SECTION  3.3 OF THE POOLING  AND  SERVICING  AGREEMENT
      REFERRED TO HEREIN.

            6. 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 with respect to any Certificate, any interest in any 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  Certificate,  any
interest in any 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
Certificate, any interest in any Certificate or any other similar security.

            7. 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-2A

           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,  the Trustee and the
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 $____________________(1) 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 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.

____________________
       (1) Transferee must own and/or invest on a  discretionary  basis at least
   $100,000,000 in securities unless Transferee is a dealer,  and, in that case,
   Transferee  must  own  and/or  invest  on  a  discretionary  basis  at  least
   $10,000,000 in securities.


      ___   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 Rule  144A  pursuant  to which it  qualifies.  Note  that
            registered  investment companies should complete Annex 2 rather than
            this Annex 1.)
            ____________________________________________________________________
            ____________________________________________________________________
            ____________________________________________________________________
            ____________________________________________________________________

            3.  The term  "securities"  as used  herein  does  not  include  (i)
securities of issuers that are affiliated with the  Transferee,  (ii) securities
that are part of an unsold  allotment to or subscription  by the Transferee,  if
the  Transferee  is a dealer,  (iii)  bank  deposit  notes and  certificates  of
deposit, (iv) loan participations,  (v) repurchase  agreements,  (vi) securities
owned but subject to a repurchase  agreement and (vii)  currency,  interest rate
and  commodity  swaps.  For  purposes of  determining  the  aggregate  amount of
securities owned and/or invested on a discretionary basis by the Transferee, the
Transferee did not include any of the securities referred to in this paragraph.

            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
                         Certificates
       ___  ___          only for the Transferee's own account
       Yes  No


            6. If the answer to the  foregoing  question  is "no",  then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.



<PAGE>




            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.

                                   Print Name of Transferee

                                   By:
                                        Name:
                                        Title:
                                        Date:



<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 for the benefit of the Depositor,  the Trustee and the
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") or, if
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
the Transferee is part of a Family of Investment  Companies (as defined  below),
is an executive officer of the investment adviser (the "Adviser").

            2. The Transferee is a "qualified institutional buyer" as defined in
Rule 144A because (i) the Transferee is an investment  company  registered under
the Investment  Company Act of 1940, 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
            Rule 144A).

      ____  The  Transferee  is part of a Family of Investment  Companies  which
            owned in the aggregate $______________ in securities (other than the
            excluded  securities  referred  to  below)  as of  the  end  of  the
            Transferee's  most recent fiscal year (such amount being  calculated
            in accordance with Rule 144A).

            3. The term "Family of  Investment  Companies"  as used herein means
two or more  registered  investment  companies (or series thereof) that have the
same investment adviser or investment advisers that are affiliated (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

            4.  The term  "securities"  as used  herein  does  not  include  (i)
securities of issuers that are affiliated with the Transferee or are part of the
Transferee's  Family  of  Investment  Companies,  (ii)  bank  deposit  notes and
certificates of deposit, (iii) loan participations,  (iv) repurchase agreements,
(v)  securities  owned but subject to a repurchase  agreement and (vi) currency,
interest rate and commodity  swaps.  For purposes of  determining  the aggregate
amount of  securities  owned  and/or  invested on a  discretionary  basis by the
Transferee,  or owned by the Transferee's  Family of Investment  Companies,  the
securities referred to in this paragraph were excluded.

            5. The  Transferee is familiar with Rule 144A and  understands  that
the  parties to which this  certification  is being  made are  relying  and will
continue to rely on the statements  made herein because one or more sales to the
Transferee will be in reliance on Rule 144A.

                          Will the Transferee be purchasing the Transferred
                          Certificate
       ___   ___          only for the Transferee's own account
       Yes   No


            6. If the answer to the  foregoing  question  is "no",  then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

            7.  The   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

                                   By:
                                        Name:
                                        Title:
                                        Date:



<PAGE>



                                 EXHIBIT D-2B

                      FORM II OF TRANSFEREE CERTIFICATE

                         FOR TRANSFERS OF DEFINITIVE

                        PRIVATELY OFFERED CERTIFICATES

                                    [Date]

The Chase Manhattan Bank
450 West 33rd Street, 14th Floor
New York, New York  10001
Attn:  Capital Markets Fiduciary Services (CMBS)

Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificates, Series 1999-CAM1 (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
Balance  or  Notional  Amount  as of July  21,  1999  (the  "Closing  Date")  of
$__________ (the "Transferred  Certificates").  The Certificates,  including the
Transferred  Certificates,  were issued  pursuant  to the Pooling and  Servicing
Agreement,  dated as of July 1, 1999 (the  "Pooling and  Servicing  Agreement"),
among Morgan  Stanley  Capital I Inc., as depositor (the  "Depositor"),  Conning
Asset Management  Company, as master servicer and special servicer and The Chase
Manhattan Bank as trustee.  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  Certificate
Registrar 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.

            4. Transferee  understands  that each  Transferred  Certificate will
bear the following legend:

      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  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.

            5. With respect to any  Transferred  Certificate  that is a Class G,
Class H, Class J,  Class K,  Class L,  Class M, Class N or Class O  Certificate,
Transferee understands that each Transferred Certificate will bear the following
legend:

      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
      PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING  AGREEMENT REFERRED
      TO HEREIN.

            6. 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 with respect to any Certificate, any interest in any 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  Certificate,  any
interest in any 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
Certificate, any interest in any Certificate or any other similar security.

            7. 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.



<PAGE>




            8. 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]

The Chase Manhattan Bank
450 West 33rd Street, 14th Floor
New York, New York  10001
Attn:  Capital Markets Fiduciary Services (CMBS)

Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificates, Series 1999-CAM1 (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  Balance or Notional
Amount as of July 21, 1999 (the "Closing Date") of $__________ (the "Transferred
Certificates").  The Certificates,  including the Transferred Certificates, were
issued pursuant to the Pooling and Servicing Agreement, dated as of July 1, 1999
(the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I Inc., as
depositor  (the  "Depositor"),  Conning  Asset  Management  Company,  as  master
servicer and special  servicer,  and The Chase Manhattan  Bank, as trustee.  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.

                  3. 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  with
      respect to any  Certificate,  any interest in any 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  Certificate,  any
      interest in any 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
      Certificate,  any  interest  in  any  Certificate  or  any  other  similar
      security.

                                   Very truly yours,


                                       (Transferee)

                                   By:
                                        Name:
                                        Title:



<PAGE>



                                                         ANNEX 1 TO EXHIBIT D-3A

           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

         [for Transferees other than Registered Investment Companies]

            The undersigned  hereby certifies as follows to [name of Transferor]
(the  "Transferor")  and  [name  of  Certificate   Registrar],   as  Certificate
Registrar,  with respect to the commercial  mortgage  pass-through  certificates
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").

            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
$______________________(2) in securities  (other  than the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

      ___   Corporation,  etc. The  Transferee  is a  corporation  (other than a
            bank,   savings  and  loan  association  or  similar   institution),
            Massachusetts  or  similar  business  trust,  partnership,   or  any
            organization  described in Section 501(c)(3) of the Internal Revenue
            Code of 1986.

      ___   Bank.  The  Transferee  (a)  is  a  national  bank  or  a  banking
            institution  organized under the laws of any State, U.S. territory
            or  the   District  of   Columbia,   the   business  of  which  is
            substantially  confined to banking and is  supervised by the State
            or  territorial  banking  commission  or similar  official or is a
            foreign  bank or  equivalent  institution,  and (b) has an audited
            net worth of at least  $25,000,000 as  demonstrated  in its latest
            annual financial  statements,  a copy of which is attached hereto,
            as of a date not more  than 16 months  preceding  the date of sale
            of the  Certificate  in the case of a U.S. bank, and not more than
            18  months  preceding  such  date of sale  for a  foreign  bank or
            equivalent institution.

      ___   Savings  and  Loan.  The  Transferee  (a) is a  savings  and  loan
            association,  building  and loan  association,  cooperative  bank,
            homestead association or similar institution,  which is supervised
            and examined by a State or Federal  authority  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.

____________________
       (2) Transferee must own and/or invest on a  discretionary  basis at least
   $100,000,000 in securities unless Transferee is a dealer,  and, in that case,
   Transferee  must  own  and/or  invest  on  a  discretionary  basis  at  least
   $10,000,000 in securities.


      ___   State or Local Plan.  The  Transferee  is a plan  established  and
            maintained by a State, its political  subdivisions,  or any agency
            or  instrumentality  of the State or its  political  subdivisions,
            for the benefit of its employees.

      ___   ERISA Plan.  The  Transferee is an employee  benefit plan within the
            meaning of Title I of the Employee Retirement Income Security Act of
            1974.

      ___   Investment  Advisor.  The  Transferee  is  an  investment  advisor
            registered under the Investment Advisers Act of 1940, 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 Rule  144A  pursuant  to which it  qualifies.  Note  that
            registered  investment companies should complete Annex 2 rather than
            this Annex 1.)
            ____________________________________________________________________
            ____________________________________________________________________
            ____________________________________________________________________
            ____________________________________________________________________

            3.  The term  "securities"  as used  herein  does  not  include  (i)
securities of issuers that are affiliated with the  Transferee,  (ii) securities
that are part of an unsold  allotment to or subscription  by the Transferee,  if
the  Transferee  is a dealer,  (iii)  bank  deposit  notes and  certificates  of
deposit, (iv) loan participations,  (v) repurchase  agreements,  (vi) securities
owned but subject to a repurchase  agreement and (vii)  currency,  interest rate
and  commodity  swaps.  For  purposes of  determining  the  aggregate  amount of
securities owned and/or invested on a discretionary basis by the Transferee, the
Transferee did not include any of the securities referred to in this paragraph.

            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
Certificates 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
                         Certificates
      ___   ___          only for the Transferee's own account
      Yes   No


            6. If the answer to the  foregoing  question  is "no",  then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.



<PAGE>




            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
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties any updated  annual  financial  statements  that become  available on or
before the date of such purchase, promptly after they become available.

                                        ________________________________________
                                                Print Name of Transferee

                                   By:
                                        Name:
                                        Title:
                                        Date:



<PAGE>



                                                         ANNEX 2 TO EXHIBIT D-3A

           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  commercial  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
Rule 144A 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
Rule 144A 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
            Rule 144A).

      ____  The  Transferee  is part of a Family of Investment  Companies  which
            owned in the aggregate $______________ in securities (other than the
            excluded  securities  referred  to  below)  as of  the  end  of  the
            Transferee's  most recent fiscal year (such amount being  calculated
            in accordance with Rule 144A).

            3. The term "Family of  Investment  Companies"  as used herein means
two or more  registered  investment  companies (or series thereof) that have the
same investment adviser or investment advisers that are affiliated (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

            4.  The term  "securities"  as used  herein  does  not  include  (i)
securities of issuers that are affiliated with the Transferee or are part of the
Transferee's  Family  of  Investment  Companies,  (ii)  bank  deposit  notes and
certificates of deposit, (iii) loan participations,  (iv) repurchase agreements,
(v)  securities  owned but subject to a repurchase  agreement and (vi) currency,
interest rate and commodity  swaps.  For purposes of  determining  the aggregate
amount of  securities  owned  and/or  invested on a  discretionary  basis by the
Transferee,  or owned by the Transferee's  Family of Investment  Companies,  the
securities referred to in this paragraph were excluded.

            5. The  Transferee is familiar with Rule 144A and  understands  that
the  parties to which this  certification  is being  made are  relying  and will
continue to rely on the statements  made herein because one or more sales to the
Transferee will be in reliance on Rule 144A.

                         Will the Transferee be purchasing the Transferred
                         Certificates
      ___   ___          only for the Transferee's own account
      Yes   No


            6. If the answer to the  foregoing  question  is "no",  then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

            7.  The   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-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 1999-CAM1 (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
Certificate  Balance or Notional Amount as of July 21, 1999 (the "Closing Date")
of  $__________.  The  Certificates  were  issued  pursuant  to the  Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of July 1,
1999,  among Morgan  Stanley  Capital I Inc.,  as depositor  (the  "Depositor"),
Conning Asset  Management  Company,  as master servicer and special servicer and
The Chase  Manhattan  Bank, as trustee.  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 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. 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.

            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.

                                   Very truly yours,

                                       _________________________________________
                                       (Transferee)

                                  By:
                                       Name:
                                       Title:


<PAGE>



                                 EXHIBIT E-1

                   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  1999-CAM1,  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 (F) 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  (G) 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 has historically paid its debts as they have come
due and 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 Regulations 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 or a partnership organized in or under the laws of the United States
or any  political  subdivision  thereof  (other than a  partnership  that is not
treated as a U.S. Person under any applicable Treasury  regulations),  an estate
the income of which from  sources  outside the United  States is  includible  in
gross income for federal income tax purposes  regardless of its connection  with
the  conduct of a trade or  business  within  the United  States or a trust if a
court within the United States is able to exercise  primary  supervision  of the
administration  of the trust and one or more U.S.  Persons have the authority to
control all  substantial  decisions of the trust.  In addition,  certain  trusts
treated as U.S.  Persons  before  August 20, 1996 may elect to continue to be so
treated to the extent provided in regulations.

            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 this day
of ___________, ____.


                                   [NAME OF TRANSFEREE]



                                   By:  ________________________________________
                                        [Name of Officer]
                                        [Title of Officer]



<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 E-2

               FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF
                         REMIC RESIDUAL CERTIFICATES

                                                         _______________, 19__

The Chase Manhattan Bank,
  as Certificate Registrar
450 West 33rd Street, 14th Floor
New York, NY  10001-2697
Attn: Capital Markets Fiduciary Services (CMBS)

Re:  Morgan   Stanley   Capital  I  Inc.,   Commercial   Mortgage   Pass-Through
     Certificates, Series 1999-CAM1 (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 July 1, 1999 (the  "Pooling  and
Servicing  Agreement"),  among  Morgan  Stanley  Capital I Inc.,  as  Depositor,
Conning Asset Management Company,  as Master Servicer and Special Servicer,  and
The Chase  Manhattan  Bank,  as  Trustee.  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.

cc:   The Chase Manhattan Bank, as Trustee
      450 West 33rd Street, 14th Floor
      New York, NY  10001-2697
      Attn: Capital Markets Fiduciary Services (CMBS)



<PAGE>




            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 Regulations 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 1999-CAM1, 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.



<PAGE>




            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

                                   RESERVED



<PAGE>



                                  EXHIBIT H

                        FORM OF EXCHANGE CERTIFICATION

                             __________ __, _____

TO:   The Depository Trust Company

      CEDEL BANK, S. A. or
      Morgan Guaranty Trust Company
            of New York, Brussels Office
            Euroclear Operation Center

      Conning Asset Management, as Master Servicer

      The Chase Manhattan Bank, as Trustee

      The Chase Manhattan Bank, as Certificate Registrar
            Attn: Capital Markets Fiduciary Services (CMBS)

            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 1999-CAM1, 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
Certificate3 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]


____________________
3 [NOTE:  INFORMATION PROVIDED ABOVE WITH RESPECT TO PURCHASER AND THE FOREGOING
REPRESENTATION  MUST BE PROVIDED TO THE CERTIFICATE  REGISTRAR 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 1999-CAM1, CLASS      (THE "CERTIFICATES")

TO:   The Chase Manhattan Bank, as Certificate Registrar
      Attn: Capital Markets Fiduciary Services (CMBS)

      The Chase Manhattan Bank, as Trustee
            450 West 33rd Street, 14th Floor
            New York, NY  10001-2697
            Attn: Capital Markets Fiduciary Services (CMBS)

            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 July 1,  1999  (the  "Pooling  and  Servicing
Agreement") among you both, [_____________],  [_______________ and Conning Asset
Management,   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

                            SERVICING FEE SCHEDULE

- -------------------------------------------------------------------------------
                                                                      EXCESS
                                                                  SERVICING FEE
TAB #   PROPERTY NAME                                                  RATE
- -------------------------------------------------------------------------------
1       Century Park Office Building                                 0.1275%
2       Landow Office Building                                       0.3300%
3       Del Norte Plaza                                              0.1275%
4       Picture Tel Office Building                                  0.1275%
5       Club Hotel & Suites by Doubletree                            0.1275%
6       Ram's Village Apartments                                     0.1275%
7       Walsh Research Center                                        0.2100%
8       45 West 45th Street                                          0.2100%
9       Downtown Woodinville Retail Development #2                   0.1275%
10      Mid Rivers Plaza Shopping Center                             0.1275%
11      Pahrump Valley Junction Shopping Center                      0.1275%
12      Ogden Mall                                                   0.2100%
13      Westlake Village Marketplace                                 0.1275%
14      Ingram Micro Inc.  Facility                                  0.2100%
15      Greylyn Business Park                                        0.1275%
16      1700 Pennsylvania Avenue, N.W.                               0.1275%
17      Federal Express                                              0.2100%
18      Fairview Center                                              0.1275%
19      Stoneridge II Office Building                                0.2100%
20      Fort Collier Industrial Park                                 0.1275%
21      Battelle Environmental Technology Bldg.                      0.1275%
22      Parkview Office Building                                     0.2100%
23      Arboretum IV Office Building                                 0.2100%
24      Drury Inn - Union Station                                    0.1275%
25      Marketplace of Augusta-Phase 2                               0.1275%
26      Sonora Quest Laboratories                                    0.1275%
27      Winder Corners Shopping Center                               0.1275%
28      Battelle Energy & Environmental Sciences Bldg.               0.1275%
29      Encino Spectrum                                              0.1275%
30      Seventh Street Properties                                    0.2100%
31      Townview Square Shopping Center                              0.1275%
32      Highridge Apartments                                         0.2100%
33      Federal Express                                              0.2100%
34      Seven Corners Corporate Center                               0.1275%
35      The Mark Office Building                                     0.1275%
36      Rancho Viejo Apartments                                      0.2100%
37      Eastway Crossing Shopping Center                             0.3600%
38      Fair Oaks Medical Plaza                                      0.1275%
39      First Data Office Building                                   0.1275%
40      1301 Connecticut Avenue, N.W.                                0.1275%
41      Downtown Woodinville Retail Development #1                   0.1275%
42      Melbourne Square Promenade                                   0.1275%
43      Glen Place Shopping Center                                   0.1275%
44      Richmond Plaza Shopping Center                               0.2100%
45      Ocean Terrace Apartments                                     0.1275%
46      Pheasant Run Apartments                                      0.1275%
47      Liberty Crossing                                             0.1275%
48      Loganville Town Center                                       0.3300%
49      Danbury Commons Shopping Center                              0.1275%
50      Dairy Ashford Plaza Office Building                          0.1275%
51      Mt. Vernon Center                                            0.1275%
52      Norwalk Plaza                                                0.1275%
53      Magnolia Plaza                                               0.1275%
54      Atrium Circle At Campus Circle                               0.1275%
55      Fair Oaks Professional Building                              0.1275%
56      Orthologics Building                                         0.1275%
57      Home Depot                                                   0.1275%
58      General Instruments Building                                 0.1275%
59      1875 Charleston Road                                         0.2100%
60      Mountain View Professional Plaza                             0.1275%
61      Ventana Village Shopping Center                              0.1275%
62      MA Bioservices                                               0.1275%
63      65 K Street                                                  0.1275%
64      655 5th Avenue                                               0.2100%
65      14600 Winchester Blvd.                                       0.1275%
66      Best Buy                                                     0.1275%
67      Village Grove Shopping Center                                0.1275%
68      6006 Executive Boulevard                                     0.1275%
69      University Business Center                                   0.2100%
70      4215 Glencoe                                                 0.1275%
71      Snowcreek Crossing                                           0.1275%
72      Lighthouse Crossing Shopping Center                          0.1275%
73      Best Buy                                                     0.1275%
74      Creekside Office Park                                        0.1275%
75      Lithonia Lighting West Building                              0.1275%
76      5353-5499 Downey Road                                        0.1275%
77      Prince Frederick Office Park                                 0.1275%
78      Walgreens and Staples                                        0.1275%
79      Townley Apartments                                           0.1275%
80      Bay Tree Village                                             0.1275%
81      Bugaboo Steak House                                          0.1275%
82      Cotswold Plaza II                                            0.1275%
83      Lake Regency Building                                        0.1275%
84      Merit Abrasiveproducts Inc.                                  0.1275%
85      Totem Ridge Business Park                                    0.1275%
86      DSHS Office Building                                         0.3600%
87      Stafford Corporate Center                                    0.1275%
88      Best Buy                                                     0.1275%
89      R and R Plaza                                                0.1275%
90      Best Buy                                                     0.1275%
91      Circuit City - Colorado Springs                              0.1275%
92      204TH Street Partners                                        0.1275%
93      Commons 1 Office Building                                    0.1275%
94      Hayden Island Business Park                                  0.1275%
95      Quail Business Park                                          0.1275%
96      NW Corner of Hwy 74 & Mail Street                            0.1275%
97      Sportmart Plaza                                              0.1275%
98      Spectrum Business ParkV                                      0.1275%
99      Northwest Business Center III                                0.1275%
100     Mizner Place                                                 0.1275%
101     Kroger                                                       0.1275%
102     Food 4 Less                                                  0.1275%
103     Oxford Hill Apartments                                       0.1275%
104     Linens N' Things                                             0.1275%
105     Parklane Centre                                              0.1275%
106     Goldseker Industrial Portfolio                               0.1275%
107     Walgreens                                                    0.2100%
108     Cahners Publishing Company                                   0.1275%
109     Safeway                                                      0.1275%
110     Walden Woods Village Shopping Center                         0.1275%
111     Grand Terrace Shopping Center                                0.1275%
112     2199 Innerbelt Business Center Drive                         0.1275%
113     Kohl's                                                       0.1275%
114     Office Max                                                   0.1275%
115     Meadows Pavillion II                                         0.1275%
116     Bernardo Gateway Business Park                               0.1275%
117     1371 & 1375 N. Miller Street                                 0.1275%
118     Blakely Corners Shopping Center                              0.1275%
119     Sparks Medical Office Building                               0.1275%
120     North Canal Office Park                                      0.1275%
121     Federal Express                                              0.1275%
122     Behr Processing Building                                     0.1275%
123     The Shoppes at Salisbury II                                  0.1275%
124     Walgreens                                                    0.1275%
125     Eckerd Drug Store                                            0.2100%
126     Shop N' Kart Discount Grocery                                0.1275%
127     Office Max                                                   0.1275%
128     Eckerd Drug Store                                            0.2100%
129     Office Max                                                   0.1275%
130     DEA Building                                                 0.1275%
131     56th Street Commerce Park                                    0.1275%
132     4520 36th Street                                             0.1275%
133     Pacific Park                                                 0.1275%
134     Walgreens                                                    0.1275%
135     North Roseburg Plaza                                         0.1275%
136     Probity International Corp                                   0.1275%
137     NOAA-National Weather Service Building                       0.1275%
138     Winchester Court                                             0.1275%
139     2400 E. Francis                                              0.1275%
140     Walgreens                                                    0.1275%
141     Walgreens                                                    0.1275%
142     The Shoppes at Salisbury                                     0.1275%
143     Ames Department Store                                        0.1275%
144     Eckerd Drug Store                                            0.1275%
145     Pier I Office Building                                       0.1275%
146     Harstad/Coates Industrial Park                               0.1275%
147     Blockbuster Video                                            0.1275%
148     Walgreens                                                    0.1275%
149     Walgreens                                                    0.1275%
150     Airpark Holdings I                                           0.1275%
151     Walgreens                                                    0.1275%
152     The McCormick Executive Center Office Building               0.1275%
153     Blockbuster Video                                            0.1275%
- -------------------------------------------------------------------------------
        TOTALS/WEIGHTED AVERAGES
- -------------------------------------------------------------------------------

<PAGE>



                                  EXHIBIT K

                                   RESERVED



<PAGE>







                                  EXHIBIT L


                          FORM OF INSPECTION REPORT


<PAGE>


<TABLE>
<CAPTION>
  ===============================================================================================
  CONNING ASSET MANAGEMENT COMPANY
  Commercial Mortgage Servicing
  Annual Property Evaluation Report -
  Office/Retail/Ind.

                                                     Report Date:              Lender No:
  ===============================================================================================
<S>                                                 <C>                      <C>
  -----------------------------------------------
  CAMC FILE NO:
  -----------------------------------------------
  PROPERTY ADDRESS:
  -----------------------------------------------

  -----------------------------------------------
  PROPERTY TYPE:
  -----------------------------------------------
  PRIMARY USE:
  -----------------------------------------------
  SECONDARY USE:
  -----------------------------------------------
  OTHER USE:
  -----------------------------------------------
  CURRENT OCCUPANCY:
  -----------------------------------------------
  BUILDING SIZE NET:
  -----------------------------------------------
  NO. OF BUILDINGS:
  -----------------------------------------------
  NO. OF UNITS:
  -----------------------------------------------


  ===============================================================================================
  YEAR BUILT:                                        Managed by:
  -----------------------------------------------------------------------------------------------
  YEAR RENOVATED:                                    Phone:
  -----------------------------------------------------------------------------------------------
  LAND SIZE:                                         On-Site:
  ===============================================================================================

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

  -----------------------------------------------------------------------------------------------
  DATE OF PROPERTY INSPECTION:                   INSPECTED BY:
  -----------------------------------------------------------------------------------------------
  DATE REVIEWED:                                 REVIEWED BY:
  -----------------------------------------------------------------------------------------------

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

  -----------------------------------------------------------------------------------------------
     CONDITION OF THE PROPERTY (ATTACH PHOTOGRAPHS - EXTERIOR AND NEIGHBORING: PROPERTIES):
  -----------------------------------------------------------------------------------------------
<CAPTION>
                                                                           DEFERRED
  EXTERIOR                     EXCELLENT    GOOD       FAIR       POOR     MAINTENANCE
  --------
<S>                            <C>        <C>        <C>        <C>        <C>
  LANDSCAPING                  [      ]   [      ]   [      ]   [      ]   [      ]

  PAVED AREAS                  [      ]   [      ]   [      ]   [      ]   [      ]

  SIDEWALKS                    [      ]   [      ]   [      ]   [      ]   [      ]

  EXTERIOR FINISH              [      ]   [      ]   [      ]   [      ]   [      ]

  ROOF                         [      ]   [      ]   [      ]   [      ]   [      ]

  GENERAL MAINTENANCE          [      ]   [      ]   [      ]   [      ]   [      ]

  -----------------------------------------------------------------------------------------------
  COMMENTS (EXPLAIN DEFERRED
  MAINTENANCE)
  -----------------------------------------------------------------------------------------------
</TABLE>

  INFORMATION  CONTAINED  HEREIN  HAS BEEN  OBTAINED  FROM  BORROWERS,  PROPERTY
  MANAGERS,  OR OTHER OUTSIDE  PARTIES,  AND THEREFORE NO ASSURANCES ARE MADE BY
  WELLS FARGO AS TO THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION.

                                  PAGE 1 OF 2

<PAGE>


<TABLE>
<CAPTION>
  =============================================================================================
  Interior            Excellent    Good       Fair       Poor       N/A       Deferred
                                                                            Maintenance

<S>                   <C>        <C>        <C>        <C>        <C>        <C>
  ENTRY/HALLWAYS      [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  WALLS/CEILINGS      [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  LIGHTING            [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  CARPET/FLOOR        [      ]   [      ]   [      ]   [      ]   [      ]   [      ]
  COVERING

  STAIRS              [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  ELEVATORS           [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  KITCHEN/BATHROOMS   [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  HVAC/MECHANICAL     [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  FUNCTIONAL UNITY    [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  OVERALL PHYSICAL    [      ]   [      ]   [      ]   [      ]   [      ]   [      ]
  CONDITION

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

  COMMENTS:



<CAPTION>
<S>                          <C>       <C>       <C>       <C>      <C>      <C>      <C>
  =============================================================================================
                                        STRONG              STABLE            WEAK
  MARKET  STRENGTH                     [      ]            [      ]          [      ]
                                       IMPROVING            STABLE           DECLINING
  ECONOMIC TREND                       [      ]            [      ]          [      ]
                                       IMPROVING            STABLE           DECLINING
  NEIGHBORHOOD TREND                   [      ]            [      ]          [      ]
                             EXCELLENT             GOOD               FAIR             POOR
  MAINTENANCE OF             [      ]            [      ]           [      ]         [      ]
  NEIGHBORING
  PROPERTIES
                             EXCELLENT             GOOD               FAIR             POOR
  OCCUPANCY OF               [      ]            [      ]           [      ]         [      ]
  NEIGHBORING
  PROPERTIES
  ---------------------------------------------------------------------------------------------

  REGIONAL ANALYSIS:



  =============================================================================================
</TABLE>

  INFORMATION  CONTAINED  HEREIN  HAS BEEN  OBTAINED  FROM  BORROWERS,  PROPERTY
  MANAGERS,  OR OTHER OUTSIDE  PARTIES,  AND THEREFORE NO ASSURANCES ARE MADE BY
  WELLS FARGO AS TO THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION.

                                  PAGE 2 OF 2

<PAGE>



                                  EXHIBIT M

                   FORM OF MONTHLY CERTIFICATEHOLDER REPORT


<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS

DIST DATE:   16-Aug-1999      BOND PAYMENT SUMMARY      PAGE # 1-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                         Collateral
                                                                                          Support
                   Original      Beginning                                  Prepayment    Deficit                        Ending
                  Certificate   Certificate    Principal       Interest     Penalties    Allocation/       Total       Certificate
Class   Cusip #    Balance        Balance     Distribution   Distribution    (PP/YMC)      (Reimb)      Distribution     Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>       <C>           <C>           <C>            <C>            <C>          <C>            <C>             <C>




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

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
                      Original      Beginning                      Prepayment                         Ending
                      Notional      Notional       Interest         Penalties         Total           Notional
Class     Cusip #      Amount        Amount      Distribution       (PP/YMC)       Distribution       Balance
- --------------------------------------------------------------------------------------------------------------
<S>      <C>         <C>           <C>          <C>              <C>              <C>                <C>




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

- --------------------------------------------------------------------------------------------------------------
</TABLE>

Factor Information Per $1,000

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                       Beginning                                       Prepayment       Ending         Current           Next
                      Certificate      Principal         Interest       Penalties     Certificate    Pass Through    Pass Through
Class     Cusip #       Balance       Distribution     Distribution     (PP/YMC)        Balance          Rate            Rate
- ---------------------------------------------------------------------------------------------------------------------------------
<S>      <C>         <C>             <C>              <C>             <C>            <C>             <C>            <C>




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

- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Factor Information Per $1,000

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------
                       Beginning                         Prepayment       Ending
                       Notional          Interest        Penalties       Notional
Class     Cusip #       Balance        Distribution       (PP/YMC)        Balance
- ---------------------------------------------------------------------------------
<S>      <C>         <C>             <C>              <C>             <C>




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

- ---------------------------------------------------------------------------------
</TABLE>


If there are any questions or comments, please contact the Administrator listed
below.

                                    SusanLai
                            The Chase Manhattan Bank
                        450 West 33rd Street, 15th Floor
                               New York, NY 10001
                                  212-946-3228

                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER

[LOGO OMITTED]                            (copyright) 1998, CHASE MANHATTAN BANK
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS

DIST DATE:   16-Aug-1999      BOND PAYMENT SUMMARY      PAGE # 2-1
RECORD DATE: 30-Jul-1999


<TABLE>
<CAPTION>
<S>                          <C>
Sec.4.2 (a)(iii)             P&I Advances

Sec.4.2 (a)(iv)              Number of Mortgage Loans Outstanding as of Close of Business

Sec.4.2 (a)(v)               Realized Losses



Sec.4.2 (a)(vi)              Aggregate Stated Principal Balance

Sec.4.2 (a)(vii)             Aggregate Unpaid Principal Balance

Sec.4.2 (a)(viii)            Principal Balance of REO Loan and REO Date



Sec.4.2 (a)(ix)              REO Proceeds from Final Recovery Determination and Date



Sec.4.2 (a)(x)               Outstanding Principal Balance of REO loans and Appraisal



Sec.4.2 (a)(xi)              Servicing Compensation

Sec.4.2 (a)(xii)             Special Servicing Fee

Sec.4.2 (a)(xiii)            Prepayment Premium
                             Yield Maintenance
                             Excess Interest



Sec.III.2 (a)(xiv)           Default Interest
</TABLE>


                          ---------------------------
                          Class           Loss Amount
                          ---------------------------

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


                    ---------------------------------------
                    Loan Number         Balance        Date
                    ---------------------------------------

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


                    ---------------------------------------
                    Loan Number         Proceeds       Date
                    ---------------------------------------

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


                    ---------------------------------------
                    Loan Number         Balance        Date
                    ---------------------------------------

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


                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER

[LOGO OMITTED]                            (copyright) 1998, CHASE MANHATTAN BANK

<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS

DIST DATE:   16-Aug-1999      BOND PAYMENT SUMMARY      PAGE # 2-2
RECORD DATE: 30-Jul-1999


Sec.III.2 (a)(xv)        Appraisal Reduction


                    ------------------------------------------
                                     Reduction      Reduction
                    Loan Number        Amount         Date
                    ------------------------------------------

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


                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER

[LOGO OMITTED]                            (copyright) 1998, CHASE MANHATTAN BANK



<PAGE>

MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS

                  Distribution Mortgage of Loan Characteristics


DIST DATE:       16-Aug-1999
RECORD DATE:     30-Jul-1999

                STRATIFICATION BY ENDING SCHEDULED BALANCE AMOUNT
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
ENDING SCHEDULED              # OF       PRINCIPAL    % OF AGG.       WEIGHTED AVERAGE
                                                                   ------------------------------
 BALANCE AMOUNT               LOANS     BALANCE ($)   PRIN. BAL.    WAM    NOTE RATE(%)    DSCR
- -------------------------------------------------------------------------------------------------
<S>                            <C>       <C>            <C>         <C>    <C>          <C>
$1,000,000 or less              0         0.00           0.00        0      0.000000     0.000000
$1,000,001 to $2,000,000        0         0.00           0.00        0      0.000000     0.000000
$2,000,001 to $4,000,000        0         0.00           0.00        0      0.000000     0.000000
$4,000,001 to $6,000,000        0         0.00           0.00        0      0.000000     0.000000
$6,000,001 to $8,000,000        0         0.00           0.00        0      0.000000     0.000000
$8,000.001 to $10,000,000       0         0.00           0.00        0      0.000000     0.000000
$10,000,001 to $15,000,000      0         0.00           0.00        0      0.000000     0.000000
$15,000,001 to $20,000,000      0         0.00           0.00        0      0.000000     0.000000
- -------------------------------------------------------------------------------------------------
     TOTALS                     0         0.00           0.00        0      0.000000     0.000000
- -------------------------------------------------------------------------------------------------
  AVERAGE PRINCIPAL BALANCE               0.00
</TABLE>

                       STRATIFICATION BY CURRENT NOTE RATE
                                                                    PAGE #  3-1
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------
                        # OF    PRINCIPAL    % OF AGG.            WEIGHTED AVERAGE
                                                          --------------------------------
CURRENT NOTE RATE       LOANS  BALANCE ($)   PRIN. BAL.    WAM   NOTE RATE(%)       DSCR
- ------------------------------------------------------------------------------------------
<S>                      <C>     <C>           <C>         <C>   <C>             <C>
7.50000% or less          0      0.00           0.00        0     0.000000        0.000000
7.51000% to 7.75000%      0      0.00           0.00        0     0.000000        0.000000
7.76000% to 8.00000%      0      0.00           0.00        0     0.000000        0.000000
8.01000% to 8.25000%      0      0.00           0.00        0     0.000000        0.000000
8.26000% to 8.50000%      0      0.00           0.00        0     0.000000        0.000000
8.51000% to 8.75000%      0      0.00           0.00        0     0.000000        0.000000
8.76000% to 9.00000%      0      0.00           0.00        0     0.000000        0.000000
9.01000% to 9.25000%      0      0.00           0.00        0     0.000000        0.000000
9.26000% to 9.50000%      0      0.00           0.00        0     0.000000        0.000000
9.51000% to 9.75000%      0      0.00           0.00        0     0.000000        0.000000
9.75000% to 10.00000%     0      0.00           0.00        0     0.000000        0.000000
10.01000% to 11.01000%    0      0.00           0.00        0     0.000000        0.000000
- ------------------------------------------------------------------------------------------
     TOTALS               0      0.00           0.00        0     0.000000        0.000000
- ------------------------------------------------------------------------------------------
</TABLE>
                        CONNING ASSET MANAGEMENT COMPANY
                                 MASTER SERVICER


<PAGE>
MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS

                  Distribution Mortgage of Loan Characteristics


DIST DATE:       16-Aug-1999
RECORD DATE:     30-Jul-1999

          STRATIFICATION BY REMAINING STATED TERM (BALLOON LOANS ONLY)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
                              # OF       PRINCIPAL    % OF AGG.         WEIGHTED AVERAGE
                                                                   ------------------------------
 REMAINING STATED TERM        LOANS     BALANCE ($)   PRIN. BAL.    WAM    NOTE RATE(%)    DSCR
- -------------------------------------------------------------------------------------------------
<S>                           <C>         <C>            <C>        <C>       <C>          <C>
70 months or Less              0         0.00           0.00        0      0.000000     0.000000
71 months to 90 months         0         0.00           0.00        0      0.000000     0.000000
91 months to 110 months        0         0.00           0.00        0      0.000000     0.000000
111 months to 115 months       0         0.00           0.00        0      0.000000     0.000000
116 months to 120 months       0         0.00           0.00        0      0.000000     0.000000
121 months to 200 months       0         0.00           0.00        0      0.000000     0.000000
201 months to 274 months       0         0.00           0.00        0      0.000000     0.000000
- -------------------------------------------------------------------------------------------------
     TOTALS                    0         0.00           0.00        0      0.000000     0.000000
- -------------------------------------------------------------------------------------------------

</TABLE>



      STRATIFICATION BY REMAINING STATED TERM (FULLY AMORTIZING LOANS ONLY)

                                                                    PAGE #  3-2
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------
                           # OF      PRINCIPAL      % OF AGG.            WEIGHTED AVERAGE
                                                          --------------------------------------
REMAINING STATED TERM      LOANS     BALANCE ($)    PRIN. BAL.    WAM   NOTE RATE(%)       DSCR
- ------------------------------------------------------------------------------------------------
<S>                         <C>       <C>            <C>        <C>       <C>             <C>
70 months or Less            0        0.00           0.00         0     0.000000        0.000000
71 months to 90 months       0        0.00           0.00         0     0.000000        0.000000
91 months to 110 months      0        0.00           0.00         0     0.000000        0.000000
111 months to 115 months     0        0.00           0.00         0     0.000000        0.000000
116 months to 120 months     0        0.00           0.00         0     0.000000        0.000000
121 months to 200 months     0        0.00           0.00         0     0.000000        0.000000
201 months to 0 months       0        0.00           0.00         0     0.000000        0.000000
- ------------------------------------------------------------------------------------------------
     TOTALS                  0        0.00           0.00         0     0.000000        0.000000
- ------------------------------------------------------------------------------------------------
</TABLE>
                        CONNING ASSET MANAGEMENT COMPANY
                                 MASTER SERVICER


<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>



DIST DATE:    16-AUG-1999       DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS          PAGE # 3 - 3
RECORD DATE:  30-Jul-1999



                       STRATIFICATION BY DEBT SERVICE COVERAGE RATIO
- -----------------------------------------------------------------------------------------
                                                                WEIGHTED   AVERAGE
DEBT SERVICE       # OF      PRINCIPAL     % OF AGG.     --------------------------------
COVERAGE RATIO     LOANS     BALANCE($)    PRIN. BAL.    WAM    NOTE RATE(%)       DSCR
- -----------------------------------------------------------------------------------------
<S>               <C>       <C>            <C>         <C>    <C>             <C>
1.00x or Less         0         0.00           0.00       0     0.000000        0.000000
1.01x to 1.20x        0         0.00           0.00       0     0.000000        0.000000
1.21x to 1.24x        0         0.00           0.00       0     0.000000        0.000000
1.25x to 1.30x        0         0.00           0.00       0     0.000000        0.000000
1.31x to 1.40x        0         0.00           0.00       0     0.000000        0.000000
1.41x to 1.50x        0         0.00           0.00       0     0.000000        0.000000
1.51x to 1.60x        0         0.00           0.00       0     0.000000        0.000000
1.61x to 1.70x        0         0.00           0.00       0     0.000000        0.000000
1.71x to 1.80x        0         0.00           0.00       0     0.000000        0.000000
1.81x to 1.90x        0         0.00           0.00       0     0.000000        0.000000
1.91x to 2.00x        0         0.00           0.00       0     0.000000        0.000000
2.01x to 2.30x        0         0.00           0.00       0     0.000000        0.000000
2.31x to 2.40x        0         0.00           0.00       0     0.000000        0.000000











- -----------------------------------------------------------------------------------------
     TOTALS           0         0.00           0.00       0     0.000000        0.000000
- -----------------------------------------------------------------------------------------

<CAPTION>


                            STRATIFICATION BY SEASONING
- ------------------------------------------------------------------------------------
                                                             WEIGHTED AVERAGE
                        # OF    PRINCIPAL   % OF AGG.   ----------------------------
SEASONING               LOANS   BALANCE($)  PRIN. BAL.  WAM  NOTE RATE(%)     DSCR
- ------------------------------------------------------------------------------------
<S>                    <C>     <C>          <C>        <C>  <C>           <C>
12 months or Less          0       0.00       0.00       0    0.000000      0.000000
13 months to 24 months     0       0.00       0.00       0    0.000000      0.000000
25 months to 36 months     0       0.00       0.00       0    0.000000      0.000000
37 months to 48 months     0       0.00       0.00       0    0.000000      0.000000
49 months to 60 months     0       0.00       0.00       0    0.000000      0.000000
61 months to 72 months     0       0.00       0.00       0    0.000000      0.000000
73 months to 84 months     0       0.00       0.00       0    0.000000      0.000000
85 months to 96 months     0       0.00       0.00       0    0.000000      0.000000
97 months to 108 months    0       0.00       0.00       0    0.000000      0.000000












- ------------------------------------------------------------------------------------
         TOTALS            0       0.00         0.00     0   0.000000      0.000000
- ------------------------------------------------------------------------------------

</TABLE>

                        CONNING ASSET MANAGEMENT COMPANT
                                MASTER SERVICER

[LOGO OMITTED]                           (copyright) 1998, CHASE MANHATTAN BANK

<PAGE>
                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>

DIST DATE:    16-AUG-1999       DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS          PAGE # 3 - 4
RECORD DATE:  30-Jul-1999

                               STRATIFICATION BY STATE CODE
- -----------------------------------------------------------------------------------------
                                                                WEIGHTED   AVERAGE
                    # OF      PRINCIPAL     % OF AGG.     -------------------------------
STATE CODE          LOANS     BALANCE($)    PRIN. BAL.    WAM    NOTE RATE(%)       DSCR
- -----------------------------------------------------------------------------------------
<S>                <C>       <C>            <C>         <C>   <C>             <C>
ARIZONA               0         0.00           0.00       0     0.000000        0.000000
CALIFORNIA            0         0.00           0.00       0     0.000000        0.000000
COLORADO              0         0.00           0.00       0     0.000000        0.000000
CONNECTICUT           0         0.00           0.00       0     0.000000        0.000000
FLORIDA               0         0.00           0.00       0     0.000000        0.000000
GEORGIA               0         0.00           0.00       0     0.000000        0.000000
ILLINOIS              0         0.00           0.00       0     0.000000        0.000000
INDIANA               0         0.00           0.00       0     0.000000        0.000000
MASSACHUSETTS         0         0.00           0.00       0     0.000000        0.000000
MARYLAND              0         0.00           0.00       0     0.000000        0.000000
MICHIGAN              0         0.00           0.00       0     0.000000        0.000000
MISSOURI              0         0.00           0.00       0     0.000000        0.000000
NEW JERSEY            0         0.00           0.00       0     0.000000        0.000000
NEW YORK              0         0.00           0.00       0     0.000000        0.000000
OHIO                  0         0.00           0.00       0     0.000000        0.000000
OREGON                0         0.00           0.00       0     0.000000        0.000000
PENNSYLVANIA          0         0.00           0.00       0     0.000000        0.000000
SOUTH CAROLINA        0         0.00           0.00       0     0.000000        0.000000
TENNESSEE             0         0.00           0.00       0     0.000000        0.000000
TEXAS                 0         0.00           0.00       0     0.000000        0.000000
VIRGINIA              0         0.00           0.00       0     0.000000        0.000000










- -----------------------------------------------------------------------------------------
     TOTALS            0         0.00           0.00       0     0.000000        0.000000
- -----------------------------------------------------------------------------------------

<CAPTION>
                           STRATIFICATION BY PROPERTY TYPE
- ------------------------------------------------------------------------------------
                                                             WEIGHTED AVERAGE
                        # OF    PRINCIPAL   % OF AGG.   ----------------------------
PROPERTY TYPE           LOANS   BALANCE($)  PRIN. BAL.  WAM  NOTE RATE(%)     DSCR
- ------------------------------------------------------------------------------------
<S>                       <C>     <C>          <C>      <C> <C>           <C>
Office                     0       0.00         0.00     0   0.000000      0.000000
Industrial                 0       0.00         0.00     0   0.000000      0.000000
Multi-Family               0       0.00         0.00     0   0.000000      0.000000
Retail, Anchored           0       0.00         0.00     0   0.000000      0.000000
Retail, Unanchored         0       0.00         0.00     0   0.000000      0.000000
Ministorage                0       0.00         0.00     0   0.000000      0.000000
Multiple                   0       0.00         0.00     0   0.000000      0.000000










- ------------------------------------------------------------------------------------
         TOTALS            0       0.00         0.00     0   0.000000      0.000000
- ------------------------------------------------------------------------------------
</TABLE>

  Debt Coverage Service Ratios are calculated as described in the prospectus,
    values are updated periodically as new NOI figures become available from
     borrowers on an asset level. The TRUSTEE makes no representation as to
     the accuracy of the data provided by the borrower for this calculation

                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER

[LOGO OMITTED]                            (copyright) 1998, CHASE MANHATTAN BANK


<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                        STATEMENT TO CERTIFICATEHOLDERS

DIST DATE:   16-Aug-1999      HISTORICAL INFORMATION                 PAGE # 4-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                         Delinquencies                                        Prepayments        Rates & Maturities
          ----------------------------------------------------------------------------  -----------------------  ------------------
                                                                         Modifi-
           1 Month    2 Months   3 Months(+)  Foreclosures     REO       cations   Curtailment    Payoff    Next Weighted Avg.
Distrib.  ---------  ----------  -----------  ------------  ----------  ---------  -----------  ----------  ------------------
  Date    # Balance  # Balance   #   Balance  #    Balance  #  Balance  # Balance  #   Balance  #  Balance  Coupon      Remit   WAM
- -----------------------------------------------------------------------------------------------------------------------------------
<S>       <C>        <C>         <C>  <C>     <C>   <C>     <C> <C>     <C>        <C>  <C>     <C> <C>     <C>       <C>        <C>
06/16/99  0  $0.00   0  $0.00    0    $0.00   0     $0.00   0   $0.00   0  $0.00   0    $0.00   0   $0.00   0.000000  0.000000   0





- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


NOTE: FORECLOSURES AND REO TOTALS ARE EXCLUDED FROM THE DELINQUENT AGING
CATEGORIES

                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER

[LOGO OMITTED]                            (copyright) 1998, CHASE MANHATTAN BANK

<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                  COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                         STATEMENT TO CERTIFICATEHOLDERS


<TABLE>
<CAPTION>
DIST DATE:    16-Aug-1999                                      LOAN STATUS DETAIL                                PAGE#   5-1
RECORD DATE:  30-Jul-1999

- -----------------------------------------------------------------------------------------------------------------------------------
   Loan    Offering    Property    Standard        State    Principal & Interest      Gross     Maturity    Neg      Beginning
  Number     Memo        Type     Metropolitan                    Payment             Coupon      Date      Amt   Scheduled Balance
             Cross        (I)      Statistical                                                             Flag
           Reference                  Area
- ------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>        <C>            <C>            <C>                <C>          <C>     <C>          <C>
 EXAMPLE      N/A         N/A        N/A            N/A            $0.00              .00000       N/A     N/A          $0.00

</TABLE>




  Ending Scheduled      Paid     Appraisal    Appraisal    Has Loan       Loan
       Balance        Through    Reduction    Reduction    Ever Been     Status
                        Date        Date        Amount     Serviced?      Code
                                                            (Y/N)         (II)
- -------------------------------------------------------------------------------
        $0.00            N/A        N/A         $0.00         N            N/A





<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                <C>                               <C>                         <C>
 (I) PROPERTY TYPE CODE:   6. Non-Exempt      12. Hotel                         (II) LOAN STATUS CODE:
  1. Single Family         7. Church          13. Industrial                         1. Specially Serviced  6. Discounted Payoff
  2. Multi-Family          8. School,HCF,WF   14. Industrial/Flex                    2. Foreclosure         7. Foreclosure Sale
  3. Condo, Co-op or TH    9. Retail          15. Multiple Properties                3. Bankruptcy          8. Bankruptcy Sale
  4. Mobile Home           10. Office         16. MiniStorage                        4. REO                 9. REO Disposal
  5. Plan Unit Development 11. Retail/Office  32. Warehouse                          5. Prepayment in Full  10. Modification/Workout
                                                                                                            11. Rehabilitation
- ------------------------------------------------------------------------------------------------------------------------------------
[LOGO OMITTED]                                    CONNING ASSET MANAGEMENT COMPANY
                                                          MASTER SERVICER                         (c) 1998, CHASE MANHATTAN BANK
</TABLE>

<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                  COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                         STATEMENT TO CERTIFICATEHOLDERS


<TABLE>
<CAPTION>
DIST DATE:    16-Aug-1999                                      DELINQUENCY DETAIL                                PAGE#   6-1
RECORD DATE:  30-Jul-1999

- ------------------------------------------------------------------------------------------------------------------------------------
Loan Number       Offering     # of Months     Paid Through    Current Loan Balance      Current     Outstanding P&I     Advance
                 Memo Cross     Delinquent         Date                                    P&I          Advances **    Description
                 Reference                                                               Advances
                                                                                                                            (1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>            <C>            <C>             <C>                     <C>           <C>              <C>






                                       NO DELINQUENT LOANS REPORTED THIS PERIOD




<CAPTION>
Loan       Special      Foreclosure      Current Property      Outstanding      Outstanding      REO Date
Status     Servicer         Date            Protection           Property         Property
          Start Date                         Advances           Protection       Bankruptcy
(II)                                                             Advances           Date
- ---------------------------------------------------------------------------------------------------------





                  NO DELINQUENT LOANS REPORTED THIS PERIOD




- ------------------------------------------------------------------------------------------------------------------------------------
(I) ADVANCE DESCRIPTION:   A. In grace period                                   (II) LOAN STATUS CODE:
                           B. Late but (less than) 1 month                           1. Specially Serviced  6. Discounted Payoff
                           1. 1 month delinquent                                     2. Foreclosure         7. Foreclosure Sale
                           2. 2 months delinquent                                    3. Bankruptcy          8. Bankruptcy Sale
                           3. 3+ months delinquent                                   4. REO                 9. REO Disposal
                                                                                     5. Prepayment in Full  10. Modification/Workout
                                                                                                            11. Rehabilitation

  ** Outstanding P&I advances include current period.
- ------------------------------------------------------------------------------------------------------------------------------------
[LOGO OMITTED]                                    CONNING ASSET MANAGEMENT COMPANY
                                                          MASTER SERVICER                         (c) 1998, CHASE MANHATTAN BANK
</TABLE>


<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                  COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
                                SERIES 1999-CAM1
                         STATEMENT TO CERTIFICATEHOLDERS


<TABLE>
<CAPTION>
DIST DATE:    16-Aug-1999                                      MODIFIED LOAN DETAIL                              PAGE#   7-1
RECORD DATE:  30-Jul-1999

- ------------------------------------------------------------------------------------------------------------------------------------
   Loan        Offering       Modification                               Modification Description
  Number      Memorandum          Date
                Cross
              Reference
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>            <C>                                         <C>





                                          NO MODIFIED LOANS REPORTED THIS PERIOD






- ------------------------------------------------------------------------------------------------------------------------------------
[LOGO OMITTED]                                    CONNING ASSET MANAGEMENT COMPANY
                                                          MASTER SERVICER                         (c) 1998, CHASE MANHATTAN BANK

</TABLE>

<PAGE>

MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                ADVANCED SUMMARY
DIST DATE:     16-AUG-1999                                           PAGE # 8-1
RECORD DATE:   30-JUL-1999

Master Servicer P&I Advances Made
Master Servicer Unreimbursed P&I Advanced Outstanding
Interest Accrued & Payable to Master Servicer in Respect of Advances Made

                            SERVICING FEE BREAKDOWN

Current Period Accrued Servicing Fees
Less Delinquent Servicing Fees
Plus Additional Servicing Fees
Less Reductions to Servicing Fees
Plus Servicing Fees For Delinquent Payments Received
Plus Adjustment for Prior Servicing Calculations
Total Servicing Fees Collected

              ALLOCATION OF INTEREST SHORTFALLS, LOSSES & EXPENSES
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
CLASS       ACCRUED CERTIFICATE       PREPAYMENT INTEREST       BEGINNING UNPAID       INTEREST LOSS
               INTEREST                   SHORTFALL                INTEREST
- ---------------------------------------------------------------------------------------------------------
<S>            <C>                        <C>                      <C>                 <C>

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


- ---------------------------------------------------------------------------------------------------------
EXPENSES        TOTAL INTEREST PAYABLE       CERTIFICATE INTEREST       ENDING UNPAID
                                                DISTRIBUTABLE             INTEREST
- ---------------------------------------------------------------------------------------------------------


- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
</TABLE>
- --------------------------------------------------------------------------------
                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER
- --------------------------------------------------------------------------------
<PAGE>
MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                              REALIZED LOSS DETAIL
DIST DATE: 16-AUG-1999                                               PAGE # 9-1
RECORD DATE:  30-JUL-1999
- --------------------------------------------------------------------------------------------------------------
 LOAN      OFERING       APPRAISAL       APPRAISAL VALUE       BEGINNING       GROSS PROCEEDS       GROSS
NUMBER      MEMO           DATE                                SCHEDULED                            PROCEEDS %
           CROSS                                                BALANCE                             SCHEDULED
          REFERENCE                                                                                 PRINCIPAL
- --------------------------------------------------------------------------------------------------------------
<S>      <C>               <C>            <C>                   <C>            <C>                  <C>
- --------------------------------------------------------------
LIQUIDATION         NET            NET           REALIZED LOSS
 EXPENSES       LIQUIDATION      PROCEEDS %
                  PROCEEDS       SCHEDULED
                                  BALANCE
- --------------------------------------------------------------


                    NO REALIZED LOSSES REPORTED THIS PERIOD

</TABLE>
- --------------------------------------------------------------------------------
                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER
- --------------------------------------------------------------------------------
<PAGE>


MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                        SPECIALLY SERVICED LOANS DETAIL
DIST DATE:   16-AUG-1999                                             PAGE #10-1
RECORD DATE: 30-JUL-1999
- --------------------------------------------------------------------------------------------------------------------
DISTRIBUTION       LOAN      O     SS        SPEC       CURRENT       BALANCE       PROP   ST   INTEREST      NET
DATE              NUMBER     M   TRANSFER    SERV       SCHEDULE      TRANSFER      TYPE          RATE     OPERATING
                             C     DATE      CODE       BALANCE         DATE                                INCOME
                             R               (II)                                   (I)
- --------------------------------------------------------------------------------------------------------------------
<S>               <C>        <C>   <C>       <C>        <C>           <C>           <C>    <C>    <C>        <C>

- -------------------------------------------------------------------------------------------------
NOI       DEBT        MATURITY      REM        INSPECTION       APPRAISAL          APPRAISAL
DATE      SERVICE      DATE         TERM          DATE            DATE               VALUE
          COVERAGE
           RATIO
- -------------------------------------------------------------------------------------------------
                NO SPECIALLY SERVICED LOANS REPORTED THIS PERIOD
- -------------------------------------------------------------------------------------------------
</TABLE>


(I)PROPERTY TYPE CODE:        6. Non-Exempt             12. Hotel
1. Single Family              7. Church                 13. Industrial
2. Multi-Family               8. School, HCF, WF        14. Industrial/Flex
3. Condo, Co-op or TH         9. Retail                 15. Multiple Properties
4. Mobile Home                10. Office                16. MiniStorage
5. Plan Unit Development      11. Retail/Office         32. Warehouse


(II) SPECIAL SERVICE CODE:
(1) Request to waive prepayment penalty         (5) In Foreclosure
(2) Payment default                             (6) Now REO
(3) Request to modify or workout                (7) Paid Off
(4) Borrower Bankruptcy                         (8) Returned to Master Servicer
- --------------------------------------------------------------------------------
                        CONNING ASSET MANAGEMENT COMPANY
                                MASTER SERVICER
- --------------------------------------------------------------------------------
<PAGE>


MORGAN STANLEY CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1999-CAM1
STATEMENT TO CERTIFICATEHOLDERS

- --------------------------------------------------------------------------------
                        PRINCIPAL PREPAYMENT DETAIL
DIST DATE:    16-AUG-1999                                           PAGE # 11-1
RECORD DATE:  30-JUL-1999
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
LOAN       OFFERING       CURTAILMENT AMOUNT      PAYOFF         NET           NET          MORTGAGE
NUMBER       MEMO                                 AMOUNT     LIQUIDATION    INSURANCE      REPURCHASE
            CROSS                                              PROCEEDS     PROCEEDS         PRICE
           REFERNCE
- -------------------------------------------------------------------------------------------------------
<S>        <C>            <C>                     <C>          <C>           <C>            <C>

                  NO PRINCIPAL PREPAYMENT REPORTED THIS PERIOD
- --------------------------------------------------------------------------------
 </TABLE>
                       CONNING ASSET MANGEMENT COMPANY
                                MASTER SERVICER
- --------------------------------------------------------------------------------


<PAGE>



                                  EXHIBIT N


                            FORM OF ANNUAL REPORT



<PAGE>


<TABLE>
<CAPTION>
  ===============================================================================================
  CONNING ASSET MANAGEMENT COMPANY
  Commercial Mortgage Servicing
  Annual Property Evaluation Report -
  Multifamily.

                                                     Report Date:              Lender No:
  ===============================================================================================
<S>                                                <C>                         <C>
  -----------------------------------------------
  CAMC FILE NO:
  -----------------------------------------------
  BORROWER:
  -----------------------------------------------
  PROPERTY ADDRESS:
  -----------------------------------------------
  PROPERTY TYPE:
  -----------------------------------------------
  PRIMARY USE:
  -----------------------------------------------
  SECONDARY USE:
  -----------------------------------------------
  OTHER USE:
  -----------------------------------------------
  CURRENT OCCUPANCY:
  -----------------------------------------------
  OCCUPANCY TYPE:
  -----------------------------------------------
     BUILDING SIZE NET               S/F
         RENTABLE:
  -----------------------------------------------
  NO. OF BUILDINGS:
  -----------------------------------------------
  NO. OF APT. UNITS:
  -----------------------------------------------

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

<CAPTION>
<S>               <C>           <C>              <C>              <C>              <C>
  -----------------------------------------------------------------------------------------------
  APT UNIT BREAKDOWN:
  STUDIO #        RENT           1 BR #______    RENT __________  2 BR #______     RENT _________
   3 BR#_______   RENT           OTHER           RENT __________  DESCRIPTION:___________________
  -----------------------------------------------------------------------------------------------
  YEAR BUILT:
  -----------------------------------------------------------------------------------------------
  YEAR RENOVATED:                                    Offsite Management
  -----------------------------------------------------------------------------------------------
  LAND SIZE:                                         Phone:
  -----------------------------------------------------------------------------------------------
  # OF PARKING                  UNCOVERED            On-Site Contact:
  SPACES:                        COVERED
  ===============================================================================================

  -----------------------------------------------------------------------------------------------
  DATE OF PROPERTY INSPECTION:                   INSPECTED BY:
  -----------------------------------------------------------------------------------------------
  DATE REVIEWED:                                 REVIEWED BY:
  -----------------------------------------------------------------------------------------------

  -----------------------------------------------------------------------------------------------
      CONDITION OF THE PROPERTY (ATTACH PHOTOGRAPHS - EXTERIOR AND NEIGHBORING: PROPERTIES):
  -----------------------------------------------------------------------------------------------
<CAPTION>

  EXTERIOR                     EXCELLENT    GOOD       FAIR       POOR
  --------
<S>                            <C>        <C>        <C>        <C>
  LANDSCAPING                  [      ]   [      ]   [      ]   [      ]

  PAVED AREAS                  [      ]   [      ]   [      ]   [      ]

  SIDEWALKS                    [      ]   [      ]   [      ]   [      ]

  EXTERIOR FINISH              [      ]   [      ]   [      ]   [      ]

  ROOF                         [      ]   [      ]   [      ]   [      ]

  GENERAL MAINTENANCE          [      ]   [      ]   [      ]   [      ]

  -----------------------------------------------------------------------------------------------
  COMMENTS (EXPLAIN DEFERRED
  MAINTENANCE)



  ===============================================================================================
</TABLE>

  INFORMATION  CONTAINED  HEREIN  HAS BEEN  OBTAINED  FROM  BORROWERS,  PROPERTY
  MANAGERS,  OR OTHER OUTSIDE  PARTIES,  AND THEREFORE NO ASSURANCES ARE MADE BY
  WELLS FARGO AS TO THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION.

                                  PAGE 1 OF 2



<PAGE>



<TABLE>
<CAPTION>
  =============================================================================================
  Interior            Excellent    Good       Fair       Poor       N/A       Deferred
                                                                            Maintenance

<S>                   <C>        <C>        <C>        <C>        <C>        <C>
  ENTRY/HALLWAYS      [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  WALLS/CEILINGS      [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  LIGHTING            [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  CARPET/FLOOR        [      ]   [      ]   [      ]   [      ]   [      ]   [      ]
  COVERING

  STAIRS              [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  ELEVATORS           [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  KITCHEN/BATHROOMS   [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  HVAC/MECHANICAL     [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  FUNCTIONAL UNITY    [      ]   [      ]   [      ]   [      ]   [      ]   [      ]

  OVERALL PHYSICAL    [      ]   [      ]   [      ]   [      ]   [      ]   [      ]
  CONDITION

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

  COMMENTS:



<CAPTION>
<S>                          <C>       <C>       <C>       <C>      <C>      <C>      <C>
  =============================================================================================
                                        STRONG              STABLE            WEAK
  MARKET  STRENGTH                     [      ]            [      ]          [      ]
                                       IMPROVING            STABLE           DECLINING
  ECONOMIC TREND                       [      ]            [      ]          [      ]
                                       IMPROVING            STABLE           DECLINING
  NEIGHBORHOOD TREND                   [      ]            [      ]          [      ]
                             EXCELLENT             GOOD               FAIR             POOR
  MAINTENANCE OF             [      ]            [      ]           [      ]         [      ]
  NEIGHBORING
  PROPERTIES
                             EXCELLENT             GOOD               FAIR             POOR
  OCCUPANCY OF               [      ]            [      ]           [      ]         [      ]
  NEIGHBORING
  PROPERTIES
  ---------------------------------------------------------------------------------------------

  REGIONAL ANALYSIS:



  =============================================================================================
</TABLE>

  INFORMATION  CONTAINED  HEREIN  HAS BEEN  OBTAINED  FROM  BORROWERS,  PROPERTY
  MANAGERS,  OR OTHER OUTSIDE  PARTIES,  AND THEREFORE NO ASSURANCES ARE MADE BY
  WELLS FARGO AS TO THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION.


                                  PAGE 2 OF 2

<PAGE>


<TABLE>
<CAPTION>
 -------------------------------------------------------------
 CONNING ASSET MANAGEMENT CO. - OPERATING  STATEMENT  REVIEW
 -------------------------------------------------------------

                              --------------------------------
                    LOAN#
                                                                              ----------------
                INVESTOR#                                                          Completed
                                                                              ----
            PROPERTY TYPE                                                          Reviewed
                                                                              ----------------
               CITY/STATE
                              --------------------------------

                              ----------------   -------------     ------------   ------------
              # OF MONTHS                             12               12
         ANNUALIZED (Y/N)                             No               No
                              ----------------   -------------     ------------   ------------

                                 12/31/98          12/31/97         12/31/96       At Issue
<S>                           <C>                <C>               <C>            <C>
                              ----------------   -------------     ------------   ------------
              GROSS RENTS
                              ----------------   -------------     ------------   ------------
           REIMBURSEMENTS
                              ----------------   -------------     ------------   ------------
             TOTAL INCOME
                              ----------------   -------------     ------------   ------------
                  VACANCY
                              ----------------   -------------     ------------   ------------
    DISCOUNTS/CONCESSIONS
                              ----------------   -------------     ------------   ------------
             OTHER INCOME
                              ----------------   -------------     ------------   ------------
   EFFECTIVE GROSS INCOME
                              ----------------   -------------     ------------   ------------

                              ----------------   -------------     ------------   ------------
           PROPERTY TAXES
                              ----------------   -------------     ------------   ------------
                INSURANCE
                              ----------------   -------------     ------------   ------------
                UTILITIES
                              ----------------   -------------     ------------   ------------
               MANAGEMENT
                              ----------------   -------------     ------------   ------------
          MAINT & REPAIRS
                              ----------------   -------------     ------------   ------------
         SALARIES & ADMIN
                              ----------------   -------------     ------------   ------------
              ADVERTISING
                              ----------------   -------------     ------------   ------------
             GROUND LEASE
                              ----------------   -------------     ------------   ------------
                    OTHER
                              ----------------   -------------     ------------   ------------
      TOTAL OPER EXPENSES
                              ----------------   -------------     ------------   ------------
                      NOI
                              ----------------   -------------     ------------   ------------

                              ----------------   -------------     ------------   ------------
         CAPITAL RESERVES
                              ----------------   -------------     ------------   ------------
           TI/LC RESERVES
                              ----------------   -------------     ------------   ------------
                    OTHER
                              ----------------   -------------     ------------   ------------
                      NOI
                              ----------------   -------------     ------------   ------------
             DEBT SERVICE
                              ----------------   -------------     ------------   ------------
                     DSCR
                              ----------------   -------------     ------------   ------------

                              ----------------   -------------     ------------   ------------
                OCCUPANCY
                              ----------------   -------------     ------------   ------------
                    AS OF
                              ----------------   -------------     ------------   ------------
</TABLE>

  COMMENTS






  Information  contained  herein  has  been  furnished  by  borrowers,  property
  managers,  or other outside  parties,  and therefore no assurances are made by
  Wells Fargo Bank as to the accuracy or completeness of such information.



<PAGE>




                                  EXHIBIT O

                   FORM OF SPECIAL SERVICER MONTHLY REPORT



<PAGE>


DELINQUENT AND SPECIALLY SERVICED ASSET REPORT

<TABLE>
<CAPTION>
Offering                                                  Paid                          Unpaid       Scheduled    Special
Circular   Loan     Property                   Maturity   Through   Unpaid Balance      Principal    Principal    Servicer
Control#   Number   Type       City    State   Date       Date      At Transfer Date    Balance      Balance      Transfer Date
- -------------------------------------------------------------------------------------------------------------------------------
<S>        <C>      <C>        <C>     <C>     <C>        <C>       <C>                 <C>          <C>          <C>



<CAPTION>
Offering   Reason
Circular   Transfer    Resolution    Current        Outstanding    Advance           Outstanding Property   Purpose of Property
Control#   to SS (1)   Status (2)    P&I Advance    P&I Advances   Description (3)   Protection Advances    Protection Advances
- -------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>           <C>            <C>            <C>               <C>                    <C>



<CAPTION>
Offering
Circular   Appraisal   Appraisal   NOI    Latest       Debt Service     Latest           Latest        Inspection   Foreclosure
Control#   Date        Value       Date   Annual NOI   Coverage Ratio   Occupancy Date   Occupancy %   Date         Date
- -------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>         <C>    <C>          <C>              <C>              <C>           <C>          <C>



<CAPTION>
Offering
Circular   Bankruptcy                 Brief Description of Site Inspection, Foreclosure
Control#   Date          REO Date     Proceedings, or Negotiations w/Mortgager
- ------------------------------------------------------------------------------------------
<S>        <C>           <C>          <C>



</TABLE>


(3)         0.  P&I Advance - Late Payment but (less than) one month delinquent
Advance     1.  P&I Advance - Loan delinquent 1 month
Description 2.  P&I Advance - Loan delinquent 2 months
            3.  P&I Advance - Loan delinquent 3 months or more
            4.  P&I Advance - Loan in Grace Period
            5.  P&I Advance - Assumed Scheduled Payment

<PAGE>


                                                             Determination Date:
                                                                       Due Date:
                                                                     Loan Group:

Delinquent and
Specially Serviced Asset Report


<TABLE>
<CAPTION>
                                                                       Special Servicing Status
                                                                                 Codes

                                                 Sched.      Paid               Transfer  Resol.
Loan    Prop.                         Asset     Balance       to      Transfer   Reason   Status
No.     Type      City      State     Type       ($000)      Date       Date      (1)       (2)
- --------------------------------------------------------------------------------------------------
<S>     <C>       <C>       <C>       <C>       <C>          <C>      <C>       <C>       <C>




<CAPTION>
                           Cash Flow Data           Occupancy           Appraisal Data

        Monthly   Total    Latest  Latest             Latest   Latest           Latest
         P&I      Cumul.    Op.    Annual             Occu-     Occu-    Latest  Appr.
Loan     Pmt.    Advance   Stmt.    NOI     Latest    pancy     pancy    Appr.   Value   Latest
No.     ($000)    ($000)   Date    ($000)    DSCR      Date      (%)     Date   ($000)     LTV
- --------------------------------------------------------------------------------------------------
<S>     <C>      <C>       <C>     <C>      <C>      <C>       <C>      <C>     <C>      <C>



</TABLE>


<TABLE>
<CAPTION>
- --------------------------------------------------- --------------------------------------------------------
   (1) Reason for Transfer to Special Servicer                       (2) Resolution Status
<S> <C>                     <C>                     <C>                         <C>
1.  Not _______ (00 only)   5.  Bankruptcy          1.  Status pending          7.  Bankruptcy
2.  Request for             6.  Tax or Insurance        borrower negotiations   8.  REO or loan sale in
    forebearance or             advance             2.  Negotiations in             process
    modification            7.  Nonpayment default      process to cure         9.  Loan repurchase pending
3.  Payment default         8.  Other                   default                 10. Corrected & monitoring
4.  Balloon default                                 3.  Extension of maturity       for return to Master
                                                        in process                  Servicer
                                                    4.  Modification in
                                                        process
                                                    5.  Foreclosure in process
                                                    6.  Intent to foreclose
- --------------------------- ----------------------- --------------------------- ----------------------------
</TABLE>

          Information contained herein has been furnished by borrowers,
          property managers, or other outside persons and therefore no
         assurances are made by _________________ as to the accuracy or
                        correctness of such information.

<PAGE>


                                      CSSA
         Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1
                          DELINQUENT LOAN STATUS REPORT
                            as of ___________________

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                   S62 or
    S4         S55           S61    S57    S58      S63       P8       P7         P37        P39       P38
- -------------------------------------------------------------------------------------------------------------------------
                                                                       (a)        (b)        (c)       (d)  (e) =a+b+c+d
- -------------------------------------------------------------------------------------------------------------------------

                                                                                 Total                 Other
             Short Name                                      Paid   Scheduled     P&I       Total    Advances
Prospectus      (When     Property                Sq Ft or   Thru     Loan      Advances   Expenses  (Taxes &    Total
    ID      Appropriate)    Type    City   State    Units    Date    Balance     To Date    To Date   Escrow)   Exposure
- -------------------------------------------------------------------------------------------------------------------------
<S>        <C>            <C>       <C>    <C>    <C>        <C>    <C>         <C>        <C>       <C>        <C>

90+ DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------------------------------


60 DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------------------------------


30 DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------------------------------


Current & at Special
Servicer
- -------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- --------------------------------------------------------------------------------------------------

    S4         P25       P10         P11       P58      P54     P55    P81                  P74
- --------------------------------------------------------------------------------------------------
                                                                             (f)=P38/P81
- --------------------------------------------------------------------------------------------------
                                                                                 Value
                                                                                 using
              Current   Current                                        ***Cap     NOI
Prospectus    Monthly  Interest   Maturity   LTM NOI            LTM     Rate     & Cap   Valuation
    ID          P&I      Rate       Date      Date    LTM NOI   DSCR  Assigned   Rate       Date
- --------------------------------------------------------------------------------------------------
<S>           <C>      <C>        <C>        <C>      <C>       <C>   <C>        <C>     <C>

90+ DAYS DELINQUENT
- --------------------------------------------------------------------------------------------------


60 DAYS DELINQUENT
- --------------------------------------------------------------------------------------------------


30 DAYS DELINQUENT
- --------------------------------------------------------------------------------------------------


Current & at Special
Servicer
- --------------------------------------------------------------------------------------------------



- --------------------------------------------------------------------------------------------------
</TABLE>


FCL - Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

*    Workout Strategy should match the CSSA Loan file using abbreviated words in
     place of a code number such as (FCL -- in Foreclosure, MOD -- Modification,
     DPO -- Discount  Payoff,  NS -- Note Sale, BK -- Bankruptcy,  PP -- Payment
     Plan, TBD -- To Be Determined.

     It is  possible  to combine  the status  codes if the loan is going in more
     than one direction. (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)

**   App -- Appraisal, BPO -- Broker opinion, Int. -- Internal Value

***  How to determine the cap rate is agreed upon by  Underwriter  and servicers
     -- to be provided by a third party.


<PAGE>


                                      CSSA
         Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1
                          DELINQUENT LOAN STATUS REPORT
                            as of ___________________

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
    S4           S55          S61     S57     S58       P75                                   P35
- ------------------------------------------------------------------------------------------------------
                                                                (g)=(.92*f)   (h)=(g/_)
- ------------------------------------------------------------------------------------------------------
                                                     Appraisal                               Total
              Short Name                               BPO or    Loss using   Estimated    Appraisal
Prospectus      (When      Property                   Internal    92% Appr.    Recovery    Reduction
    ID       Appropriate)    Type     City    State   Value **   or BPO (f)       %         Realized
- ------------------------------------------------------------------------------------------------------
<S>          <C>           <C>        <C>     <C>    <C>         <C>          <C>          <C>

90 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


60 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


Current & at Special
Servicer
- ------------------------------------------------------------------------------------------------------

<CAPTION>
- ------------------------------------------------------------------------------------------------------
    S4             P77           P79          P42           P82           P76
- ------------------------------------------------------------------------------------------------------

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

                                               FCL        Expected
Prospectus       Transfer     Resolution      Start       FCL Sale       Workout
    ID             Date          Date         Date          Date         Strategy        Comments
- ------------------------------------------------------------------------------------------------------
<S>              <C>          <C>             <C>         <C>            <C>             <C>

90 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


60 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------


Current & at Special
Servicer
- ------------------------------------------------------------------------------------------------------
</TABLE>


FCL-Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

<PAGE>


                                      CSSAS
               Commercial Mortgage Pass-Through, Series 1999-CAM1
                                REO STATUS REPORT
                            as of ___________________


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
     S4                 S55            S61       S57    S58     S62 or      P8        P7            P37         P39        P38
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                 S63                  (a)           (b)         (c)        (d)
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         Other
                                                                           Paid                  Total P&I     Total    Advances
                    Short Name       Property                  Sq Ft or    Thru     Scheduled     Advances   Expenses   (Taxes &
Prospectus ID   (When Appropriate)     Type     City   State     Units     Date   Loan Balance    To Date     To Date    Escrow)
- ---------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                  <C>        <C>    <C>     <C>         <C>    <C>            <C>         <C>        <C>



<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
     S4                      P25       P11        P58       P54         P81         P74                       P75
- ---------------------------------------------------------------------------------------------------------------------------------
              (e)=a+b+c+d                                   (k)         (j)                 (f)=(k/j)         (g)      (h)=(.92*g)
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Appraisal
                           Current                                                           Value using     BPO or    Loss Using
                 Total     Monthly   Maturity     LTM     LTM NOI/   Cap Rate    Valuation      NOI &       Internal   92% Appr.
Prospectus ID   Exposure     P&I       Date     NOI Date    DSC     Assign ***     Date       Cap Rate       Value     or BPO(1)
- ---------------------------------------------------------------------------------------------------------------------------------
<S>             <C>        <C>       <C>        <C>       <C>       <C>          <C>         <C>           <C>         <C>




<CAPTION>
- ----------------------------------------------------------------------------------
     S4                           P35         P77           P88           P79
- ----------------------------------------------------------------------------------
                  (i)=(g/c)
- ----------------------------------------------------------------------------------
                                 Total
                  Estimated    Appraisal                    REO         Pending
                  Recovery     Reduction    Transfer    Acquisition    Resolution
Prospectus ID        %          Realized      Date          Date          Date
- ----------------------------------------------------------------------------------
<S>               <C>          <C>          <C>         <C>            <C>



</TABLE>


(1)  Use the following codes: App -- Appraisal,  BPO -- Brokers Opinion,  Int --
     Internal Value

***  How to determine the cap rate is agreed upon by Underwiter and servicers --
     to be provided by a third party.


<PAGE>

                                      CSSA
         Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1
                       COMPARATIVE FINANCIAL STATUS REPORT
                            as of ___________________


<TABLE>
<CAPTION>
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

     S4          S57        S58                      P7         P8                     S72        S69         S70        S65
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
<S>            <C>        <C>         <C>         <C>        <C>         <C>        <C>         <C>        <C>         <C>

                                                                                               Original Underwriting
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  --------------------------------------------
                                                                                                    Information
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------------------  ---------
                                                                                         Under Year
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ---------------------  ----------  ---------
                                        Last                                         Financial
                                      Property    Scheduled    Paid       Annual       Info
   Prospectus                          Inspect      Loan       Thru        Debt        as of       %          Total        $
       Id         City      State       Date       Balance     Date       Service      Date       Occ        Revenue      NOI

- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
                                     yy/mm                                          yy/mm
- ----------------------------------------------------------------------------------------------------------------------------------

List all properties currently in deal with or without information largest to smallest loan
- ----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

Total:                                               $                      $                      WA         $           $
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

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

- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
                                                                                                Received
- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ---------------------------------  ---------
Financial Information:                                                              Loans                  Balance
- ------------------------------------------------  ---------  ----------  ---------  ---------------------  ---------------------

                                                                                       $           %          $           %
- -----------------------------------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

Current Full Year:
- -----------------------------------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

Current Full Yr. received with DSC<1:
- -----------------------------------------------------------  ----------  ---------  ----------  ---------  ----------  ---------

Prior Full Year:
- -----------------------------------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

Prior Full Yr. received with DSC<1:
- -----------------------------------------------------------  ----------  ---------  ----------  ---------  ----------  ---------

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

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

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

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

(1) DSCR should match to Operating Statement and is normally calculated using
NOI/Debt Service.
- ----------------------------------------------------------------------------------------------------------------------------------

(2) Net change should compare the latest year to the underwriting year.
- ----------------------------------------------------------------------------------------------------------------------------------

- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
</TABLE>
<PAGE>
TABLE (CONTINUED)

<TABLE>
<CAPTION>
- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

     S4           S66        P65         P64        P59         P61        P63         P58        P57         P53        P54
- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
<S>             <C>        <C>         <C>         <C>        <C>        <C>        <C>         <C>        <C>         <C>
                                       2nd Preceding Annual Operating                             Preceding Annual Operating
- -------------  ----------  -------------------------------------------------------  ----------------------------------------------
                                          Information                                               Information
- -------------  ----------  ---------  ---------------------  ----------  ---------  ----------  ---------------------  ---------
                           as of _______                          Normalized        as of _______                      Normalized
- -------------  ----------  ---------------------  ---------  ---------------------  ---------------------  ----------  -----------
                           Financial                                                 Financial
                             Info                                                      Info
   Prospectus      (1)       as of        %          Total        $          (1)       as of         %          Total        $
       Id         DSCR       Date        Occ        Revenue      NOI        DSCR       Date         Occ        Revenue      NOI

- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ------------  -------  ----------  ---------
                           yy/mm                                                    yy/mm
- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ------------  -------  ----------  ---------

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

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

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

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

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

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

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

Total:            WA                     WA          $          $           WA                       WA       $           $
- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ------------  -------  ----------  ---------

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

- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ------------  -------  ----------  ---------
                                      Required
- -------------  ----------  --------------------------------  ----------  ---------  ------------  -------  ----------  ---------
Financial
Information                 Loans                  Balance
- -------------------------  ---------------------  ---------------------  ---------  ------------  -------  ----------  ---------

                              $          %           $          %
- -------------  ----------  ---------  ----------  ---------  ----------  ---------  ------------  -------  ----------  ---------


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


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


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


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

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

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


(1) DSCR should match to Operating Statement and is normally calculated using
NOI/Debt Service.
- --------------------------------------------------------------------------------------------------------------------------------

(2) Net change should compare the latest year to the underwriting year.
- --------------------------------------------------------------------------------------------------------------------------------

- -------------  ---------  ---------  -----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
</TABLE>
<PAGE>
TABLE (CONTINUED)

<TABLE>
<CAPTION>
- -------------  ----------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

     S4           P56         P72        P73         P66        P68         P70        (2)
- -------------  ----------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
<S>             <C>        <C>         <C>         <C>        <C>        <C>        <C>         <C>         <C>
                                          Trailing Financial or YTD                       Net Change
- -------------  ----------  --------------------------------------------------------  ---------------------  ---------
                               Information
- -------------  ----------  ---------------------  ----------  ---------  ----------  ---------  ----------  ---------
               Normalized                Months Reported             Actual                   Preceding & Basis
- -------------  ----------  ----------  ---------------------  ---------------------  --------------------------------

                                                                                                   %
   Prospectus        (1)      FS Start   FS End       Total        $          %         %         Total        (1)
       Id           DSCR       Date       Date       Revenue      NOI        DSC       Occ       Revenue     DSRCR

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

                           yy/mm       yy/mm
- -------------  ----------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

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

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

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

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

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

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

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

Total:            WA                      WA         $           $          WA          WA         $           WA
- -------------  ----------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------

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

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

- -------------  ----------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------
Financial
Information
- -------------------------  ----------  ---------  ----------  ---------  ----------  ---------  ----------  ---------


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


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


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


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


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

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

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

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

(1) DSCR should match to Operating Statement and is normally calculated using
NOI/Debt Service.
- ---------------------------------------------------------------------------------------------------------------------

(2) Net change should compare the latest year to the underwriting year.
- ---------------------------------------------------------------------------------------------------------------------

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

</TABLE>


<PAGE>


                                      CSSA
         Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1
                       HISTORICAL LOAN MODIFICATION REPORT
                            as of ___________________

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
    S4        S57       S58      P49       P48      P7*          P7*         P50*             P50*      P25*     P25*     P11*
- --------------------------------------------------------------------------------------------------------------------------------


                                                  Balance
                                 Mod/               When    Balance at the
                               Extension          Sent To   Effective Date          # Mths
Prospectus                               Effect   Special         of         Old   for Rate    New               New      Old
    ID        City     State     Flag     Date    Servicer  Rehabilitation   Rate   Change    Rate    Old P&I    P&I    Maturity
- --------------------------------------------------------------------------------------------------------------------------------
<S>           <C>      <C>     <C>       <C>      <C>       <C>              <C>   <C>        <C>     <C>        <C>    <C>



<CAPTION>
- ---------------------------------------------------------------------------
    S4              P11*                P47
- ---------------------------------------------------------------------------
                                                (2) Est.
                                                 Future
                             Total #            Interest
                              Mths      (1)     Loss to
                               for   Realized   Trust $
Prospectus          New      Change   Loss to    (Rate
    ID           Maturity    of Mod   Trust $  Reduction)    COMMENT
- ---------------------------------------------------------------------------
<S>              <C>        <C>      <C>       <C>          <C>



</TABLE>


THIS REPORT IS HISTORICAL
- --------------------------------------------------------------------------------

Information  is as of  modification.  Each line should not change in the future.
Only new modifications should be added.

Total For All Loans:

Total For Loans in Current Month:

                                         # of Loans         $ Balance

Modifications:

Maturity Date Extensions:

Total:

*    The  information  in these  columns is from a particular  point in time and
     should not change on this report once assigned.

(1)  Actual principal loss taken by bonds.

(2)  Expected  future  loss due to a rate  reduction.  This is just an  estimate
     calculated at the time of the modification.


<PAGE>

                                      CSSA
         Commercial Mortgage Pass-Through Certificates, Series 1999-CAM1
         HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD or DISCOUNTED PAYOFF)
                            as of ___________________


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
    S4           S55          S61        S57       S58      P45/P7         P75                               P45          P7
- ----------------------------------------------------------------------------------------------------------------------------------
                                                            (c)=b/a        (a)                    (b)        (d)         (e)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                               %          Latest
              Short Name                                    Received    Appraisal      Effect              Net AmT.
Prospectus      (When       Property                          From      or Brokers    Date of    Sales     Received    Scheduled
    ID       Appropriate      Type       City      State      Sale       Opinion        Sale     Price    from Sale     Balance
- ----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>            <C>          <C>       <C>      <C>         <C>           <C>        <C>      <C>          <C>



<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
    S4           P37       P39+P38
- ----------------------------------------------------------------------------------------------------------------------------------
                 (f)         (g)         (h)    (i)=d(f+g+h) (k)=(i-o)               (m)        Date      (n)=k+m       (o)=__
- ----------------------------------------------------------------------------------------------------------------------------------
                                                              Actual     Date                  Minor
                                      Servicing               Losses     Loss                   Adj      Total Loss    Loss % of
Prospectus    Total P&I     Total        Fees       Net       Passed    Passed    Minor Adj    Passed       with       Scheduled
    ID         Advanced    Expenses    Expense    Proceeds     Thru      thru      to Trust     thru     Adjustment     Balance
- ----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>        <C>         <C>         <C>       <C>       <C>          <C>       <C>           <C>



</TABLE>


THIS REPORT IS HISTORICAL

All information is from the liquidation date and does not need to be updated.

Total all Loans:

Current Month Only:


<PAGE>



                                  EXHIBIT P

                                   RESERVED



<PAGE>



                                  EXHIBIT Q

                      FORM OF MORTGAGE LOAN INFORMATION

                   Substantially Similar to the Information

                        Repeated in Appendix II to the

                            Prospectus Supplement



<PAGE>



                                   EXHIBIT R-1

               REPRESENTATIONS AND WARRANTIES OF GENERAL AMERICAN
                      IN RESPECT OF GENERAL AMERICAN LOANS

       (Representations and Warranties with respect to the Mortgage Loans)

         1. Mortgage Loan Schedule.  The  information  set forth in the Mortgage
Loan Schedule is complete,  true and correct in all material  respects as of the
date of this Agreement and as of the Cut-off Date.

         2. Underwriting  Policies.  Each Mortgage Loan was either originated by
the Seller or an affiliate thereof or was acquired by the Seller,  and each such
origination or acquisition,  as applicable, of a Mortgage Loan complied with the
Sellers  underwriting  policies in effect as of such Mortgage Loans  Origination
Date.

         3. 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 to or at the direction of the  Purchaser  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.

         4. 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.

         5.  Lien;  Valid  Assignment.  Subject to the  exceptions  set forth in
paragraph 14 below,  the Mortgage  related to and delivered in  connection  with
each Mortgage Loan constitutes a valid and enforceable  first priority lien upon
the related Mortgaged Property, which includes all buildings located thereon and
all fixtures thereto, prior to all other liens and encumbrances,  except for (a)
the lien for current real estate taxes and  assessments  not yet  delinquent  or
accruing  interest or penalties,  (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, (d)
purchase  money  security  interests and other  matters  described in the fourth
sentence of this  paragraph and (e) other matters to which like  properties  are
commonly subject,  none of which matters referred to in clauses (b), (c), (d) or
(e)  individually or in the aggregate,  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 related  Borrower to make
timely  payments due on the Mortgage Loan debt (the foregoing  items (a) through
(e) 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. Subject to the exceptions set
forth in paragraph 14 below, such Mortgage,  together with any separate security
agreements, chattel mortgages or equivalent instruments, establishes and creates
a valid and enforceable  security interest in favor of the holder thereof in all
of the related  Mortgagor's  personal property  described therein 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.

         6. Assignment of Leases and Rents.  Subject to the exceptions set forth
in paragraph 14 below, the Assignment of Leases set forth in the Mortgage (or in
a separate  instrument)  and related to and  delivered in  connection  with each
Mortgage Loan establishes and creates a valid,  subsisting and 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 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.

         7. Mortgage  Status;  Waivers and  Modifications.  No Mortgage has been
satisfied,  cancelled,  rescinded  or  subordinated  in  whole  and the  related
Mortgaged  Property has not been  released  from the lien of such  Mortgage,  in
whole or in 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 that do not materially adversely
affect the value of the Mortgaged Property and 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 respect, except by
written instruments, all of which are included in the related Mortgage File.

         8. Condition of Property;  Condemnation.  (a) An engineering report (an
"Engineering  Report") was  conducted by a reputable  engineer or  consultant in
connection  with the  origination  of each  Mortgage  Loan  listed on Schedule A
hereto (the  "Schedule A Loans") on or after  January 1, 1998.  With  respect to
each Schedule A Loan and its related Mortgaged Property, other than as disclosed
in the related Engineering Report therefor, to Seller's knowledge such Mortgaged
Property is free and clear of any damage  that would  materially  and  adversely
affect its value as security for the related  Mortgage Loan. With respect to any
condition disclosed in an Engineering Report that would materially and adversely
affect  the  value of the  related  Mortgaged  Property  if not  remedied,  such
condition has either been remedied to Seller's  satisfaction  or funds as deemed
necessary by the Seller or the related  engineer or consultant  have been placed
in escrow to remedy such condition to Seller's satisfaction.

         (b) With respect to each Mortgage Loan other than the Schedule A Loans,
and its related Mortgaged Property and other than as listed on Schedule B hereto
(the "Schedule B Loans"), such 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. With respect to each condition
listed on Schedule B that would materially and adversely affect the value of the
related  Mortgaged  Property if not  remedied,  such  condition  has either been
remedied to Seller's  satisfaction or funds as deemed necessary by the Seller or
the  related  engineer or  consultant  have been placed in escrow to remedy such
condition to Seller's satisfaction.

         (c) 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.

         9. Title Insurance.  Each Mortgaged  Property is covered by an American
Land  Title  Association  (or an  equivalent  form  adopted  in  the  applicable
jurisdiction)  lender's  title  insurance  policy  (the  "Title  Policy") in 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  Permitted
Encumbrances stated therein (or a pro forma or specimen policy, 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 the Seller has
made no claims 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 was, as of the date of origination of such Mortgage Loan, qualified to do
business in the jurisdiction in which the related Mortgaged Property is located.

         10. 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  complied with on or before the
Closing Date have been  complied  with,  or any such funds so escrowed  have not
been released.

         11.  Mortgage Loan  Provisions.  Subject to the exceptions set forth in
paragraph 14, the Mortgage Note and Mortgage for each  Mortgage  Loan,  together
with applicable  state law,  contains  customary and enforceable  provisions for
comparable mortgaged properties 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,   including   realization  by  judicial  or,  if  applicable,
non-judicial  foreclosure.  Each  Mortgage Loan contains a "due on sale" clause,
which  provides  for the  acceleration  of the  payment of the unpaid  principal
balance of the Mortgage Loan if, without prior written  consent of the holder of
the  Mortgage,  the  Mortgaged  Property or any  material  portion  thereof,  is
transferred,  sold or  encumbered,  excepting,  however,  those  Mortgage  Loans
allowing junior liens (as listed on Schedule F hereto (the "Schedule F Loans"));
or allowing an  assumption  by a third  party upon the  satisfaction  of certain
conditions precedent and upon payment of a transfer fee, if any.

         12.  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.

         13.  Environmental  Conditions.  (a) A Phase I environmental report (an
"Environmental  Report") was conducted by a reputable  environmental engineer or
consultant in connection  with the  origination  of each Mortgage Loan listed on
Schedule C hereto  (the  "Schedule C Loans") on or after  January 1, 1998.  With
respect to each Schedule C Loan and its related Mortgaged  Property,  other than
as  disclosed  in  the  related   Environmental  Report  therefor,  to  Seller's
knowledge,  (X) no Hazardous Material is present on such Mortgaged Property such
that (1) the  value of such  Mortgaged  Property  is  materially  and  adversely
affected, or (2) under applicable federal, state or local law (A) such Hazardous
Material  could be required to be eliminated at a cost  materially and adversely
affecting the value of the Mortgaged  Property  before such  Mortgaged  Property
could be altered,  renovated,  demolished or  transferred or (B) the presence of
such  Hazardous  Material  could (upon  action by the  appropriate  governmental
authorities)  subject the owner of such Mortgaged Property,  or the holders of a
security  interest  therein,  to  liability  for the  cost of  eliminating  such
Hazardous  Material  or the  hazard  created  thereby at a cost  materially  and
adversely affecting the value of the Mortgaged Property,  and (Y) such Mortgaged
Property is in material compliance with all applicable federal,  state and local
laws pertaining to Hazardous Material (the "Environmental Laws"). Neither Seller
nor, to Seller's  knowledge,  the related Mortgagor or any current tenant of all
or any of the  Mortgaged  Property has  received any notice of any  violation or
potential  violation of any  Environmental  Law.  With respect to any  condition
disclosed in an Environmental  Report that would materially and adversely affect
the value of the related Mortgaged Property if not remedied,  such condition has
either been remedied to Seller's  satisfaction  or funds as deemed  necessary by
the Seller or the related environmental  engineer or consultant have been placed
in escrow to remedy such condition to Seller's satisfaction.

         (b) With respect to each Mortgage Loan other than the Schedule C Loans,
and its related Mortgaged  Property,  other than as listed on Schedule D hereto,
(X) no Hazardous  Material is present on such  Mortgaged  Property such that (1)
the value of such Mortgaged  Property is materially and adversely  affected,  or
(2) under applicable  federal,  state or local law, (a) such Hazardous  Material
could be required to be eliminated at a cost materially and adversely  affecting
the value of the Mortgaged  Property  before such  Mortgaged  Property  could be
altered,  renovated,  demolished  or  transferred  or (b) the  presence  of such
Hazardous   Material  could  (upon  action  by  the   appropriate   governmental
authorities)  subject the owner of such Mortgaged Property,  or the holders of a
security  interest  therein,  to  liability  for the  cost of  eliminating  such
Hazardous  Material  or the  hazard  created  thereby at a cost  materially  and
adversely affecting the value of the Mortgaged Property,  and (Y) such Mortgaged
Property is in  material  compliance  with all  applicable  Environmental  Laws.
Neither Seller nor, to Seller's knowledge,  the related Mortgagor or any current
tenant thereon,  has received any notice of any violation or potential violation
of any  Environmental  Law. With respect to each condition  listed on Schedule D
hereto  that would  materially  and  adversely  affect the value of the  related
Mortgaged  Property if not remedied,  such condition has either been remedied to
Seller's  satisfaction or funds as deemed necessary by the Seller or the related
environmental  engineer or consultant  have been placed in escrow to remedy such
condition to Seller's satisfaction.

         "Hazardous Materials" means gasoline,  petroleum products,  explosives,
radioactive   materials,   polychlorinated   biphenyls  or  related  or  similar
materials,  and any other substance or material as may be defined as a hazardous
or toxic substance by any federal,  state or local environmental law, ordinance,
rule,  regulation or order,  including,  without  limitation,  the Comprehensive
Environmental Response,  Compensation, and Liability Act of 1980, as amended (42
U.S.C.  ss.ss.  9601 et seq.), the Hazardous  Materials  Transportation  Act, as
amended (49 U.S.C. ss.ss. 1801, et seq.), the Resource Conservation and Recovery
Act, as amended (42 U.S.C.  ss.ss.  6901 et seq.),  the Federal Water  Pollution
Control Act, as amended (33 U.S.C.  ss.ss.  1251 et seq.), the Clean Air Act (42
U.S.C. ss.ss. 7401 et seq.), and any regulations promulgated pursuant thereto.

         14. 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 enforcement may be limited by bankruptcy,  insolvency,  reorganization
or other similar  federal or state 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 subject
to the foregoing exceptions, 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.

         15. Insurance.  Each Mortgaged Property is, and is 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,  with
no deduction for  depreciation,  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 buildings or other structures on the
Mortgaged  Property are located in an area  identified by the Federal  Emergency
Management Agency as having special flood hazards);  and (d) with respect to the
Mortgage Loans on Schedule G attached hereto, a comprehensive  general liability
insurance policy in amounts as are generally  required by the Seller, and in any
event not less than $1 million per  occurrence.  All premiums on such  insurance
policies  required to be paid as of the date  hereof  have been paid.  Each 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.  The Seller has not received any such notice of
termination  or  cancellation  (including  any notice of nonpayment of premiums)
that has not been cured.  Other than as set forth in paragraph  18(viii) hereof,
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.  With the  exception of the
Mortgage Loans listed on Schedule H hereto, 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 with the  Mortgagee or a trustee  appointed by it having the right
to hold and disperse such proceeds as the repair or restoration  progresses,  if
the aggregate amount of such proceeds is above a customary specified threshold.

         16.  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  and other charges shall not be considered
unpaid  until the  earlier of (a) the date on which  interest  and/or  penalties
would be first payable thereon and (b) the date on which  enforcement  action is
entitled to be taken by the relating taxing authority.

         17. Mortgagor Bankruptcy. No Mortgagor is, to the Seller's knowledge, a
debtor in any state or federal bankruptcy or insolvency proceeding.

         18. Leasehold Estate.  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"),  or, where the Mortgage Loan is
secured by a Ground Lease and the Fee Interest in the  Mortgaged  Property,  the
Fee  Interest  is subject  and  subordinate  of record to the  Mortgage  and the
Mortgage does not by its terms provide that it will be  subordinated to the lien
of any other mortgage or lien upon such Fee Interest, and upon the occurrence of
an event of default under the terms of the Mortgage, the mortgagee has the right
to foreclose  or otherwise  exercise its rights with respect to the fee interest
within a  commercially  reasonable  time (subject to the exceptions set forth in
paragraph 14); and as to any Ground Lease:

         (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 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)     All ground rents under such Ground Lease have been paid.  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 mortgagee; (B) except with
                  respect to the  Mortgage  Loans  listed on  Schedule I hereto,
                  provides  that the ground  lessor is  required to enter into a
                  new ground lease on terms that do not  materially  differ from
                  the original ground lease upon termination of the Ground Lease
                  for any reason;  and (C) provides that no modification of such
                  Ground  Lease  will be  effective  without  the prior  written
                  consent of such mortgagee;

         (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 or condemnation
                  award awarded to the mortgagee  will be applied  either (A) to
                  the  repair  or  restoration  of all or  part  of the  related
                  Mortgaged Property,  with the mortgagee or a trustee appointed
                  by it having the right to hold and disburse  such  proceeds as
                  the repair or restoration  progresses  (except with respect to
                  the Mortgage Loans listed on Schedule J hereto), or (B) to the
                  payment or defeasance of the outstanding  principal balance of
                  the Mortgage Loan together with any accrued interest  thereon;
                  and

         (ix)     With the exception of the Mortgage  Loans listed on Schedule K
                  hereto,  such Ground Lease does not impose any restrictions on
                  subletting.

         19. Escrow Deposits.  All escrow deposits and payments relating to each
Mortgage  Loan that are  required to be deposited or paid under the terms of the
related  Mortgage  Loan  documents  (inclusive of any  applicable  grace or cure
period) have been so deposited  or paid by the related  Mortgagor,  and all such
deposits  and  payments  have been  applied in  accordance  with their  intended
purposes or are being transferred to the Purchaser pursuant hereto.

         20. Value to Loan 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; 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
20 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)).

         21.   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 20  (substituting
the date of the last  such  modification  for the  date  the  Mortgage  Loan was
originated  in making such  determination)  or clause  (a)(ii) of paragraph  20,
including the proviso thereto.

         22.  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  Mortgagor,  directly or  indirectly,  for the
payment of any amount required by such Mortgage Loan.

         23. No Mechanics' Liens. Each Mortgaged Property was, as of the date of
the origination of the related Mortgage Loan, and, to the Seller's knowledge, is
free and clear of any and all mechanics' and materialmen's  liens that are prior
or equal to the lien of the related Mortgage, and no rights are outstanding that
under law could  give rise to any such lien that  would be prior or equal to the
lien of the related Mortgage except,  in each case, for liens insured against by
the Title Policy referred to herein.

         24.  Compliance  with Usury Laws.  Each Mortgage Loan complied with all
applicable usury laws (including applicable exemptions thereto) in effect at its
date of origination.

         25.   Cross-collateralization;   Cross-default.  No  Mortgage  Loan  is
cross-collateralized  or  cross-defaulted  with any loan  other than one or more
other Mortgage Loans.

         26.  Releases of  Mortgaged  Property.  Except 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 identified
on Schedule E hereto  require the mortgagee to grant releases of portions of the
related  Mortgaged  Properties  upon (a) the  satisfaction  of certain legal and
underwriting  requirements  and (b) except  where the  portion of the  Mortgaged
Property  permitted  to be  released  was not  considered  by the  Seller  to be
material in  underwriting  the Mortgage Loan, the payment of a release price set
forth therein and prepayment  consideration in connection therewith. No Mortgage
Loan  permits the  release or  substitution  of  collateral  if such  release or
substitution (a) would constitute a "significant  modification" of such Mortgage
Loan within the meaning of Treas.  Reg.ss.1.1001-3  (as of the Closing  Date) or
(b) would cause such Mortgage Loan not to be a "qualified  mortgage"  within the
meaning of Section  860G(a)(3) of the Code (as of the Closing Date,  but without
regard to clauses (A)(i) or (A)(ii) thereof).

         27. No Equity  Participation or Contingent  Interest.  No Mortgage Loan
contains  any  equity  participation  by the  lender or  provides  for  negative
amortization  or for any contingent or additional  interest other than customary
payments  or charges  such as default  interest,  late  charges  and  prepayment
premiums, which may be deemed interest under applicable state law.

         28. No Material  Default.  To the Seller's  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 4, 8, 13,
15, 16, 17 and 18 of this Exhibit 2.

         29.  Inspections.  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.  Based on 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  as of the date of the  origination  of the  related
Mortgage Loan 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.  Schedule F attached  hereto lists all the Mortgage
Loans that permit the related  Mortgaged  Property to be  encumbered by any lien
junior to the lien of the  related  Mortgage  and  describes  any  related  debt
service  coverage  or similar  criteria  needed to be  satisfied  to obtain such
junior  lien.  Except as  otherwise  set forth on  Schedule F, 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  Mortgage  Loans.  The Seller has not received
notice of any action, suit or proceeding 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 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 or that might adversely  affect the
related Borrower's performance under the related Mortgage Loan Documents.

         33.  Servicing.  The servicing  and  collection  practices  used by the
Seller or on Seller's behalf have been in all material  respects  legal,  proper
and  prudent  and  have  met  customary  industry  standards  for  servicing  of
commercial and multifamily mortgage loans.

         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  of each  Mortgage  Loan,  the  related
Mortgagor  was in possession of all material  licenses,  permits and  franchises
required  by  applicable  law for the  ownership  and  operation  of the related
Mortgaged Property as it was then operated.

         35.  Collateral  in Trust.  The Mortgage Note for each Mortgage Loan is
not secured by any  collateral  (including any mortgage) that is not included in
the Trust.

         36.  Non-Recourse  Exceptions.  The Mortgage  Loan  documents  for each
Mortgage  Loan provide that such  Mortgage  Loan  constitutes  the  non-recourse
obligations of the Mortgagors thereon except that either (i) such provision does
not apply in the case of fraud by the Mortgagor or (ii) such  documents  provide
that the Mortgagor shall be liable to the holder of the Mortgage Loan for losses
incurred as a result of fraud by the Mortgagor.

         37.  Lender Not Required to Sell  Mortgage  Loan.  The lender under the
Mortgage  Loans will not be required to sell the Mortgage  Loan at any time when
such  Mortgage  Loan is not in  default  or  when a  default  is not  reasonably
forseeable.

<PAGE>



                                   EXHIBIT R-2

               REPRESENTATIONS AND WARRANTIES OF RETIREMENT SYSTEM
                      IN RESPECT OF RETIREMENT SYSTEM LOANS

       (Representations and Warranties with respect to the Mortgage Loans)

         19.  Mortgage Loan Schedule.  The information set forth in the Mortgage
Loan Schedule is complete,  true and correct in all material  respects as of the
date of this Agreement and as of the Cut-off Date.

         20. Underwriting Policies.  Each Mortgage Loan was either originated by
the Seller or an affiliate thereof or was acquired by the Seller,  and each such
origination or acquisition,  as applicable, of a Mortgage Loan complied with the
Sellers  underwriting  policies in effect as of such Mortgage Loans  Origination
Date.

         21. 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 to or at the direction of the  Purchaser  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.

         22.  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.

         23. Lien;  Valid  Assignment.  Subject to the  exceptions  set forth in
paragraph 14 below,  the Mortgage  related to and delivered in  connection  with
each Mortgage Loan constitutes a valid and enforceable  first priority lien upon
the related Mortgaged Property, which includes all buildings located thereon and
all fixtures thereto, prior to all other liens and encumbrances,  except for (a)
the lien for current real estate taxes and  assessments  not yet  delinquent  or
accruing  interest or penalties,  (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, (d)
purchase  money  security  interests and other  matters  described in the fourth
sentence of this  paragraph and (e) other matters to which like  properties  are
commonly subject,  none of which matters referred to in clauses (b), (c), (d) or
(e)  individually or in the aggregate,  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 related  Borrower to make
timely  payments due on the Mortgage Loan debt (the foregoing  items (a) through
(e) 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. Subject to the exceptions set
forth in paragraph 14 below, such Mortgage,  together with any separate security
agreements, chattel mortgages or equivalent instruments, establishes and creates
a valid and enforceable  security interest in favor of the holder thereof in all
of the related  Mortgagor's  personal property  described therein 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.

         24. Assignment of Leases and Rents. Subject to the exceptions set forth
in paragraph 14 below, the Assignment of Leases set forth in the Mortgage (or in
a separate  instrument)  and related to and  delivered in  connection  with each
Mortgage Loan establishes and creates a valid,  subsisting and 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 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.

         25. Mortgage Status;  Waivers and  Modifications.  No Mortgage has been
satisfied,  cancelled,  rescinded  or  subordinated  in  whole  and the  related
Mortgaged  Property has not been  released  from the lien of such  Mortgage,  in
whole or in 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 that do not materially adversely
affect the value of the Mortgaged Property and 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 respect, except by
written instruments, all of which are included in the related Mortgage File.

         26. Condition of Property;  Condemnation. (a) An engineering report (an
"Engineering  Report") was  conducted by a reputable  engineer or  consultant in
connection  with the  origination  of each  Mortgage  Loan  listed on Schedule A
hereto (the  "Schedule A Loans") on or after  January 1, 1998.  With  respect to
each Schedule A Loan and its related Mortgaged Property, other than as disclosed
in the related Engineering Report therefor, to Seller's knowledge such Mortgaged
Property is free and clear of any damage  that would  materially  and  adversely
affect its value as security for the related  Mortgage Loan. With respect to any
condition disclosed in an Engineering Report that would materially and adversely
affect  the  value of the  related  Mortgaged  Property  if not  remedied,  such
condition has either been remedied to Seller's  satisfaction  or funds as deemed
necessary by the Seller or the related  engineer or consultant  have been placed
in escrow to remedy such condition to Seller's satisfaction.

         (b) With respect to each Mortgage Loan other than the Schedule A Loans,
and its related Mortgaged Property and other than as listed on Schedule B hereto
(the "Schedule B Loans"), such 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. With respect to each condition
listed on Schedule B that would materially and adversely affect the value of the
related  Mortgaged  Property if not  remedied,  such  condition  has either been
remedied to Seller's  satisfaction or funds as deemed necessary by the Seller or
the  related  engineer or  consultant  have been placed in escrow to remedy such
condition to Seller's satisfaction.


         (c) 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.

         27. Title Insurance.  Each Mortgaged Property is covered by an American
Land  Title  Association  (or an  equivalent  form  adopted  in  the  applicable
jurisdiction)  lender's  title  insurance  policy  (the  "Title  Policy") in 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  Permitted
Encumbrances stated therein (or a pro forma or specimen policy, 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 the Seller has
made no claims 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 was, as of the date of origination of such Mortgage Loan, qualified to do
business in the jurisdiction in which the related Mortgaged Property is located.

         28. 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  complied with on or before the
Closing Date have been  complied  with,  or any such funds so escrowed  have not
been released.

         29.  Mortgage Loan  Provisions.  Subject to the exceptions set forth in
paragraph 14, the Mortgage Note and Mortgage for each  Mortgage  Loan,  together
with applicable  state law,  contains  customary and enforceable  provisions for
comparable mortgaged properties 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,   including   realization  by  judicial  or,  if  applicable,
non-judicial  foreclosure.  Each  Mortgage Loan contains a "due on sale" clause,
which  provides  for the  acceleration  of the  payment of the unpaid  principal
balance of the Mortgage Loan if, without prior written  consent of the holder of
the  Mortgage,  the  Mortgaged  Property or any  material  portion  thereof,  is
transferred,  sold or  encumbered,  excepting,  however,  those  Mortgage  Loans
allowing junior liens (as listed on Schedule F hereto (the "Schedule F Loans"));
or allowing an  assumption  by a third  party upon the  satisfaction  of certain
conditions precedent and upon payment of a transfer fee, if any.

         30.  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.

         31.  Environmental  Conditions.  (a) A Phase I environmental report (an
"Environmental  Report") was conducted by a reputable  environmental engineer or
consultant in connection  with the  origination  of each Mortgage Loan listed on
Schedule C hereto  (the  "Schedule C Loans") on or after  January 1, 1998.  With
respect to each Schedule C Loan and its related Mortgaged  Property,  other than
as  disclosed  in  the  related   Environmental  Report  therefor,  to  Seller's
knowledge,  (X) no Hazardous Material is present on such Mortgaged Property such
that (1) the  value of such  Mortgaged  Property  is  materially  and  adversely
affected, or (2) under applicable federal, state or local law (A) such Hazardous
Material  could be required to be eliminated at a cost  materially and adversely
affecting the value of the Mortgaged  Property  before such  Mortgaged  Property
could be altered,  renovated,  demolished or  transferred or (B) the presence of
such  Hazardous  Material  could (upon  action by the  appropriate  governmental
authorities)  subject the owner of such Mortgaged Property,  or the holders of a
security  interest  therein,  to  liability  for the  cost of  eliminating  such
Hazardous  Material  or the  hazard  created  thereby at a cost  materially  and
adversely affecting the value of the Mortgaged Property,  and (Y) such Mortgaged
Property is in material compliance with all applicable federal,  state and local
laws pertaining to Hazardous Material (the "Environmental Laws"). Neither Seller
nor, to Seller's  knowledge,  the related Mortgagor or any current tenant of all
or any of the  Mortgaged  Property has  received any notice of any  violation or
potential  violation of any  Environmental  Law.  With respect to any  condition
disclosed in an Environmental  Report that would materially and adversely affect
the value of the related Mortgaged Property if not remedied,  such condition has
either been remedied to Seller's  satisfaction  or funds as deemed  necessary by
the Seller or the related environmental  engineer or consultant have been placed
in escrow to remedy such condition to Seller's satisfaction.

         (b) With respect to each Mortgage Loan other than the Schedule C Loans,
and its related Mortgaged  Property,  other than as listed on Schedule D hereto,
(X) no Hazardous  Material is present on such  Mortgaged  Property such that (1)
the value of such Mortgaged  Property is materially and adversely  affected,  or
(2) under applicable  federal,  state or local law, (a) such Hazardous  Material
could be required to be eliminated at a cost materially and adversely  affecting
the value of the Mortgaged  Property  before such  Mortgaged  Property  could be
altered,  renovated,  demolished  or  transferred  or (b) the  presence  of such
Hazardous   Material  could  (upon  action  by  the   appropriate   governmental
authorities)  subject the owner of such Mortgaged Property,  or the holders of a
security  interest  therein,  to  liability  for the  cost of  eliminating  such
Hazardous  Material  or the  hazard  created  thereby at a cost  materially  and
adversely affecting the value of the Mortgaged Property,  and (Y) such Mortgaged
Property is in  material  compliance  with all  applicable  Environmental  Laws.
Neither Seller nor, to Seller's knowledge,  the related Mortgagor or any current
tenant thereon,  has received any notice of any violation or potential violation
of any  Environmental  Law. With respect to each condition  listed on Schedule D
hereto  that would  materially  and  adversely  affect the value of the  related
Mortgaged  Property if not remedied,  such condition has either been remedied to
Seller's  satisfaction or funds as deemed necessary by the Seller or the related
environmental  engineer or consultant  have been placed in escrow to remedy such
condition to Seller's satisfaction.

         "Hazardous Materials" means gasoline,  petroleum products,  explosives,
radioactive   materials,   polychlorinated   biphenyls  or  related  or  similar
materials,  and any other substance or material as may be defined as a hazardous
or toxic substance by any federal,  state or local environmental law, ordinance,
rule,  regulation or order,  including,  without  limitation,  the Comprehensive
Environmental Response,  Compensation, and Liability Act of 1980, as amended (42
U.S.C.  ss.ss.  9601 et seq.), the Hazardous  Materials  Transportation  Act, as
amended (49 U.S.C. ss.ss. 1801, et seq.), the Resource Conservation and Recovery
Act, as amended (42 U.S.C.  ss.ss.  6901 et seq.),  the Federal Water  Pollution
Control Act, as amended (33 U.S.C.  ss.ss.  1251 et seq.), the Clean Air Act (42
U.S.C. ss.ss. 7401 et seq.), and any regulations promulgated pursuant thereto.

         32. 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 enforcement may be limited by bankruptcy,  insolvency,  reorganization
or other similar  federal or state 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 subject
to the foregoing exceptions, 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.

         33. Insurance.  Each Mortgaged Property is, and is 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,  with
no deduction for  depreciation,  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 buildings or other structures on the
Mortgaged  Property are located in an area  identified by the Federal  Emergency
Management Agency as having special flood hazards);  and (d) with respect to the
Mortgage Loans on Schedule G attached hereto, a comprehensive  general liability
insurance policy in amounts as are generally  required by the Seller, and in any
event not less than $1 million per  occurrence.  All premiums on such  insurance
policies  required to be paid as of the date  hereof  have been paid.  Each 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.  The Seller has not received any such notice of
termination  or  cancellation  (including  any notice of nonpayment of premiums)
that has not been cured.  Other than as set forth in paragraph  18(viii) hereof,
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.  With the  exception of the
Mortgage Loans listed on Schedule H hereto, 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 with the  Mortgagee or a trustee  appointed by it having the right
to hold and disperse such proceeds as the repair or restoration  progresses,  if
the aggregate amount of such proceeds is above a customary specified threshold.

         34.  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  and other charges shall not be considered
unpaid  until the  earlier of (a) the date on which  interest  and/or  penalties
would be first payable thereon and (b) the date on which  enforcement  action is
entitled to be taken by the relating taxing authority.

         35. Mortgagor Bankruptcy. No Mortgagor is, to the Seller's knowledge, a
debtor in any state or federal bankruptcy or insolvency proceeding.

         36. Leasehold Estate.  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"),  or, where the Mortgage Loan is
secured by a Ground Lease and the Fee Interest in the  Mortgaged  Property,  the
Fee  Interest  is subject  and  subordinate  of record to the  Mortgage  and the
Mortgage does not by its terms provide that it will be  subordinated to the lien
of any other mortgage or lien upon such Fee Interest, and upon the occurrence of
an event of default under the terms of the Mortgage, the mortgagee has the right
to foreclose  or otherwise  exercise its rights with respect to the fee interest
within a  commercially  reasonable  time (subject to the exceptions set forth in
paragraph 14); and as to any Ground Lease:

         (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 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)     All ground rents under such Ground Lease have been paid.  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 mortgagee; (B) except with
                  respect to the  Mortgage  Loans  listed on  Schedule I hereto,
                  provides  that the ground  lessor is  required to enter into a
                  new ground lease on terms that do not  materially  differ from
                  the original ground lease upon termination of the Ground Lease
                  for any reason;  and (C) provides that no modification of such
                  Ground  Lease  will be  effective  without  the prior  written
                  consent of such mortgagee;

         (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 or condemnation
                  award awarded to the mortgagee  will be applied  either (A) to
                  the  repair  or  restoration  of all or  part  of the  related
                  Mortgaged Property,  with the mortgagee or a trustee appointed
                  by it having the right to hold and disburse  such  proceeds as
                  the repair or restoration  progresses  (except with respect to
                  the Mortgage Loans listed on Schedule J hereto), or (B) to the
                  payment or defeasance of the outstanding  principal balance of
                  the Mortgage Loan together with any accrued interest  thereon;
                  and

         (ix)     With the exception of the Mortgage  Loans listed on Schedule K
                  hereto,  such Ground Lease does not impose any restrictions on
                  subletting.

         38. Escrow Deposits.  All escrow deposits and payments relating to each
Mortgage  Loan that are  required to be deposited or paid under the terms of the
related  Mortgage  Loan  documents  (inclusive of any  applicable  grace or cure
period) have been so deposited  or paid by the related  Mortgagor,  and all such
deposits  and  payments  have been  applied in  accordance  with their  intended
purposes or are being transferred to the Purchaser pursuant hereto.

         39. Value to Loan 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; 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
20 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)).

         40.   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 20  (substituting
the date of the last  such  modification  for the  date  the  Mortgage  Loan was
originated  in making such  determination)  or clause  (a)(ii) of paragraph  20,
including the proviso thereto.

         41.  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  Mortgagor,  directly or  indirectly,  for the
payment of any amount required by such Mortgage Loan.

         42. No Mechanics' Liens. Each Mortgaged Property was, as of the date of
the origination of the related Mortgage Loan, and, to the Seller's knowledge, is
free and clear of any and all mechanics' and materialmen's  liens that are prior
or equal to the lien of the related Mortgage, and no rights are outstanding that
under law could  give rise to any such lien that  would be prior or equal to the
lien of the related Mortgage except,  in each case, for liens insured against by
the Title Policy referred to herein.

         43.  Compliance  with Usury Laws.  Each Mortgage Loan complied with all
applicable usury laws (including applicable exemptions thereto) in effect at its
date of origination.

         44.   Cross-collateralization;   Cross-default.  No  Mortgage  Loan  is
cross-collateralized  or  cross-defaulted  with any loan  other than one or more
other Mortgage Loans.

         45.  Releases of  Mortgaged  Property.  Except 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 identified
on Schedule E hereto  require the mortgagee to grant releases of portions of the
related  Mortgaged  Properties  upon (a) the  satisfaction  of certain legal and
underwriting  requirements  and (b) except  where the  portion of the  Mortgaged
Property  permitted  to be  released  was not  considered  by the  Seller  to be
material in  underwriting  the Mortgage Loan, the payment of a release price set
forth therein and prepayment  consideration in connection therewith. No Mortgage
Loan  permits the  release or  substitution  of  collateral  if such  release or
substitution (a) would constitute a "significant  modification" of such Mortgage
Loan within the meaning of Treas.  Reg.ss.1.1001-3  (as of the Closing  Date) or
(b) would cause such Mortgage Loan not to be a "qualified  mortgage"  within the
meaning of Section  860G(a)(3) of the Code (as of the Closing Date,  but without
regard to clauses (A)(i) or (A)(ii) thereof).

         46. No Equity  Participation or Contingent  Interest.  No Mortgage Loan
contains  any  equity  participation  by the  lender or  provides  for  negative
amortization  or for any contingent or additional  interest other than customary
payments  or charges  such as default  interest,  late  charges  and  prepayment
premiums, which may be deemed interest under applicable state law.

         47. No Material  Default.  To the Seller's  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 4, 8, 13,
15, 16, 17 and 18 of this Exhibit 2.

         48.  Inspections.  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.

         49. Local Law Compliance.  Based on 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  as of the date of the  origination  of the  related
Mortgage Loan 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.

         50.  Junior  Liens.  Schedule F attached  hereto lists all the Mortgage
Loans that permit the related  Mortgaged  Property to be  encumbered by any lien
junior to the lien of the  related  Mortgage  and  describes  any  related  debt
service  coverage  or similar  criteria  needed to be  satisfied  to obtain such
junior  lien.  Except as  otherwise  set forth on  Schedule F, the Seller has no
knowledge that any of the Mortgaged  Properties is encumbered by any lien junior
to the lien of the related Mortgage.

         51.  Actions  Concerning  Mortgage  Loans.  The Seller has not received
notice of any action, suit or proceeding 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 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 or that might adversely  affect the
related Borrower's performance under the related Mortgage Loan Documents.

         52.  Servicing.  The servicing  and  collection  practices  used by the
Seller or on Seller's behalf have been in all material  respects  legal,  proper
and  prudent  and  have  met  customary  industry  standards  for  servicing  of
commercial and multifamily mortgage loans.

         53.  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  of each  Mortgage  Loan,  the  related
Mortgagor  was in possession of all material  licenses,  permits and  franchises
required  by  applicable  law for the  ownership  and  operation  of the related
Mortgaged Property as it was then operated.

         54.  Collateral  in Trust.  The Mortgage Note for each Mortgage Loan is
not secured by any  collateral  (including any mortgage) that is not included in
the Trust.

         55.  Non-Recourse  Exceptions.  The Mortgage  Loan  documents  for each
Mortgage  Loan provide that such  Mortgage  Loan  constitutes  the  non-recourse
obligations of the Mortgagors thereon except that either (i) such provision does
not apply in the case of fraud by the Mortgagor or (ii) such  documents  provide
that the Mortgagor shall be liable to the holder of the Mortgage Loan for losses
incurred as a result of fraud by the Mortgagor.

         56.  Lender Not Required to Sell  Mortgage  Loan.  The lender under the
Mortgage  Loans will not be required to sell the Mortgage  Loan at any time when
such  Mortgage  Loan is not in  default  or  when a  default  is not  reasonably
forseeable.

<PAGE>



                                 EXHIBIT S-1

                FORM OF POWER OF ATTORNEY FOR MASTER SERVICER

RECORDING REQUESTED BY:
CONNING ASSET MANAGEMENT COMPANY

AND WHEN RECORDED MAIL TO:

CONNING ASSET MANAGEMENT COMPANY
700 Market Street
St. Louis, MO  63101
Attention:  Commercial Mortgage Pass-
   Through Series 1999-CAM1


                   Space above this line for Recorder's use
- ------------------------------------------------------------------------------

                          LIMITED POWER OF ATTORNEY
                                  (SPECIAL)

            KNOW ALL MEN BY THESE  PRESENTS,  that THE CHASE  MANHATTAN BANK, as
trustee for Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage  Pass-Through
Certificates,  Series  1999-CAM1  ("Trustee"),  under that  certain  Pooling and
Servicing  Agreement  dated  as of July 1,  1999  (the  "Pooling  and  Servicing
Agreement"),   does  hereby  nominate,  constitute  and  appoint  CONNING  ASSET
MANAGEMENT COMPANY ("CAM"), as Master Servicer,  under the 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 CAM to service  and  administer  the  Mortgage  Loans (as  defined in the
Pooling and Servicing  Agreement) in connection  with the  performance by CAM of
its duties as Master Servicer under the Pooling and Servicing Agreement,  giving
and  granting  CAM 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 CAM shall lawfully do or cause to be done
by virtue hereof.



<PAGE>




            IN WITNESS WHEREOF, the undersigned has caused this limited power of
attorney to be executed as of this ___ day of July, 1999.


                                   THE CHASE MANHATTAN BANK, as trustee for
                                   Morgan Stanley Capital I Inc., Commercial
                                   Mortgage Pass-Through Certificates, Series
                                   1999-CAM1



                                   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:
CONNING ASSET MANAGEMENT COMPANY

AND WHEN RECORDED MAIL TO:

CONNING ASSET MANAGEMENT COMPANY
700 Market Street
St. Louis, MO  63101
Attention:  Commercial Mortgage Pass-
   Through Series 1999-CAM1


                   Space above this line for Recorder's use
- ------------------------------------------------------------------------------

                          LIMITED POWER OF ATTORNEY
                                  (SPECIAL)

            KNOW ALL MEN BY THESE  PRESENTS,  that THE CHASE  MANHATTAN BANK, as
trustee for Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage  Pass-Through
Certificates,  Series  1999-CAM1  ("Trustee"),  under that  certain  Pooling and
Servicing  Agreement  dated  as of July 1,  1999  (the  "Pooling  and  Servicing
Agreement"),   does  hereby  nominate,  constitute  and  appoint  CONNING  ASSET
MANAGEMENT COMPANY ("CAM"), as Special Servicer, under the 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 CAM to service  and  administer  the  Mortgage  Loans (as  defined in the
Pooling and Servicing  Agreement) in connection  with the  performance by CAM of
its duties as Special Servicer under the Pooling and Servicing Agreement, giving
and  granting  CAM 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 CAM shall lawfully do or cause to be done
by virtue hereof.



<PAGE>




            IN WITNESS WHEREOF, the undersigned has caused this limited power of
attorney to be executed as of this ___ day of July, 1999.


                                   THE CHASE MANHATTAN BANK, as trustee for
                                   Morgan Stanley Capital I Inc., Commercial
                                   Mortgage Pass-Through Certificates, Series
                                   1999-CAM1



                                   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 T

            PROCEDURES FOR CALCULATING DEBT SERVICE COVERAGE RATIO

      "Debt Service Coverage Ratios" generally means the ratio of "Underwritable
Cash Flow"  estimated  to be produced by the related  Mortgaged  Property to the
annualized   amount  of  debt  service   payable  under  that   Mortgage   Loan.
"Underwritable  Cash Flow" in each case is an estimate of  stabilized  cash flow
available for debt service. In general,  it is the estimated  stabilized revenue
derived from the use and operation of a Mortgaged Property (consisting primarily
of rental  income) less the sum of (a) estimate  stabilized  operating  expenses
(such as utilities, administrative expenses, repairs and maintenance, management
fees and advertising),  (b) fixed expenses (such as insurance, real estate taxes
and, if  applicable,  ground lease  payments) and (c) capital  expenditures  and
reserves  for  capital  expenditures,  including  tenant  improvement  costs and
leasing commissions. Underwritable Cash Flow generally does not reflect interest
expenses  and  non-cash  items  such  as  depreciation  and   amortization.   In
determining  Underwritable  Cash  Flow  for a  Mortgaged  Property,  the  Master
Servicer  may  rely  on rent  rolls  and  other  generally  unaudited  financial
information  provided by the  respective  borrowers  and may estimate  cash flow
taking into account  historical  financial  statements,  material changes in the
operating   position  of  the  Mortgaged   Property,   and   estimated   capital
expenditures,  leasing  commission and tenant improvement  reserves.  The Master
Servicer  may  make  certain  changes  to  operating  statements  and  operating
information obtained from the respective borrowers.



<PAGE>



                                  SCHEDULE I

                        GENERAL AMERICAN LOAN SCHEDULE



<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                                         Original
 Tab#  Seller   Property Name                         Street Address                           City             State    Balance
- -----  ------   ---------------------------------     -------------------------------------    -------------    -----    -----------
<S>     <C>   <C>                                     <C>                                      <C>                 <C>   <C>

  1     GAL   Century Park Office Building            1880 Century Park East                   Los Angeles          CA   24,000,000
  3     GAL   Del Norte Plaza                         302-360 El Norte Parkway                 Escondido            CA   18,000,000
  4     GAL   Picture Tel Office Building             200 Minuteman Park                       Andover              MA   18,000,000
  5     GAL   Club Hotel & Suites by Doubletree       455 Washington Boulevard                 Jersey City          NJ   17,000,000
  6     GAL   Ram's Village Apartments                900-901 Constitution Avenue              Fort Collins         CO   16,000,000
  9     GAL   Downtown Woodinville Retail
                Development #2                        NWQ NE 175th Street and 138th Ave. NE    Woodinville          WA   13,050,000
 10     GAL   Mid Rivers Plaza Shopping Center        235-281 Mid Rivers Mall Drive            St. Peters           MO   13,150,000
 11     GAL   Pahrump Valley Junction Shopping Center 100-240 S. Highway 160                   Pahrump              NV   12,900,000
 13     GAL   Westlake Village Marketplace            5754-5790 Lindero Canyon Road            Westlake Village     CA   10,818,500
 15     GAL   Greylyn Business Park                   9301 - 9317 Monroe Road                  Charlotte            NC   10,000,000
 16     GAL   1700 Pennsylvania Avenue, N.W.          1700 Pennsylvania Avenue, N.W.           Washington           DC   11,000,000
 18     GAL   Fairview Center                         6601 North Illinois Street               Fairview Heights     IL   $9,000,000
 20     GAL   Fort Collier Industrial Park            265 West Brooke Road                     Winchester           VA   $9,177,717
 21     GAL   Battelle Environmental Technology Bldg. 3200 Q Avenue                            Richland             WA   $8,900,000
 24     GAL   Drury Inn - Union Station               201 South 20TH Street                    St. Louis            MO   $9,500,000
 25     GAL   Marketplace of Augusta - Phase 2        N/S Townsend Road at Civic Center Drive  Augusta              ME   $8,650,000
 26     GAL   Sonora Quest Laboratories               1255 West Washington Street              Tempe                AZ   $8,250,000
 27     GAL   Winder Corners Shopping Center          Intersection of GA HWYS 8 & 11           Winder               GA   $8,500,000
 28     GAL   Battelle Energy & Environmental         3230 Q Avenue                            Richland             WA   $8,100,000
                Sciences Bldg.
 29     GAL   Encino Spectrum                         15503 Ventura Boulevard                  Encino               CA   $8,250,000
 31     GAL   Townview Square Shopping Center         SEC US Highway 301 & Pretty Pond Road    Zephyrhills          FL   $8,283,460
 34     GAL   Seven Corners Corporate Center          6245 Leesburg Pike                       Falls Church         VA   $7,500,000
 35     GAL   The Mark Office Building                9290 West Dodge Street                   Omaha                NE   $7,425,000
 38     GAL   Fair Oaks Medical Plaza                 3700 Joseph Siewick Drive                Fairfax              VA   $7,500,000
 39     GAL   First Data Office Building              2975 Breckenridge                        Norcross             GA   $7,087,500
 40     GAL   1301 Connecticut Avenue, N.W.           1301 Connecticut Avenue N.W.             Washington           DC   $7,500,000
 41     GAL   Downtown Woodinville Retail
                Development #1                        NEQ NE 175th Street and 138th Avenue NE  Woodinville          WA   $6,900,000
 42     GAL   Melbourne Square Promenade              1900 Evans Road                          Melbourne            FL   $7,500,000
 43     GAL   Glen Place Shopping Center              110 Altama Avenue                        Brunswick            GA   $6,927,483
 45     GAL   Ocean Terrace Apartments                1630 Merrill Street                      Santa Cruz           CA   $6,570,000
 46     GAL   Pheasant Run Apartments                 2101 North Evergreen Street              Chandler             AZ   $7,000,000
 47     GAL   Liberty Crossing                        8508-8514 Liberty Road                   Randallstown         MD   $6,500,000
 49     GAL   Danbury Commons Shopping Center         13 Sugar Hollow Road                     Danbury              CT   $6,750,000
 50     GAL   Dairy Ashford Plaza Office Building     2000 & 2020 Dairy Ashford Drive          Houston              TX   $6,400,000
 51     GAL   Mt. Vernon Center                       2480-2520 Mt. Vernon Road                Dunwoody             GA   $6,187,500
 52     GAL   Norwalk Plaza                           11752-94 Firestone Blvd.                 Norwalk              CA   $3,600,000
 53     GAL   Magnolia Plaza                          9035-9126 Garfield Ave and 18926
                                                        Magnolia Ave                           Fountain Valley      CA   $3,200,000
 54     GAL   Atrium Circle At Campus Circle          5800 Campus Circle Drive                 Irving               TX   $6,000,000
 55     GAL   Fair Oaks Professional Building         3650 Joseph Siewick Drive                Fairfax              VA   $5,800,000
 56     GAL   Orthologics Building                    1275 West Washington Street              Tempe                AZ   $5,800,000
 57     GAL   General Instruments Building            1725 Lakepointe Drive                    Lewisville           TX   $5,625,000
 58     GAL   Home Depot                              100 W. Dundee Road                       Cicero               IL   $6,025,000
 60     GAL   Mountain View Professional Plaza        2851 North Tenaya Way                    Las Vegas            NV   $5,500,000
 61     GAL   Ventana Village Shopping Center         SWC Of Sunrise Drive & Kolb Road         Tucson               AZ   $5,681,000
 62     GAL   MA Bioservices                          14920 Broschart Road                     Rockville            MD   $5,200,000
 63     GAL   65 K Street                             65 K Street, N.E.                        Washington           DC   $6,000,000
 65     GAL   14600 Winchester Blvd.                  14600 Winchester Boulevard               Los Gatos            CA   $5,000,000
 66     GAL   Best Buy                                12495 Kendall Drive                      Miami                FL   $5,200,000
 67     GAL   Village Grove Shopping Center           1401-1495 E. Foothill Boulevard          Upland               CA   $5,000,000
 68     GAL   6006 Executive Boulevard                6006 Executive Boulevard                 Rockville            MD   $5,450,000
 70     GAL   4215 Glencoe                            4215 Glencoe Avenue                      Marina Del Rey       CA   $4,600,000
 71     GAL   Snowcreek Crossing                      NEC Park Avenue & Kearns Boulevard       Park City            UT   $4,850,000
 72     GAL   Lighthouse Crossing Shopping Center     NEC Tyrone Boulevard & Park Street       ST. Petersburg       FL   $4,500,000
 73     GAL   Best Buy                                12397 West Sunrise Boulevard             Plantation           FL   $4,575,000
 74     GAL   Creekside Office Park                   1510-1560 140th Avenue NE                Bellevue             WA   $4,400,000
 75     GAL   Lithonia Lighting West Building         18401 East Arenth Avenue                 City of Industry     CA   $4,500,000
 76     GAL   5353-5499 Downey Road                   5353 - 5499 Downey Road                  Vernon               CA   $4,500,000
 77     GAL   Townley Apartments                      Cherry Hill Road (11427-63)              Beltsville           MD   $4,600,000
 78     GAL   Walgreens and Staples                   3402 North Central Avenue & 106 West
                                                        Osborn Street                          Phoenix              AZ   $4,550,000
 79     GAL   Prince Frederick Office Park            201 Prince Frederick Drive               Winchester           VA   $5,300,000
 80     GAL   Bay Tree Village                        1741 Gornto Road                         Valdosta             GA   $3,600,000
 81     GAL   Bugaboo Steak House                     3505 Satellite Boulevard                 Duluth               GA     $800,000
 82     GAL   Cotswold Plaza II                       309 South Sharon Amity Road              Charlotte            NC   $4,125,000
 83     GAL   Lake Regency Building                   444 Regency Parkway Drive                Omaha                NE   $4,000,000
 84     GAL   Merit Abrasiveproducts Inc.             201 West Manville                        Los Angeles          CA   $4,100,000
 85     GAL   Totem Ridge Business Park               13609-13637 N. E. 126TH Place            Kirkland             WA   $4,300,000
 87     GAL   Stafford Corporate Center               7930 SW Burns Way                        Wilsonville          OR   $3,700,000
 88     GAL   Best Buy                                39330 10TH ST. West                      Palmdale             CA   $4,000,000
 89     GAL   R and R Plaza                           8064-8084 West Sahara                    Las Vegas            NV   $4,300,000
 90     GAL   Best Buy                                888 Harriman Place                       San Bernardino       CA   $4,000,000
 91     GAL   Circuit City - Colorado Springs         SEC Academy Boulevard& Platte Avenue     Colorado Springs     CO   $3,700,000
 92     GAL   204TH Street Partners                   6412,6414, & 6416 204TH ST SW            Lynnwood             WA   $3,675,000
 93     GAL   Commons 1 Office Building               720 Goodlette Road North                 Naples               FL   $3,461,250
 94     GAL   Quail Business Park                     5301 Longley Lane                        Reno                 NV   $3,500,000
 95     GAL   Hayden Island Business Park             2408-2725 North Hayden Island Drive      Portland             OR   $3,400,000
 96     GAL   NW Corner of Hwy 74 & Mail Street       NW Corner of Hwy 74 & Mail Street        Rockingham           NC   $3,325,000
 97     GAL   Sportmart Plaza                         SEC Army Trail Rd and Wall St.           Glendale Heights     IL   $3,700,000
 98     GAL   Spectrum Business Park V                101 N. Pecos & 3300-3340 Sunrise         Las Vegas            NV   $3,400,000
 99     GAL   Northwest Business Center III           2220 And 2225 Northwest Parkway          Marietta             GA   $3,297,233
 100    GAL   Mizner Place                            490 East Palmetto Park Road              Boca Raton           FL   $3,350,000
 101    GAL   Kroger                                  3508 High Point Road                     Greensboro           NC   $3,325,000
 102    GAL   Food 4 Less                             N.W. Corner Devonshire Avenue & Fisher
                                                        Road                                   Salem                OR   $3,600,000
 103    GAL   Oxford Hill Apartments                  704-772 Madison Ave and 1017-1033
                                                        Preston Ave                            Charlottesville      VA   $3,250,000
 104    GAL   Linens N' Things                        5880 West 88TH Avenue                    Westminister         CO   $3,250,000
 105    GAL   Parklane Centre                         7499 Parklane Road                       Columbia             SC   $3,050,000
 106    GAL   Goldseker Industrial Portfolio          211 Emmorton Park Road, 2113 Columbia
                                                        Park Road, & 201 Gateway Drive         Bel Air              MD   $3,000,000
 108    GAL   Cahners Publishing Company              8878 Barrons Boulevard                   Higlands Ranch       CO   $3,350,000
 109    GAL   Walden Woods Village Shopping Center    2410 James Redman Parkway                Plant City           FL   $3,000,000
 110    GAL   Grand Terrace Shopping Center           22409-22499 Barton Road                  Grand Terrace        CA   $2,811,330
 111    GAL   2199 Innerbelt Business Center Drive    2199 Innerbelt Business Center Drive     Overland             MO   $3,000,000
 112    GAL   Kohl's                                  3711 Gateway Drive                       Eau Claire           WI   $3,120,000
 113    GAL   Office Max                              300 North York Road                      Upper Moreland
                                                                                                 Township           PA   $3,000,000
 114    GAL   Meadows Pavillion II                    6240 Shiloh Road                         Alpharetta           GA   $2,700,000
 115    GAL   Bernardo Gateway Business Park          10845, 10865, 10875 Ranch Bernardo Road  San Diego            CA   $2,800,000
 116    GAL   1371 & 1375 N. Miller Street            1371 & 1375 N. Miller Street             Anaheim              CA   $2,800,000
 117    GAL   Blakely Corners Shopping Center         Columbia St and South Church St          Blakely              GA   $2,700,000
 118    GAL   Sparks Medical Office Building          2385 East Prater Way                     Sparks               NV   $2,600,000
 119    GAL   North Canal Office Park                 146 North Canal Street                   Seattle              WA   $2,800,000
 120    GAL   Federal Express                         1600 63rd Street                         Emeryville           CA   $2,400,000
 121    GAL   Behr Processing Building                3400 W. Garry Avenue                     Santa Ana            CA   $2,552,764
 122    GAL   The Shoppes at Salisbury II             NWC Of U.S. Route 50 & Tilghman Road     Salisbury            MD   $2,500,000
 123    GAL   Walgreens                               36 W. 16TH Street                        Holland              MI   $2,800,000
 125    GAL   Shop N' Kart Discount Grocery           2000 Queen Avenue                        Albany               OR   $2,334,000
 126    GAL   Office Max                              3110 Browns Mill Road                    Johnson City         TN   $2,400,000
 128    GAL   Office Max                              920 South University Avenue              Provo                UT   $2,325,000
 129    GAL   DEA Building                            5800 Newton Drive                        Carlsbad             CA   $2,330,000
 130    GAL   56th Street Commerce Park               4302-4424 56th St, 5302-5556 56th
                                                        Commerce Park Blvd                     Tampa                FL   $2,400,000
 131    GAL   4520 36th Street                        4520 36th Street                         Orlando              FL   $2,100,000
 132    GAL   Pacific Park                            18081, 18091 & 18101 Redondo Circle      Huntington Beach     CA   $1,900,000
 133    GAL   Walgreens                               1800 Concord                             Concord              CA   $1,860,000
 134    GAL   North Roseburg Plaza                    1350 N.E. Stephens/Garden Valley/1289-97
                                                         Walnut Street                         Roseburg             OR   $2,200,000
 135    GAL   Probity International Corp              2900 Wilshire Blvd                       Santa Monica         CA   $2,200,000
 136    GAL   NOAA-National Weather Service Building  NE 122nd Ave and NE Marx Street          Portland             OR   $2,000,000
 137    GAL   Winchester Court                        1925 South Winchester Blvd               Campbell             CA   $1,800,000
 138    GAL   2400 E. Francis                         2400 E. Francis                          Ontario              CA   $1,898,500
 139    GAL   Walgreens                               11079 South Military Trail               Boynton Beach        FL   $1,750,000
 140    GAL   Walgreens                               NWC 25TH Street and 2ND Avenue           Kearney              NE   $1,800,000
 141    GAL   The Shoppes at Salisbury                The N/W/C OF U.S. RT. 50 & Tilghman Road Salisbury            MD   $2,150,000
 142    GAL   Ames Department Store                   NEC Maryland Route 27 & Twin Arch Road   MT. Airy             MD   $2,000,000
 143    GAL   Eckerd Drug Store                       SEC of SR 19 & County Rd 44              Eustis               FL   $1,500,000
 144    GAL   Pier I Office Building                  West 111 North River Drive               Spokane              WA   $1,700,000
 145    GAL   Harstad/Coates Industrial Park          250 Dittmer Road                         Fairfield            CA   $1,400,000
 146    GAL   Blockbuster Video                       3329 E. Express Court                    Appleton             WI   $1,200,000
 147    GAL   Walgreens                               8615 North Port Washington Rd            Fox Point            WI   $1,325,000
 148    GAL   Walgreens                               4001 Madison Avenue                      Indianapolis         IN   $1,300,000
 149    GAL   15690 North 83rd Way                    15690 North 83RD Way                     Scottsdale           AZ   $1,000,000
 150    GAL   Walgreens                               3003 Kessler Boulevard                   Indianapolis         IN   $1,140,000
 151    GAL   The McCormick Executive Center Office   8070 East Morgan Trail                   Scottsdale           AZ   $1,000,000
              Building
 152    GAL   Blockbuster Video                       6029 W. 10th St and 4903 Emerson Ave     Indianapolis         IN   $1,100,000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


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

Tab#    Seller   Property Name                              Borrower Name
- ------------------------------------------------------------------------------------------------------------------------------------

<S>      <C>   <C>                                          <C>

   1     GAL   Century Park Office Building                 Century Park
   3     GAL   Del Norte Plaza                              Del Norte Plaza, LLC
   4     GAL   Picture Tel Office Building                  200 Minuteman L.P.
   5     GAL   Club Hotel & Suites by Doubletree            Hudson Hospitality Services Urban Renewal Associates, LLC And JC
                                                            Grandview Hotel, LLC
   6     GAL   Ram's Village Apartments                     Gray, Ronald D. And Claudine V.
   9     GAL   Downtown Woodinville Retail Development #2   Downtown Woodinville LLC
  10     GAL   Mid Rivers Plaza Shopping Center             The Grewe Limited Partnership
  11     GAL   Pahrump Valley Junction Shopping Center      Drummer Boy Holdings LLC
  13     GAL   Westlake Village Marketplace                 Westlake Village Marketplace, LLC
  15     GAL   Greylyn Business Park                        9301 Monroe LLC
  16     GAL   1700 Pennsylvania Avenue, N.W.               Mills Building Associates
  18     GAL   Fairview Center                              Pace 64 Associates LLC
  20     GAL   Fort Collier Industrial Park                 Fort Collier Group LC
  21     GAL   Battelle Environmental Technology Bldg.      Sigma Financial Group IX LP
  24     GAL   Drury Inn - Union Station                    Druco, Inc..
  25     GAL   Marketplace of Augusta - Phase 2             Townsend Road Associates LP
  26     GAL   Sonora Quest Laboratories                    Chamberlain Development LLC
  27     GAL   Winder Corners Shopping Center               Winder Corners Associates, LP
  28     GAL   Battelle Energy & Environmental Sciences     Sigma Financial Group VIII LP
               Bldg.
  29     GAL   Encino Spectrum                              Encino Spectrum LLC
  31     GAL   Townview Square Shopping Center              Concire Inc.
  34     GAL   Seven Corners Corporate Center               6245 Leesburg Pike LLC
  35     GAL   The Mark Office Building                     Vann Properties General Part.
  38     GAL   Fair Oaks Medical Plaza                      Fair Oaks Medical Plaza, LP
  39     GAL   First Data Office Building                   C. S. Gwinnett LLC
  40     GAL   1301 Connecticut Avenue, N.W.                Washington Properties LP
  41     GAL   Downtown Woodinville Retail Development #1   Downtown Woodinville LLC
  42     GAL   Melbourne Square Promenade                   Patrick B. Roche, Katherine A. Roche; DDC I, LLC; PB Kids LLC; Anders I
                                                            LLC; PBR E.I. LLC.
  43     GAL   Glen Place Shopping Center                   Village at Glynn Place, LLC
  45     GAL   Ocean Terrace Apartments                     Sobrato Land Holdings
  46     GAL   Pheasant Run Apartments                      Farnam Realty Inc.
  47     GAL   Liberty Crossing                             Liberty Crossing Land LLP
  49     GAL   Danbury Commons Shopping Center              Danbury Commons Associates LP
  50     GAL   Dairy Ashford Plaza Office Building          Dap Plaza
  51     GAL   Mt. Vernon Center                            L. Judson Akin No. Two LLC
  52     GAL   Norwalk Plaza                                W & D Imperial #1
  53     GAL   Magnolia Plaza                               W & D Imperial #1
  54     GAL   Atrium Circle At Campus Circle               Atrium Circle LTD
  55     GAL   Fair Oaks Professional Building              Fair Oaks Professional Bldg. LP
  56     GAL   Orthologics Building                         Chamberlain Family Trust
  57     GAL   General Instruments Building                 Gl Water Ridge LP
  58     GAL   Home Depot                                   Dimucci Development of Cicero
  60     GAL   Mountain View Professional Plaza             Shelby Partners
  61     GAL   Ventana Village Shopping Center              Fidelity National Title Agency, Inc.
  62     GAL   MA Bioservices                               Fp Rockledge LLC
  63     GAL   65 K Street                                  65 K Street Associates Ltd.
  65     GAL   14600 Winchester Blvd.                       C&W Joint Venture
  66     GAL   Best Buy                                     152 Madison Avenue Paramount Corp.
  67     GAL   Village Grove Shopping Center                Ross Revocable Family Trust Et Al, David And Judith Hager, Tuvia And
                                                            Guilat Milsztein, Joseph Bodenstein
  68     GAL   6006 Executive Boulevard                     Trizechahn 6006 Executive Blvd.
  70     GAL   4215 Glencoe                                 Glencoe Seven, LP
  71     GAL   Snowcreek Crossing                           Brentwood Equities, Inc.
  72     GAL   Lighthouse Crossing Shopping Center          Park & Tyrone Associates Ltd
  73     GAL   Best Buy                                     Stanley And Joyce Black, Rose May Kaplan And Bsb Plantation LP
  74     GAL   Creekside Office Park                        Creekside Associates
  75     GAL   Lithonia Lighting West Building              Sultan Enterprizes, Randall Sultan, Bruce Sultan
  76     GAL   5353-5499 Downey Road                        5353 Downey Associates Ltd.
  77     GAL   Townley Apartments                           Townley Associates Joint Venture
  78     GAL   Walgreens and Staples                        S-B Properties No. 8 LP
  79     GAL   Prince Frederick Office Park                 Prince Frederick Group LC
  80     GAL   Bay Tree Village                             Bay Tree Village L.L.C.
  81     GAL   Bugaboo Steak House                          Hudgens, Mark R.
  82     GAL   Cotswold Plaza II                            309 South Sharon Amity, LLC
  83     GAL   Lake Regency Building                        Gordman Properties
  84     GAL   Merit Abrasiveproducts Inc.                  Ys Leasing Limited
  85     GAL   Totem Ridge Business Park                    Buchan Bros. Investment Properties
  87     GAL   Stafford Corporate Center                    Star Properties Group II LLC & Par Five, LLC
  88     GAL   Best Buy                                     Anson Station LP, Piney Grove Plaza LP, Foothills Market LP, Kingston
                                                            Pointe LP
  89     GAL   R and R Plaza                                R And R Plaza
  90     GAL   Best Buy                                     Yates Family Trust Of 1978
  91     GAL   Circuit City - Colorado Springs              Cc Springs LLC
  92     GAL   204TH Street Partners                        204Th Street Partners
  93     GAL   Commons 1 Office Building                    Richard J. Mooney
  94     GAL   Quail Business Park                          Quail Business Park Ltd.
  95     GAL   Hayden Island Business Park                  H.I.B.P. Associates
  96     GAL   NW Corner of Hwy 74 & Mail Street            Richmond City, Inc.
  97     GAL   Sportmart Plaza                              Sportmart Plaza L. P.
  98     GAL   Spectrum Business Park V                     Lewis Properties Inc.
  99     GAL   Northwest Business Center III                Weeks Realty L.P.
  100    GAL   Mizner Place                                 Mizner Place LTD
  101    GAL   Kroger                                       3508 High Point Road Associates, LLC
  102    GAL   Food 4 Less                                  Salem Associates
  103    GAL   Oxford Hill Apartments                       Oxford Hill Land Trust
  104    GAL   Linens N' Things                             Brendon Park Investors LP
  105    GAL   Parklane Centre                              Parklane Centre Associates
  106    GAL   Goldseker Industrial Portfolio               201 Gateway LLLP, 2111 Emmorton Road LLP, 2113 Columbia Park LLP
  108    GAL   Cahners Publishing Company                   Van Schaack Holdings  Ltd.
  109    GAL   Walden Woods Village Shopping Center         Walden Woods Village Ltd.
  110    GAL   Grand Terrace Shopping Center                Viking Investment Properties
  111    GAL   2199 Innerbelt Business Center Drive         Clayco Real Estate LLC
  112    GAL   Kohl's                                       Net 2 Limited Partnership
  113    GAL   Office Max                                   Copo Willow Grove LTD Partnership
  114    GAL   Meadows Pavillion II                         The Commons Development II LLC
  115    GAL   Bernardo Gateway Business Park               Bernardo Gateway Partners
  116    GAL   1371 & 1375 N. Miller Street                 Toy City Properties
  117    GAL   Blakely Corners Shopping Center              Marlec Inc.
  118    GAL   Sparks Medical Office Building               Sparks Med. Off. Bldg. LLC
  119    GAL   North Canal Office Park                      Blume, Bruce M.
  120    GAL   Federal Express                              1600 63rd Street LLC
  121    GAL   Behr Processing Building                     Carson Estate Company
  122    GAL   The Shoppes at Salisbury II                  BLS Salisbury, LLC
  123    GAL   Walgreens                                    Trierweiler-Realty Co. Partner
  125    GAL   Shop N' Kart Discount Grocery                Lyon Associates
  126    GAL   Office Max                                   SJL Investment Company
  128    GAL   Office Max                                   Provo Partners LLC
  129    GAL   DEA Building                                 Deihl Trustee, Richard H. Deihl and Billie D. Deihl
  130    GAL   56th Street Commerce Park                    Eastgroup Tampa, Inc. And Commerce Park Investors, Ltd.
  131    GAL   4520 36th Street                             Lot 44/45 Partnership, 33Rd Street Industrial Park
  132    GAL   Pacific Park                                 Pacific Park LLC
  133    GAL   Walgreens                                    Clair Robison and Darleen Robison, Trustees of Robison Family Trust
  134    GAL   North Roseburg Plaza                         Joseph Felix Realty Co.
  135    GAL   Probity International Corp                   Probity International Corp.
  136    GAL   NOAA-National Weather Service Building       Warren Limited Partnership II
  137    GAL   Winchester Court                             Nmsbpcsldhb
  138    GAL   2400 E. Francis                              David and Judith Hager, Tuvia and Guilat Milsztein
  139    GAL   Walgreens                                    Pbc Realty Associates
  140    GAL   Walgreens                                    Village Investments, Ltd. II
  141    GAL   The Shoppes at Salisbury                     BLS Salisbury L.C.
  142    GAL   Ames Department Store                        DKR Family LTD Partnership
  143    GAL   Eckerd Drug Store                            Rosenberg, Edward
  144    GAL   Pier I Office Building                       Pacific Security Companies
  145    GAL   Harstad/Coates Industrial Park               Ferro Plaza Properties
  146    GAL   Blockbuster Video                            Dial Realty-Appleton LLC
  147    GAL   Walgreens                                    Mred III Inc.
  148    GAL   Walgreens                                    J. Greg Allen And Brian C. Pahud
  149    GAL   15690 North 83rd Way                         Airpark Holdings
  150    GAL   Walgreens                                    30Th And Kessler Partnership
  151    GAL   The McCormick Executive Center Office        Airpark Holdings II LLC
               Building
  152    GAL   Blockbuster Video                            Van Schaack Holdings LTD

</TABLE>




TABLE (CONTINUED)

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

Tab#    Fee/Leasehold         Note Date       Maturity Date        Orig. Term
- --------------------------------------------------------------------------------

   1      Fee                 02/23/1999          03/01/2009            120
   3      Fee                 05/11/1999          06/01/2009            120
   4      Fee                 12/22/1998          01/01/2017            216
   5      Fee                 01/14/1999          02/01/2009            120
   6      Fee                 01/27/1995          02/01/2015            240
   9      Fee                 06/10/1999          07/01/2009            120
  10      Fee                 08/27/1998          09/01/2013            180
  11      Fee                 12/23/1998          01/01/2009            120
  13      Fee                 12/29/1998          02/01/2014            180
  15      Fee                 07/24/1997          08/01/2007            120
  16      Fee                 12/30/1993          01/01/2014            240
  18      Fee                 07/02/1998          01/01/2009            126
  20      Fee                 11/23/1998          09/01/2007            105
  21      Leasehold           08/09/1998          09/01/2013            180
  24      Fee                 02/25/1994          03/01/2004            120
  25      Fee                 06/27/1996          07/01/2006            120
  26      Leasehold           10/20/1998          11/01/2008            120
  27      Fee                 10/30/1995          11/01/2017            264
  28      Leasehold           08/09/1998          09/01/2013            180
  29      Fee                 02/12/1996          02/01/2011            180
  31      Fee                 06/12/1996          04/01/2006            120
  34      Fee                 01/11/1999          02/01/2005             72
  35      Fee                 03/15/1999          04/01/2009            120
  38      Leasehold           12/19/1994          01/01/2005            120
  39      Fee                 01/15/1999          02/01/2009            120
  40      Fee                 10/24/1995          11/01/2010            180
  41      Fee                 06/10/1999          07/01/2009            120
  42      Fee                 12/27/1997          01/01/2005            120
  43      Fee                 11/07/1996          11/01/2005            107
  45      Fee                 02/02/1999          03/01/2009            120
  46      Fee                 05/01/1996          05/01/2011            180
  47      Fee                 05/12/1999          06/01/2009            120
  49      Fee/Leasehold       12/21/1995          01/01/2006            120
  50      Fee                 09/23/1998          11/01/2008            120
  51      Fee                 06/12/1998          07/01/2018            240
  52      Fee                 05/14/1996          05/01/2011            180
  53      Fee                 05/14/1996          05/01/2011            180
  54      Fee                 04/09/1998          05/01/2008            120
  55      Leasehold           08/03/1998          08/01/2018            240
  56      Leasehold           06/29/1998          07/01/2008            120
  57      Fee                 01/13/1999          02/01/2009            120
  58      Fee                 04/29/1996          05/01/2016            240
  60      Fee                 04/14/1998          05/01/2018            240
  61      Fee                 08/20/1996          01/01/2015            221
  62      Fee                 10/23/1997          11/01/2008            120
  63      Fee                 05/09/1995          01/01/2005            115
  65      Fee                 02/08/1999          03/01/2009            120
  66      Fee                 10/31/1995          12/01/2010            180
  67      Fee                 09/15/1997          10/01/2007            120
  68      Fee                 04/26/1995          05/01/2005            120
  70      Fee                 04/29/1999          06/01/2009            120
  71      Fee                 07/16/1996          07/01/2006            120
  72      Fee                 04/16/1999          05/01/2009            120
  73      Fee                 11/03/1995          11/01/2015            240
  74      Fee                 05/12/1998          06/01/2008            120
  75      Fee                 10/20/1997          11/01/2012            180
  76      Fee                 04/24/1996          05/01/2016            240
  77      Fee                 08/12/1993          09/01/2003            120
  78      Fee                 03/27/1996          04/01/2016            240
  79      Fee                 09/29/1993          05/01/2009            179
  80      Fee                 10/20/1995          11/01/2005            120
  81      Fee                 10/20/1995          11/01/2005            120
  82      Fee                 02/25/1999          03/01/2009            120
  83      Fee                 03/11/1999          04/01/2009            120
  84      Fee                 10/20/1997          11/01/2007            120
  85      Fee                 05/12/1994          06/01/2014            240
  87      Fee                 05/10/1999          06/01/2009            120
  88      Fee                 02/28/1996          03/01/2016            240
  89      Fee                 05/08/1995          06/01/2010            180
  90      Fee                 09/18/1995          10/01/2015            240
  91      Fee                 12/15/1995          01/01/2016            240
  92      Fee                 07/06/1994          08/01/2004            120
  93      Fee                 04/28/1998          05/01/2008            120
  94      Fee                 07/01/1994          08/01/2004            120
  95      Fee                 11/11/1998          12/01/2008            120
  96      Fee                 05/24/1999          06/01/2009            120
  97      Fee                 07/06/1994          07/01/2014            240
  98      Fee                 04/27/1995          06/01/2005            120
  99      Fee                 06/24/1996          07/01/2006             96
  100     Fee                 05/19/1995          06/01/2005            120
  101     Fee                 11/13/1995          12/01/2015            240
  102     Fee                 10/01/1992          10/01/2012            240
  103     Fee                 12/28/1994          01/01/2005            120
  104     Fee                 01/05/1996          02/01/2011            180
  105     Fee                 05/29/1998          06/01/2008            120
  106     Fee                 05/06/1999          06/01/2009            120
  108     Fee                 07/01/1994          08/01/2014            240
  109     Fee                 07/26/1996          08/01/2006            120
  110     Fee                 12/01/1998          01/01/2009            120
  111     Fee                 12/27/1995          01/01/2009            156
  112     Fee                 06/22/1994          07/01/2014            240
  113     Fee                 10/18/1995          01/01/2015            230
  114     Fee                 10/14/1998          11/01/2008            120
  115     Fee                 08/06/1996          08/01/2006            120
  116     Fee                 05/20/1997          06/01/2015            216
  117     Fee                 08/06/1998          09/01/2018            240
  118     Fee                 01/25/1999          03/01/2009            120
  119     Fee                 04/01/1996          04/01/2011            180
  120     Fee                 03/30/1999          04/01/2009            120
  121     Fee                 02/01/1996          02/01/2006            120
  122     Fee                 07/24/1996          08/01/2016            240
  123     Fee                 11/18/1992          12/01/2011            228
  125     Fee                 01/22/1998          02/01/2018            240
  126     Fee                 12/27/1996          09/01/2015            225
  128     Fee                 03/24/1997          04/01/2017            240
  129     Fee                 01/14/1997          02/01/2017            240
  130     Fee                 07/21/1994          08/01/2004            120
  131     Fee                 12/30/1997          01/01/2008            120
  132     Fee                 10/20/1998          12/01/2008            120
  133     Fee                 02/23/1999          04/01/2014            180
  134     Fee                 01/11/1995          02/01/2010            180
  135     Fee                 07/05/1996          07/01/2008            144
  136     Fee                 06/30/1994          07/01/2012            216
  137     Fee                 09/30/1998          11/01/2008            120
  138     Fee                 02/22/1996          12/01/2005            120
  139     Fee/Leasehold       06/16/1998          07/01/2017            228
  140     Fee                 07/18/1996          08/01/2016            240
  141     Fee                 08/12/1993          09/01/2008            180
  142     Fee                 03/16/1990          04/01/2010            240
  143     Fee                 10/02/1998          04/01/2017            221
  144     Fee                 09/26/1994          10/01/2009            180
  145     Fee                 01/21/1998          02/01/2013            180
  146     Fee                 01/26/1999          02/01/2009            120
  147     Fee                 02/17/1994          03/01/2014            240
  148     Fee                 03/08/1994          03/01/2014            240
  149     Fee                 05/06/1999          06/01/2014            180
  150     Fee                 11/24/1992          12/01/2012            240
  151     Fee                 07/08/1998          08/01/2013            180
  152     Fee                 11/01/1994          11/01/2009            180

<PAGE>


<TABLE>
<CAPTION>


- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    Monthly
Tab#   Seller    Property Name                              Rem. Term      Orig. Amort.    Rem. Amort.   Rate       Debt Service
- ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>    <C>                                               <C>             <C>             <C>     <C>        <C>
 1       GAL    Century Park Office Building                      116             300             296     7.920%     $183,965.79
 3       GAL    Del Norte Plaza                                   119             300             299     7.375%     $131,558.34
 4       GAL    Picture Tel Office Building                       210             216             210     7.400%     $151,026.71
 5       GAL    Club Hotel & Suites by Doubletree                 115             240             235     7.375%     $135,654.43
 6       GAL    Ram's Village Apartments                          187             240             187     9.750%     $151,762.70
 9       GAL    Downtown Woodinville Retail
                  Development #2                                  120             300             300     7.000%      $92,234.69
 10      GAL    Mid Rivers Plaza Shopping Center                  170             240             230     7.000%     $101,951.82
 11      GAL    Pahrump Valley Junction Shopping Center           114             300             294     7.250%      $93,242.09
 13      GAL    Westlake Village Marketplace                      175             300             295     7.375%      $79,070.22
 15      GAL    Greylyn Business Park                              97             252             229     7.750%      $80,472.72
 16      GAL    1700 Pennsylvania Avenue, N.W.                    174             240             174     7.500%      $88,615.26
 18      GAL    Fairview Center                                   114             300             288     7.125%      $64,329.59
 20      GAL    Fort Collier Industrial Park                       98             105              98     9.000%     $126,605.43
 21      GAL    Battelle Environmental Technology Bldg.           170             180             170     7.125%      $80,618.98
 24      GAL    Drury Inn - Union Station                          56             240             176     8.500%      $82,443.21
 25      GAL    Marketplace of Augusta - Phase 2                   84             276             240     7.750%      $67,240.62
 26      GAL    Sonora Quest Laboratories                         112             240             232     7.000%      $63,962.16
 27      GAL    Winder Corners Shopping Center                    220             264             220     8.200%      $69,615.26
 28      GAL    Battelle Energy & Environmental
                  Sciences Bldg.                                  170             180             170     7.125%      $73,372.33
 29      GAL    Encino Spectrum                                   139             300             259     7.875%      $70,302.32
 31      GAL    Townview Square Shopping Center                    81             240             201     8.250%      $70,580.51
 34      GAL    Seven Corners Corporate Center                     67             300             295     7.125%      $53,608.00
 35      GAL    The Mark Office Building                          117             300             297     7.250%      $53,668.41
 38      GAL    Fair Oaks Medical Plaza                            66             300             246     8.875%      $62,298.99
 39      GAL    First Data Office Building                        115             300             295     7.250%      $51,228.94
 40      GAL    1301 Connecticut Avenue, N.W.                     136             240             196     8.000%      $62,733.01
 41      GAL    Downtown Woodinville Retail
                  Development #1                                  120             300             300     7.250%      $49,873.68
 42      GAL    Melbourne Square Promenade                         66             264             210     8.750%      $64,104.31
 43      GAL    Glen Place Shopping Center                         76             287             256     7.938%      $53,958.58
 45      GAL    Ocean Terrace Apartments                          116             300             296     7.000%      $46,435.40
 46      GAL    Pheasant Run Apartments                           142             240             202     8.000%      $58,550.81
 47      GAL    Liberty Crossing                                  119             240             239     7.250%      $51,374.44
 49      GAL    Danbury Commons Shopping Center                    78             300             258     8.000%      $52,097.60
 50      GAL    Dairy Ashford Plaza Office Building               112             300             292     7.310%      $46,507.33
 51      GAL    Mt. Vernon Center                                 228             240             228     7.125%      $48,436.98
 52      GAL    Norwalk Plaza                                     142             180             142     7.875%      $34,144.20
 53      GAL    Magnolia Plaza                                    142             180             142     7.875%      $30,350.40
 54      GAL    Atrium Circle At Campus Circle                    106             300             286     7.150%      $42,982.61
 55      GAL    Fair Oaks Professional Building                   229             300             289     7.180%      $41,661.59
 56      GAL    Orthologics Building                              108             240             228     7.000%      $44,967.34
 57      GAL    General Instruments Building                      115             300             295     7.125%      $40,206.00
 58      GAL    Home Depot                                        202             240             202     8.125%      $50,865.24
 60      GAL    Mountain View Professional Plaza                  226             240             226     7.500%      $44,307.63
 61      GAL    Ventana Village Shopping Center                   186             220             185     9.500%      $53,170.64
 62      GAL    MA Bioservices                                    112             300             292     7.000%      $36,752.52
 63      GAL    65 K Street                                        66             175             126     9.840%      $64,588.10
 65      GAL    14600 Winchester Blvd.                            116             240             236     7.250%      $39,518.80
 66      GAL    Best Buy                                          137             300             257     8.125%      $40,565.99
 67      GAL    Village Grove Shopping Center                      99             264             243     8.000%      $40,308.89
 68      GAL    6006 Executive Boulevard                           70             204             154     9.125%      $52,674.53
 70      GAL    4215 Glencoe                                      119             300             299     7.500%      $33,993.60
 71      GAL    Snowcreek Crossing                                 84             300             264     7.750%      $36,221.74
 72      GAL    Lighthouse Crossing Shopping Center               118             240             238     7.125%      $35,226.90
 73      GAL    Best Buy                                          196             300             256     8.125%      $35,690.27
 74      GAL    Creekside Office Park                             107             240             227     7.125%      $34,444.08
 75      GAL    Lithonia Lighting West Building                   160             180             160     8.000%      $43,004.35
 76      GAL    5353-5499 Downey Road                             202             264             226     7.750%      $35,562.28
 77      GAL    Townley Apartments                                 50             284             214     8.500%      $37,040.45
 78      GAL    Walgreens and Staples                             201             240             201     7.750%      $37,353.16
 79      GAL    Prince Frederick Office Park                      118             180             119     8.625%      $52,580.27
 80      GAL    Bay Tree Village                                   76             300             256     7.750%      $27,191.84
 81      GAL    Bugaboo Steak House                                76             300             256     7.750%       $6,042.64
 82      GAL    Cotswold Plaza II                                 116             300             296     7.375%      $30,148.79
 83      GAL    Lake Regency Building                             117             300             297     7.250%      $28,912.28
 84      GAL    Merit Abrasiveproducts Inc.                       100             240             220     8.260%      $34,960.44
 85      GAL    Totem Ridge Business Park                         179             240             179     8.500%      $37,316.40
 87      GAL    Stafford Corporate Center                         119             300             299     7.250%      $26,743.86
 88      GAL    Best Buy                                          200             240             200     7.750%      $32,837.95
 89      GAL    R and R Plaza                                     131             180             131     9.750%      $45,552.60
 90      GAL    Best Buy                                          195             240             195     8.125%      $33,769.45
 91      GAL    Circuit City - Colorado Springs                   198             240             198     9.125%      $33,587.90
 92      GAL    204TH Street Partners                              61             300             241     8.875%      $30,526.51
 93      GAL    Commons 1 Office Building                         106             300             286     7.250%      $25,018.16
 94      GAL    Quail Business Park                                61             360             301     9.500%      $29,429.88
 95      GAL    Hayden Island Business Park                       113             300             293     7.000%      $24,030.50
 96      GAL    NW Corner of Hwy 74 & Mail Street                 119             300             299     7.375%      $24,301.75
 97      GAL    Sportmart Plaza                                   180             240             180     8.750%      $32,697.30
 98      GAL    Spectrum Business Park V                           71             300             251     9.625%      $30,001.66
 99      GAL    Northwest Business Center III                      84             216             204     7.950%      $28,749.92
100      GAL    Mizner Place                                       71             240             191     9.100%      $30,356.61
101      GAL    Kroger                                            197             240             197     8.000%      $27,811.64
102      GAL    Food 4 Less                                       159             240             159     9.750%      $34,146.61
103      GAL    Oxford Hill Apartments                             66             300             246     9.375%      $28,113.26
104      GAL    Linens N' Things                                  139             252             211     7.550%      $25,748.68
105      GAL    Parklane Centre                                   107             300             287     7.375%      $22,291.83
106      GAL    Goldseker Industrial Portfolio                    119             300             299     7.375%      $21,926.39
108      GAL    Cahners Publishing Company                        181             240             181     7.875%      $27,760.70
109      GAL    Walden Woods Village Shopping Center               85             240             205     7.875%      $24,860.33
110      GAL    Grand Terrace Shopping Center                     114             300             294     7.500%      $22,647.89
111      GAL    2199 Innerbelt Business Center Drive              114             240             198     8.000%      $25,093.21
112      GAL    Kohl's                                            180             240             180     8.000%      $26,096.94
113      GAL    Office Max                                        186             230             186     8.000%      $25,540.05
114      GAL    Meadows Pavillion II                              112             360             352     7.250%      $18,418.77
115      GAL    Bernardo Gateway Business Park                     85             264             229     8.500%      $23,475.38
116      GAL    1371 & 1375 N. Miller Street                      191             216             191     8.750%      $25,784.94
117      GAL    Blakely Corners Shopping Center                   230             240             230     7.375%      $21,545.12
118      GAL    Sparks Medical Office Building                    116             300             296     7.250%      $18,792.98
119      GAL    North Canal Office Park                           141             180             141     7.750%      $26,355.73
120      GAL    Federal Express                                   117             300             297     7.125%      $17,154.56
121      GAL    Behr Processing Building                           79             240             199     8.250%      $21,751.23
122      GAL    The Shoppes at Salisbury II                       205             240             205     8.375%      $21,498.20
123      GAL    Walgreens                                         149             228             149     9.500%      $26,567.52
125      GAL    Shop N' Kart Discount Grocery                     223             240             223     8.000%      $19,522.52
126      GAL    Office Max                                        194             225             194     8.150%      $20,845.74
128      GAL    Office Max                                        213             240             213     8.625%      $20,361.21
129      GAL    DEA Building                                      211             240             211     8.000%      $19,489.06
130      GAL    56th Street Commerce Park                          61             228             169     8.875%      $21,815.70
131      GAL    4520 36th Street                                  102             240             222     7.625%      $17,078.33
132      GAL    Pacific Park                                      113             300             293     7.500%      $14,040.84
133      GAL    Walgreens                                         177             300             297     7.000%      $13,146.10
134      GAL    North Roseburg Plaza                              127             180             127     9.500%      $22,972.95
135      GAL    Probity International Corp                        108             144             108     8.125%      $23,965.01
136      GAL    NOAA-National Weather Service Building            156             216             156     7.875%      $18,440.83
137      GAL    Winchester Court                                  112             300             292     7.050%      $12,779.50
138      GAL    2400 E. Francis                                    77             232             189     8.000%      $16,103.71
139      GAL    Walgreens                                         216             240             228     7.360%      $13,948.46
140      GAL    Walgreens                                         205             240             205     7.625%      $14,638.57
141      GAL    The Shoppes at Salisbury                          110             180             110     8.500%      $21,171.91
142      GAL    Ames Department Store                             129             240             129     9.875%      $19,135.09
143      GAL    Eckerd Drug Store                                 213             221             213     7.350%      $12,405.00
144      GAL    Pier I Office Building                            123             180             123     9.250%      $17,496.27
145      GAL    Harstad/Coates Industrial Park                    163             180             163     8.125%      $13,480.36
146      GAL    Blockbuster Video                                 115             240             235     7.250%       $9,484.52
147      GAL    Walgreens                                         176             240             176     8.625%      $11,603.70
148      GAL    Walgreens                                         176             240             176     8.250%      $11,076.86
149      GAL    15690 North 83rd Way                              179             180             179     7.450%       $9,241.74
150      GAL    Walgreens                                         161             240             161     9.625%      $10,719.53
151      GAL    The McCormick Executive Center Office
                  Building                                        169             180             169     7.250%       $9,128.63
152      GAL    Blockbuster Video                                 124             180             124     9.250%      $11,321.12

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                            Adm. Cost
 Tab#   Seller                Property Name                 Rate (bps)  Seasoning(1)  Lockout YM   YM1   YM3   YM+0.5%   YM+0.75%

- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>    <C>                                               <C>      <C>         <C>     <C> <C>    <C>   <C>       <C>

   1     GAL   Century Park Office Building                      17.00      4         60           60
   3     GAL   Del Norte Plaza                                   17.00      1         60           60
   4     GAL   Picture Tel Office Building                       17.00      6         60           156
   5     GAL   Club Hotel & Suites by Doubletree                 17.00      5         60           60
   6     GAL   Ram's Village Apartments                          17.00     53         36           204
   9     GAL   Downtown Woodinville Retail Development #2        17.00      0         36           78
  10     GAL   Mid Rivers Plaza Shopping Center                  17.00     10         60           120
  11     GAL   Pahrump Valley Junction Shopping Center           17.00      6         36           81
  13     GAL   Westlake Village Marketplace                      17.00      5         60           120
  15     GAL   Greylyn Business Park                             17.00     23                      120
  16     GAL   1700 Pennsylvania Avenue, N.W.                    17.00     66         36           198
  18     GAL   Fairview Center                                   17.00     12         60           63
  20     GAL   Fort Collier Industrial Park                      17.00      7         36           66
  21     GAL   Battelle Environmental Technology Bldg.           17.00     10                      180
  24     GAL   Drury Inn - Union Station                         17.00     64         36           78
  25     GAL   Marketplace of Augusta - Phase 2                  17.00     36         36           81
  26     GAL   Sonora Quest Laboratories                         17.00      8                      120
  27     GAL   Winder Corners Shopping Center                    17.00     44         36           225
  28     GAL   Battelle Energy & Environmental Sciences          17.00     10                      180
               Bldg.
  29     GAL   Encino Spectrum                                   17.00     41         36           144
  31     GAL   Townview Square Shopping Center                   17.00     39         61           59
  34     GAL   Seven Corners Corporate Center                    17.00      5         36           33
  35     GAL   The Mark Office Building                          17.00      3         36           84
  38     GAL   Fair Oaks Medical Plaza                           17.00     54         36           81
  39     GAL   First Data Office Building                        17.00      5         36           81
  40     GAL   1301 Connecticut Avenue, N.W.                     17.00     44         36           144
  41     GAL   Downtown Woodinville Retail Development #1        17.00      0         36           78
  42     GAL   Melbourne Square Promenade                        17.00     54         36           84
  43     GAL   Glen Place Shopping Center                        17.00     31         23           24
  45     GAL   Ocean Terrace Apartments                          17.00      4         60           60
  46     GAL   Pheasant Run Apartments                           17.00     38         36           144
  47     GAL   Liberty Crossing                                  17.00      1         60           58
  49     GAL   Danbury Commons Shopping Center                   17.00     42         36           84
  50     GAL   Dairy Ashford Plaza Office Building               17.00      8         36           81
  51     GAL   Mt. Vernon Center                                 17.00     12         60           180
  52     GAL   Norwalk Plaza                                     17.00     38         36           144
  53     GAL   Magnolia Plaza                                    17.00     38         36           144
  54     GAL   Atrium Circle At Campus Circle                    17.00     14         36                 81
  55     GAL   Fair Oaks Professional Building                   17.00     11         60           177
  56     GAL   Orthologics Building                              17.00     12                      120
  57     GAL   General Instruments Building                      17.00      5         36                 81
  58     GAL   Home Depot                                        17.00     38         36           198
  60     GAL   Mountain View Professional Plaza                  17.00     14         60           180
  61     GAL   Ventana Village Shopping Center                   17.00     35         76
  62     GAL   MA Bioservices                                    17.00      8         60           60
  63     GAL   65 K Street                                       17.00     49         36           79
  65     GAL   14600 Winchester Blvd.                            17.00      4         60           60
  66     GAL   Best Buy                                          17.00     43         36           138
  67     GAL   Village Grove Shopping Center                     17.00     21         36           84
  68     GAL   6006 Executive Boulevard                          17.00     50         36           84
  70     GAL   4215 Glencoe                                      17.00      1         60           60
  71     GAL   Snowcreek Crossing                                17.00     36         12           108
  72     GAL   Lighthouse Crossing Shopping Center               17.00      2         60           60
  73     GAL   Best Buy                                          17.00     44         36           204
  74     GAL   Creekside Office Park                             17.00     13         36           84
  75     GAL   Lithonia Lighting West Building                   17.00     20         36           84
  76     GAL   5353-5499 Downey Road                             17.00     38         36           192
  77     GAL   Townley Apartments                                17.00     70         36           84
  78     GAL   Walgreens and Staples                             17.00     39         36           204
  79     GAL   Prince Frederick Office Park                      17.00     61         36           143
  80     GAL   Bay Tree Village                                  17.00     44         36           24
  81     GAL   Bugaboo Steak House                               17.00     44         36           24
  82     GAL   Cotswold Plaza II                                 17.00      4         60           60
  83     GAL   Lake Regency Building                             17.00      3         60           57
  84     GAL   Merit Abrasiveproducts Inc.                       17.00     20         60           60
  85     GAL   Totem Ridge Business Park                         17.00     61         36           201
  87     GAL   Stafford Corporate Center                         17.00      1         60           60
  88     GAL   Best Buy                                          17.00     40         36           204
  89     GAL   R and R Plaza                                     17.00     49         36           144
  90     GAL   Best Buy                                          17.00     45         36           204
  91     GAL   Circuit City - Colorado Springs                   17.00     42         36           204
  92     GAL   204TH Street Partners                             17.00     59         36           84
  93     GAL   Commons 1 Office Building                         17.00     14         60           60
  94     GAL   Quail Business Park                               17.00     59         60           60
  95     GAL   Hayden Island Business Park                       17.00      7         36           84
  96     GAL   NW Corner of Hwy 74 & Mail Street                 17.00      1         36           84
  97     GAL   Sportmart Plaza                                   17.00     60                      240
  98     GAL   Spectrum Business Park V                          17.00     49         36           84
  99     GAL   Northwest Business Center III                     17.00     12         12           81
  100    GAL   Mizner Place                                      17.00     49         36           84
  101    GAL   Kroger                                            17.00     43         36           201
  102    GAL   Food 4 Less                                       17.00     81         36           192
  103    GAL   Oxford Hill Apartments                            17.00     54         36           81
  104    GAL   Linens N' Things                                  17.00     41         36           84
  105    GAL   Parklane Centre                                   17.00     13         36           84
  106    GAL   Goldseker Industrial Portfolio                    17.00      1         36           81
  108    GAL   Cahners Publishing Company                        17.00     59         36           204
  109    GAL   Walden Woods Village Shopping Center              17.00     35                      117
  110    GAL   Grand Terrace Shopping Center                     17.00      6         36           84
  111    GAL   2199 Innerbelt Business Center Drive              17.00     42         36           120
  112    GAL   Kohl's                                            17.00     60                      240
  113    GAL   Office Max                                        17.00     44         36           194
  114    GAL   Meadows Pavillion II                              17.00      8         24           96
  115    GAL   Bernardo Gateway Business Park                    17.00     35         36           84
  116    GAL   1371 & 1375 N. Miller Street                      17.00     25         60           156
  117    GAL   Blakely Corners Shopping Center                   17.00     10         60           180
  118    GAL   Sparks Medical Office Building                    17.00      4         36           84
  119    GAL   North Canal Office Park                           17.00     39         36           144
  120    GAL   Federal Express                                   17.00      3         36           84
  121    GAL   Behr Processing Building                          17.00     41         36           84
  122    GAL   The Shoppes at Salisbury II                       17.00     35         36           204
  123    GAL   Walgreens                                         17.00     79         60     165
  125    GAL   Shop N' Kart Discount Grocery                     17.00     17         60           180
  126    GAL   Office Max                                        17.00     31         36           189
  128    GAL   Office Max                                        17.00     27         36           204
  129    GAL   DEA Building                                      17.00     29         36           204
  130    GAL   56th Street Commerce Park                         17.00     59         36           84
  131    GAL   4520 36th Street                                  17.00     18         60           57
  132    GAL   Pacific Park                                      17.00      7
  133    GAL   Walgreens                                         17.00      3         36           144
  134    GAL   North Roseburg Plaza                              17.00     53         36           144
  135    GAL   Probity International Corp                        17.00     36         36           108
  136    GAL   NOAA-National Weather Service Building            17.00     60         36           180
  137    GAL   Winchester Court                                  17.00      8         36           84
  138    GAL   2400 E. Francis                                   17.00     43         37           83
  139    GAL   Walgreens                                         17.00     12         60           168
  140    GAL   Walgreens                                         17.00     35         36           204
  141    GAL   The Shoppes at Salisbury                          17.00     70         36           141
  142    GAL   Ames Department Store                             17.00     111        36           204
  143    GAL   Eckerd Drug Store                                 17.00      8         60           161
  144    GAL   Pier I Office Building                            17.00     57         36           144
  145    GAL   Harstad/Coates Industrial Park                    17.00     17         60           120
  146    GAL   Blockbuster Video                                 17.00      5         60           60
  147    GAL   Walgreens                                         17.00     64                      240
  148    GAL   Walgreens                                         17.00     64                      240
  149    GAL   15690 North 83rd Way                              17.00      1         60           120
  150    GAL   Walgreens                                         17.00     79         60           177
  151    GAL   The McCormick Executive Center Office             17.00     11         60           120
               Building
  152    GAL   Blockbuster Video                                 17.00     56                      180


</TABLE>


TABLE (CONTINUED)

<TABLE>
<CAPTION>



- ------------------------------------------------------------------------------------------------
                  Prepayment Code(2)
 Tab#  <YM5    <YM4   <YM3    <YM2   <YM1   5.0%  4.5%  4.0%  3.5%  3.0%  2.5%  2.0%  1.0%  Open

- ------------------------------------------------------------------------------------------------
<S>     <C>     <C>    <C>    <C>    <C>    <C>    <C>   <C>  <C>   <C>   <C>    <C>   <C>   <C>

   1
   3
   4
   5
   6
   9                                                                                          6
  10
  11                                                                                          3
  13
  15
  16                                                                                          6
  18                                                                                          3
  20                                                                                          3
  21
  24                                                                                          6
  25                                                                                          3
  26
  27                                                                                          3
  28

  29
  31
  34                                                                                          3
  35
  38                                                                                          3
  39                                                                                          3
  40
  41                                                                                          6
  42
  43                                         12          12          12          12     9     3
  45
  46
  47                                                                                          2
  49
  50                                                                                          3
  51
  52
  53
  54                                                                                          3
  55                                                                                          3
  56
  57                                                                                          3
  58                                                                                          6
  60
  61                                                                 48          48    24    25
  62
  63
  65
  66                                                                                          6
  67
  68
  70
  71
  72
  73
  74
  75    12      12     12      12     12
  76                                                                                         12
  77
  78
  79
  80                                         12          12          12          12     9     3
  81                                         12          12          12          12     9     3
  82
  83                                                                                          3
  84
  85                                                                                          3
  87
  88
  89
  90
  91
  92
  93
  94
  95
  96
  97
  98
  99                                                                                          3
  100
  101                                                                                         3
  102                                                                                   9     3
  103                                                                                         3
  104                                                    12          24          24
  105
  106                                                                                         3
  108
  109                                                                                         3
  110
  111
  112
  113
  114
  115
  116
  117
  118
  119
  120
  121
  122
  123                                                                                         3
  125
  126
  128
  129
  130
  131                                                                                         3
  132                                                    36          36          24    18     6
  133
  134
  135
  136
  137
  138
  139
  140
  141                                                                                         3
  142
  143
  144
  145
  146
  147
  148
  149
  150                                                                                         3
  151
  152

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                YM           Partial
                                                                                           Prepayment
Tab#    Seller    Property Name                                              Formula(3)    Permitted(4)         Cut-Off Date Balance

- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>    <C>                                                           <C>           <C>                      <C>
   1       GAL    Century Park Office Building                                   A             Yes                      $23,896,720
   3       GAL    Del Norte Plaza                                                A             Yes                      $17,979,067
   4       GAL    Picture Tel Office Building                                    A             Yes                      $17,756,107
   5       GAL    Club Hotel & Suites by Doubletree                              A             Yes                      $16,842,081
   6       GAL    Ram's Village Apartments                                       E             No                       $14,565,552
   9       GAL    Downtown Woodinville Retail Development #2                     A             Yes                      $13,050,000
   10      GAL    Mid Rivers Plaza Shopping Center                               A             Yes                      $12,898,672
   11      GAL    Pahrump Valley Junction Shopping Center                        A             Yes                      $12,806,774
   13      GAL    Westlake Village Marketplace                                   A             Yes                      $10,754,814
   15      GAL    Greylyn Business Park                                          A             Yes                       $9,607,369
   16      GAL    1700 Pennsylvania Avenue, N.W.                                 E             No                        $9,383,281
   18      GAL    Fairview Center                                                A             Yes                       $8,933,670
   20      GAL    Fort Collier Industrial Park                                   C             No                        $8,764,095
   21      GAL    Battelle Environmental Technology Bldg.                        A             Yes                       $8,614,708
   24      GAL    Drury Inn - Union Station                                      A             No                        $8,278,530
   25      GAL    Marketplace of Augusta - Phase 2                               A             Yes                       $8,190,600
   26      GAL    Sonora Quest Laboratories                                      A             Yes                       $8,120,686
   27      GAL    Winder Corners Shopping Center                                 A             Yes                       $7,910,389
   28      GAL    Battelle Energy & Environmental Sciences Bldg.                 A             Yes                       $7,840,352
   29      GAL    Encino Spectrum                                                E             Yes                       $7,798,047
   31      GAL    Townview Square Shopping Center                                A             Yes                       $7,676,106
   34      GAL    Seven Corners Corporate Center                                 A             Yes                       $7,454,074
   35      GAL    The Mark Office Building                                       A             Yes                       $7,398,413
   38      GAL    Fair Oaks Medical Plaza                                        C             No                        $7,046,651
   39      GAL    First Data Office Building                                     A             Yes                       $7,044,946
   40      GAL    1301 Connecticut Avenue, N.W.                                  A             Yes                       $6,888,586
   41      GAL    Downtown Woodinville Retail Development #1                     A             Yes                       $6,900,000
   42      GAL    Melbourne Square Promenade                                     A             Yes                       $6,849,537
   43      GAL    Glen Place Shopping Center                                     B             No                        $6,648,658
   45      GAL    Ocean Terrace Apartments                                       A             Yes                       $6,537,273
   46      GAL    Pheasant Run Apartments                                        A             Yes                       $6,487,978
   47      GAL    Liberty Crossing                                               A             Yes                       $6,487,896
   49      GAL    Danbury Commons Shopping Center                                A             Yes                       $6,397,909
   50      GAL    Dairy Ashford Plaza Office Building                            B             No                        $6,338,536
   51      GAL    Mt. Vernon Center                                              A             Yes                       $6,042,439
   52      GAL    Norwalk Plaza                                                  E             No                        $3,147,689
   53      GAL    Magnolia Plaza                                                 E             No                        $2,797,946
   54      GAL    Atrium Circle At Campus Circle                                 B             No                        $5,894,727
   55      GAL    Fair Oaks Professional Building                                A             Yes                       $5,721,128
   56      GAL    Orthologics Building                                           A             Yes                       $5,662,021
   57      GAL    General Instruments Building                                   B             No                        $5,590,556
   58      GAL    Home Depot                                                     B             No                        $5,590,230
   60      GAL    Mountain View Professional Plaza                               A             Yes                       $5,355,150
   61      GAL    Ventana Village Shopping Center                               N/A            Yes                       $5,151,783
   62      GAL    MA Bioservices                                                 A             Yes                       $5,147,586
   63      GAL    65 K Street                                                    A             Yes                       $5,038,665
   65      GAL    14600 Winchester Blvd.                                         A             Yes                       $4,962,419
   66      GAL    Best Buy                                                       E             No                        $4,933,616
   67      GAL    Village Grove Shopping Center                                  E             No                        $4,843,323
   68      GAL    6006 Executive Boulevard                                       A             Yes                       $4,769,832
   70      GAL    4215 Glencoe                                                   A             Yes                       $4,594,756
   71      GAL    Snowcreek Crossing                                             B             No                        $4,583,447
   72      GAL    Lighthouse Crossing Shopping Center                            A             Yes                       $4,482,933
   73      GAL    Best Buy                                                       E             No                        $4,334,333
   74      GAL    Creekside Office Park                                          A             Yes                       $4,287,914
   75      GAL    Lithonia Lighting West Building                                E             No                        $4,222,763
   76      GAL    5353-5499 Downey Road                                          E             Yes                       $4,221,076
   77      GAL    Townley Apartments                                             C             No                        $4,197,916
   78      GAL    Walgreens and Staples                                          A             Yes                       $4,197,905
   79      GAL    Prince Frederick Office Park                                   C             No                        $4,195,792
   80      GAL    Bay Tree Village                                               B             No                        $3,400,147
   81      GAL    Bugaboo Steak House                                            B             No                          $755,588
   82      GAL    Cotswold Plaza II                                              A             Yes                       $4,105,633
   83      GAL    Lake Regency Building                                          A             Yes                       $3,985,677
   84      GAL    Merit Abrasiveproducts Inc.                                    E             No                        $3,956,036
   85      GAL    Totem Ridge Business Park                                      E             Yes                       $3,778,994
   87      GAL    Stafford Corporate Center                                      A             No                        $3,695,610
   88      GAL    Best Buy                                                       E             No                        $3,681,463
   89      GAL    R and R Plaza                                                  E             No                        $3,664,222
   90      GAL    Best Buy                                                       E             No                        $3,649,630
   91      GAL    Circuit City - Colorado Springs                                B             No                        $3,431,393
   92      GAL    204TH Street Partners                                          E             No                        $3,428,490
   93      GAL    Commons 1 Office Building                                      A             No                        $3,401,447
   94      GAL    Quail Business Park                                            B             No                        $3,371,177
   95      GAL    Hayden Island Business Park                                    A             Yes                       $3,370,101
   96      GAL    NW Corner of Hwy 74 & Mail Street                              A             No                        $3,321,133
   97      GAL    Sportmart Plaza                                                B             No                        $3,269,186
   98      GAL    Spectrum Business Park V                                       E             No                        $3,236,873
   99      GAL    Northwest Business Center III                                  B             No                        $3,211,277
  100      GAL    Mizner Place                                                   E             No                        $3,057,427
  101      GAL    Kroger                                                         E             No                        $3,044,970
  102      GAL    Food 4 Less                                                    B             No                        $3,041,913
  103      GAL    Oxford Hill Apartments                                         C             No                        $3,022,303
  104      GAL    Linens N' Things                                               E             No                        $3,002,944
  105      GAL    Parklane Centre                                                A             Yes                       $3,002,149
  106      GAL    Goldseker Industrial Portfolio                                 A             Yes                       $2,996,511
  108      GAL    Cahners Publishing Company                                     B             No                        $2,935,451
  109      GAL    Walden Woods Village Shopping Center                           A             Yes                       $2,797,215
  110      GAL    Grand Terrace Shopping Center                                  A             Yes                       $2,780,387
  111      GAL    2199 Innerbelt Business Center Drive                           A             Yes                       $2,754,074
  112      GAL    Kohl's                                                         B             No                        $2,730,798
  113      GAL    Office Max                                                     A             Yes                       $2,717,802
  114      GAL    Meadows Pavillion II                                           A             Yes                       $2,683,897
  115      GAL    Bernardo Gateway Business Park                                 E             No                        $2,655,912
  116      GAL    1371 & 1375 N. Miller Street                                   E             No                        $2,653,366
  117      GAL    Blakely Corners Shopping Center                                A             Yes                       $2,649,094
  118      GAL    Sparks Medical Office Building                                 B             No                        $2,587,549
  119      GAL    North Canal Office Park                                        E             Yes                       $2,434,443
  120      GAL    Federal Express                                                A             Yes                       $2,391,234
  121      GAL    Behr Processing Building                                       E             No                        $2,354,579
  122      GAL    The Shoppes at Salisbury II                                    A             Yes                       $2,329,992
  123      GAL    Walgreens                                                      E             No                        $2,319,467
  125      GAL    Shop N' Kart Discount Grocery                                  A             Yes                       $2,262,922
  126      GAL    Office Max                                                     A             Yes                       $2,243,737
  128      GAL    Office Max                                                     A             No                        $2,216,658
  129      GAL    DEA Building                                                   E             No                        $2,203,906
  130      GAL    56th Street Commerce Park                                      B             No                        $2,100,632
  131      GAL    4520 36th Street                                               A             Yes                       $2,029,021
  132      GAL    Pacific Park                                                  N/A            Yes                       $1,884,552
  133      GAL    Walgreens                                                      E             Yes                       $1,853,071
  134      GAL    North Roseburg Plaza                                           E             No                        $1,835,871
  135      GAL    Probity International Corp                                     E             No                        $1,831,682
  136      GAL    NOAA-National Weather Service Building                         E             No                        $1,797,159
  137      GAL    Winchester Court                                               A             Yes                       $1,781,997
  138      GAL    2400 E. Francis                                                E             Yes                       $1,727,502
  139      GAL    Walgreens                                                      E             Yes                       $1,710,090
  140      GAL    Walgreens                                                      E             No                        $1,674,970
  141      GAL    The Shoppes at Salisbury                                       E             No                        $1,613,896
  142      GAL    Ames Department Store                                          B             No                        $1,517,427
  143      GAL    Eckerd Drug Store                                              A             Yes                       $1,473,701
  144      GAL    Pier I Office Building                                         E             No                        $1,387,116
  145      GAL    Harstad/Coates Industrial Park                                 A             Yes                       $1,328,168
  146      GAL    Blockbuster Video                                              B             Yes                       $1,188,692
  147      GAL    Walgreens                                                      B             No                        $1,156,706
  148      GAL    Walgreens                                                      B             No                        $1,128,736
  149      GAL    15690 North 83rd Way                                           A             Yes                         $996,967
  150      GAL    Walgreens                                                      E             No                          $967,171
  151      GAL    The McCormick Executive Center Office Building                 A             Yes                         $964,999
  152      GAL    Blockbuster Video                                              B             No                          $901,914
                                                                                                                       $625,552,838
</TABLE>


<PAGE>

- ---------

      FOOTNOTES TO MORTGAGE LOAN SCHEDULE

1     Seasoning  represents  the approximate  number of  months elapsed from the
      date of  the  first regularly scheduled payment or due date to the Cut-Off
      Date.

2     Indicates  prepayment  provisions from the first Due Date as stated in the
      Mortgage  Loan.  "YM"  represents  yield  maintenance.  "YM1",  and "YM3",
      represent the greater of the product of the applicable  yield  maintenance
      formula  and one percent and three  percent of the  outstanding  principal
      balance  prepaid,  respectively.  "YM+0.5%" and  "YM+0.75%"  represent the
      product of the applicable yield  maintenance  formula plus one half of one
      percent  and  three  quarters  of one  percent  of the  principal  balance
      prepaid,  respectively.   "<YM5",  "<YM4",  "<YM3",  "<YM2",  and  "<YM1",
      represent the lesser of the product of the  applicable  yield  maintenance
      formula and five percent, four percent, three percent, two percent and one
      percent of the outstanding  principal balance prepaid,  respectively.  The
      stated percentages represent fixed percentage premiums based on the amount
      prepaid.

      Loan No.  2,  Landow  Office  Building,  has a six month  open  prepayment
      period, without premium, during months 58-63 of the loan term (February 1,
      2003  through  July 31,  2003),  if the  borrower  is denied a request  to
      increase  the loan  balance  subject  to  certain  conditions.  The Master
      Servicer  will  be  prohibited   from  advancing   additional   principal;
      therefore,  investors should assume the borrower will have this prepayment
      option.

      Loan No.  3,  Del  Norte  Plaza,  in  addition  to the  prepayment  option
      indicated  above,  has the option of defeasing  the subject loan after the
      earlier  of the  second  anniversary  of the  date the Del  Norte  Loan is
      transferred  to a REMIC or the  expiration  of the fifth  year of the loan
      term.  Any such  defeasance  will  include  the release of the related Del
      Norte  Property  and the pledge of  substitute  collateral  in the form of
      direct,  non-callable,  non-redeemable  United States Treasury obligations
      providing for payments prior, but as close as possible,  to all successive
      dates  (including  the  maturity  date of the Del  Norte  Loan) on which a
      payment of principal  and interest  under the Del Norte Loan is due,  with
      each such payment being equal to or greater than such scheduled  principal
      or interest payment due on such date.

      Loan No. 5, Club Hotel & Suites by Doubletree,  has a $2,000,000 letter of
      credit  in place as a  performance  enhancement.  If  certain  performance
      thresholds  are not met by the fifth  anniversary  of the note  date,  the
      letter of credit may be applied to the then outstanding  principal balance
      of the loan,  subject to a 4%  prepayment  premium.  Such letter of credit
      application is at the lender's option.

      Loan No. 18, Fairview Center,  permits the prepayment of up to $800,000 of
      the outstanding  principal  balance,  without premium,  should the Borders
      tenant  elect  to  prepay  the  non-amortized  cost of  their  outstanding
      borrower-financed  tenant  improvements.  Such prepayment may occur at any
      time.  Such prepayment  would result in a recalculation  of the applicable
      monthly P&I payment.

      Loan No. 27, Winder Corners Shopping Center,  permits  prepayment of up to
      three (3) payments during the loan term, so long as each separate  payment
      is no less than $500,000 and no greater than $1,500,000.  Such prepayments
      are subject to a 1% prepayment premium.

      Loan No. 58,  Home Depot,  is  currently  subject to partial  condemnation
      proceedings.  As  a  result,  it  is  expected  a  condemnation  award  of
      approximately  $342,000  will be applied to the  outstanding  loan balance
      within 90 days of the  Cut-off  date.  Such  principal  reduction  will be
      without a prepayment premium.

      Loan Nos. 15,  Greylyn  Business Park;  29, Encino  Spectrum;  37, Eastway
      Crossing  Shopping Center;  85, Totem Ridge Business Park; 86, DSHS Office
      Building;  116, 1371&1375 N. Miller Street;  119, North Canal Office Park;
      132,  Pacific Park; and 138, 2400 E. Francis,  permit  prepayment of up to
      10% of the  original  principal  balance in any loan year,  including  any
      applicable  lockout period (except Loan No. 85, Totem Ridge Business Park,
      which  does not permit  prepayment  during its  related  lockout  period),
      without  the  payment of a  prepayment  premium.  The  original  principal
      balances  for the above loans were  $10,000,000;  $8,250,000;  $7,500,000;
      $4,300,000; $3,900,000; $2,800,000; $2,800,000; $1,900,000 and $1,898,500,
      respectively.

3     Mortgage Loans with associated Yield Maintenance  Prepayment  Premiums are
      categorized according to unique Yield Maintenance formulas. There are nine
      different  Yield  Maintenance  formulas  represented  by the  loans in the
      subject  mortgage loan pool.  The different  formulas are reference by the
      letters "A", "B", "C", "D", "E", "F", "G", "H", and "I". Summaries for the
      nine formulas are listed below under "Yield Maintenance Formulas".

4     "Yes"  indicates that during any period in which the borrower is permitted
      to prepay the outstanding  principal  balance of the related mortgage loan
      (with or without a prepayment premium), such borrower may prepay an amount
      less than the entire outstanding principal balance. Loans so noted include
      the nine mortgage loans which permit  prepayment in any loan year of up to
      10% of the original  principal balance without premium.  Eight of the nine
      mortgage loans that permit such 10% prepayment without premium also permit
      partial  prepayments  outside  the  scope  of the 10%  prepayment  without
      premium option, but such additional partial prepayments are subject to any
      applicable prepayment premium.

YIELD MAINTENANCE FORMULAS

      The following are summaries of yield maintenance provisions,  or formulas,
      contained  in the  related  promissory  note for  certain of the  mortgage
      loans. There are nine unique yield maintenance formulas represented by the
      mortgage loans, each labeled as "A", "B", "C", "D", "E", "F", "G", "H", or
      "I". Each mortgage loan, which provides for a yield  maintenance  formula,
      references the applicable  formula  printed below in the column titled "YM
      Formula".

A     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration  equal  to the  percentage  of  the  outstanding
      principal  balance  being  prepaid  multiplied  by an amount  equal to the
      remainder  obtained by subtracting  (i) the entire  outstanding  principal
      balance  of this  Note as of the  date of the  prepayment  from  (ii)  the
      present value as of the date of the prepayment of the remaining  scheduled
      payments of principal  and interest  under this Note  including  any final
      installment  of  principal  payable  on the  maturity  date of  this  Note
      determined by discounting such payments at the U.S. Treasury rate, as such
      rate is reported  in the Federal  Reserve  Statistical  Release  H.15(519)
      Selected  Interest Rates (or  comparable  publication as determined by the
      holder   of   this   Note)    under   the   heading    "U.S.    government
      securities/Treasury constant maturities" f

B     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration equal to the product obtained by multiplying (i)
      the difference  obtained by subtracting from the then applicable  interest
      rate on this Note the yield rate on United States  Treasury Notes having a
      maturity  date  closest to the maturity  date of this Note,  as such yield
      rate is reported in the Wall Street Journal or similar  publication on the
      fifth business day preceding the  prepayment  date, and (ii) the number of
      years and fraction thereof  remaining  between the prepayment date and the
      scheduled  maturity  date of this Note,  and (iii) the  prepaid  principal
      amount.

C     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment consideration equal to the present value of an annuity with (i)
      a monthly payment equal to the product obtained by multiplying the prepaid
      principal  amount by the difference  obtained by subtracting from the then
      applicable  interest  rate on this  Note the yield  rate on United  States
      Treasury Notes having a maturity date closest to the maturity date of this
      Note, as such yield rate is reported in the Wall Street Journal or similar
      publication on the fifth  business day preceding the prepayment  date, and
      (ii) the number of months  and  fraction  thereof  remaining  between  the
      prepayment date and the scheduled  maturity date of this Note, and (iii) a
      discount  rate equal to the yield  rate of the  Treasury  Notes  described
      above.

D     "Yield Maintenance  Amount" shall mean the amount equal to (a) the present
      value as of the date of prepayment of the remaining  scheduled payments of
      principal  and interest  hereunder  (allocable  to the amount of principal
      being prepaid),  calculated by discounting such payments monthly at a rate
      equal to one-twelfth of the Treasury Yield (as defined below) less (b) the
      amount of principal  then due (including any amount then being prepaid and
      any amount then due remaining to be paid).  The Treasury Yield shall equal
      the yield on the Treasury  Constant  Maturities  series  having a maturity
      date  equal  to the  Stated  Maturity,  as set  forth in  Federal  Reserve
      Statistical  Release  H.15(519)  (or a  comparable  publication  or source
      selected by Lender if such  publication  is no longer  available)  for the
      first  week  ending  not  less  than  two full  weeks  before  the date of
      prepayment.  If the  Stated  Maturity  does not  correspond  to one of the
      Treasury  Constant  Maturities  published in Federal  Reserve  Statistical
      Release H.15(519) (or such successor  publication or source), the Treasury
      Yield shall be determined by Lender by interpolating  between the yield on
      securities  having the next  longer and the next  shorter  maturity  date.
      Maker agrees that Lender  shall not be obligated  actually to reinvest the
      amount prepaid in any Treasury  obligation as a condition to receiving the
      Yield Maintenance Amount.

E     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration  equal to the present  value (as  determined  by
      discounting back on a monthly basis, at the Treasury Notes rate identified
      below in this  paragraph,  from  the  maturity  date of this  Note to such
      prepayment date) of the product obtained by multiplying (i) the difference
      obtained by  subtracting  from the then  applicable  interest rate on this
      Note the yield rate on United States Treasury Notes having a maturity date
      closest to the maturity  date of this Note, as such yield rate is reported
      in The Wall Street  Journal or similar  publication  on the fifth business
      day  preceding  the  prepayment  date,  and (ii) the  number  of years and
      fraction thereof  remaining  between the prepayment date and the scheduled
      maturity date of this Note, and (iii) the prepaid principal amount.

F     "Yield Maintenance  Amount" at any time shall mean the amount equal to (a)
      the present value as of the date of prepayment of the remaining  scheduled
      payments of principal and interest  hereunder  (allocable to the amount of
      principal being prepaid),  calculated by discounting such payments monthly
      at a rate equal to  one-twelfth  of the Treasury  Yield (as defined below)
      less (b) the amount of principal  being prepaid.  The Treasury Yield shall
      equal the yield on the Treasury  Bonds series having a maturity date equal
      to the Stated  Maturity,  as set forth in The Wall  Street  Journal  (or a
      comparable   publication  or  source   selected  by  the  Lender  if  such
      publication  is no longer  available)  as of the close of business for the
      Friday  that is two full  weeks  prior to the date of  prepayment  (or the
      previous  Thursday  should  the  Treasury  bond  market  be closed on that
      Friday).  Application  of the  previous  sentence  is  illustrated  by the
      following examples:

      If Prepayment Date is:             Then apply Treasury Rate as of the end
                                         of the following day:

      Monday, January 26, 1998           Friday, January 9, 1998
      Thursday, January 29,1998          Friday, January 9, 1998
      Friday, January 30, 1998           Friday, January 16, 1998

      If the Stated  Maturity does not  correspond to one of the Treasury  Bonds
      published in The Wall Street  Journal (or such  successor  publication  or
      source), the Treasury Yield shall be determined by Lender by interpolating
      between  the  yield on  securities  having  the next  longer  and the next
      shorter  maturity  date.  Maker  agrees that Lender shall not be obligated
      actually to reinvest the amount  prepaid in any treasury  obligation  as a
      condition to receiving the Yield Maintenance Amount. The Yield Maintenance
      Amount shall be calculated by Lender in a commercially  reasonable  manner
      and such calculation shall be binding on Maker absent manifest error.

G     "Yield Maintenance  Amount" at any time shall mean the amount equal to (a)
      the present value as of the date of prepayment of the remaining  scheduled
      payments of principal and interest  hereunder  (allocable to the amount of
      principal being prepaid),  calculated by discounting such payments monthly
      at a rate  equal to (y)  one-twelfth  of the  Treasury  Yield (as  defined
      below) for any prepayment  made before the fourth  anniversary of the date
      of execution  hereof and (z) one-twelfth of the sum of Treasury Yield plus
      0.50% for any prepayment after such fourth anniversary less (b) the amount
      of principal  then due  (including  any amount then being  prepaid and any
      amount then due remaining to be paid).  The Treasury Yield shall equal the
      yield on the Treasury  Constant  Maturities  series having a maturity date
      equal to the Stated Maturity,  as set forth in Federal Reserve Statistical
      Release  H.15(519)  (or a  comparable  publication  or source  selected by
      Lender if such  publication  is no longer  available)  for the first  week
      ending

       If the  Stated  Maturity  does  not  correspond  to  one of the  Treasury
      Constant  Maturities  published  in Federal  Reserve  Statistical  Release
      H.15(519) (or such successor  publication  or source),  the Treasury Yield
      shall be  determined  by  Lender  by  interpolating  between  the yield on
      securities  having the next  longer and the next  shorter  maturity  date.
      Maker agrees that Lender  shall not be obligated  actually to reinvest the
      amount prepaid in any treasury  obligation as a condition to receiving the
      Yield  Maintenance  Amount.  Not withstanding  anything to the contrary in
      this paragraph, the Yield Maintenance Amount shall be subject to the terms
      and provisions of Section 8A hereof (Maximum Interest clause).

H     "Yield  Maintenance  Premium"  shall mean the  premium  which shall be the
      product of (1) a fraction,  the numerator of which is the positive excess,
      if any, of (i) the present  value of all future  Payments of principal and
      interest on the Principal  Amount,  including the Principal  Amount due at
      maturity,  to be made on the  Note  before  the  prepayment  in  question,
      discounted  at an interest  rate per annum equal to the Treasury  Constant
      Maturity Yield Index  published  during the second full week preceding the
      date on which such  premium is payable for  instruments  having a maturity
      coterminous  with the  remaining  term of the Note,  plus 35 basis points,
      over (ii) the Principal Amount immediately before such prepayment, and the
      denominator  of which is the  Principal  Amount  immediately  prior to the
      prepayment, and (2) the Principal Amount being prepaid; provided, however,
      that if there is no Treasury Constant Maturity Yield Index for instruments
      having a maturity  coterminous  with the remaining term of the Note,  then
      the index re

      if the average is not such a multiple) the yields of the relevant Treasury
      Constant  Maturity Yield Indices  (rounded,  if necessary,  to the nearest
      1/100 of 1% with any figure of 1/200 of 1% or above rounded upward).

I     "Yield  Maintenance  Premium"  shall mean the  premium  which shall be the
      product of (1) a fraction,  the numerator of which is the positive excess,
      if any, of (i) the present  value of all future  Payments of principal and
      interest on the Principal  Amount,  including the Principal  Amount due at
      maturity,  to be made on the  Note  before  the  prepayment  in  question,
      discounted  at an interest  rate per annum equal to the Treasury  Constant
      Maturity Yield Index  published  during the second full week preceding the
      date on which such  premium is payable for  instruments  having a maturity
      coterminous  with the remaining term of the Note,  over (ii) the Principal
      Amount immediately before such prepayment, and the denominator of which is
      the Principal  Amount  immediately  prior to the  prepayment,  and (2) the
      Principal  Amount being prepaid;  provided,  however,  that if there is no
      Treasury Constant  Maturity Yield Index for instruments  having a maturity
      coterminous  with the remaining term of the Note,  then the index referred
      to in (1) above shall be equal to the weighted  average  yeild to maturity
      of the Treasury  Constant  Maturity  Yield  Indices with  maturities  next
      longer and shorter than such remaining duration of the Note, calculated by
      averaging  (and rounding  upward to the nearest whole multiple of 1/100 of
      1% per annum,  if the  average is not such a  multiple)  the yields of the
      relevant Treasury Constant Maturity Yield Indices (rounded,  if necessary,
      to the nearest 1/100 of 1% with any figure of 1/200 of 1% or above rounded
      upward).



<PAGE>




                                 SCHEDULE II

                       RETIREMENT SYSTEM LOAN SCHEDULE



<TABLE>
<CAPTION>

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

Tab#  Seller   Property Name                         Street Address                                    City

- ------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>   <C>                                      <C>                                               <C>

  2   SF    Landow Office Building                   7910 Woodmont Avenue                              Bethesda
  7   SF    Walsh Research Center                    2401-2403 Walsh Avenue                            Santa Clara
  8   SF    45 West 45th Street                      45 West 45th Street                               New York
 12   SF    Ogden Mall                               NW Corner Ogden Avenue & Naperville-Weaton Road   Naperville
 14   SF    Ingram Micro Inc. Facility               1759 Wehrle Drive & 395 Youngs Road               Amherst
 17   SF    Federal Express                          300 Fulling Mill Road                             Middletown
 19   SF    Stoneridge II Office Building            2050 North Woodward Avenue                        Bloomfield Hills
 22   SF    Parkview Office Building                 5821 Fairview Road                                Charlotte
 23   SF    Arboretum IV Office Building             34705 West 12 Mile Road                           Farmington Hills
 30   SF    Seventh Street Properties                2910 Seventh ST. & 890 Heinz Avenue               Berkley
 32   SF    Highridge Apartments                     9353 Viscount Boulevard                           El Paso
 33   SF    Federal Express                          1500 Blueball Avenue                              Lower Chichester Township
 36   SF    Rancho Viejo Apartments                  8530 North 22nd Avenue                            Phoenix
 37   SF    Eastway Crossing Shopping Center         3304-3330 Eastway Drive                           Charlotte
 44   SF    Richmond Plaza Shopping Center           NE Quad & I-520 Wrightsboro Road                  Augusta
 48   SF    Loganville Town Center                   4325 Atlanta Highway                              Loganville
 59   SF    1875 Charleston Road                     1875 Charleston Road                              Mountain View
 64   SF    655 5th Avenue                           655 5TH Avenue                                    New York
 69   SF    University Business Center               3019 Alvin Devane Boulevard                       Austin
 86   SF    DSHS Office Building                     900 East College Way                              Mount Vernon
107   SF    Walgreens                                NEC Marks Avenue & Ashlan Avenue                  Fresno
124   SF    Eckerd Drug Store                        8522 US Highway 19                                Port Richey
127   SF    Eckerd Drug Store                        8401 Armenia Avenue                               Tampa


</TABLE>



TABLE (CONTINUED)

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

Tab#  State       Original Balance       Borrower Name

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

  2     MD        $19,000,000      Landow Building LP
  7     CA        $14,400,000      G & I Walsh LLC
  8     NY        $14,000,000      Tmt-45Th Street Inc.
 12     IL        $11,250,000      Norcor Naperville Assoc. LLC
 14     NY        $10,761,000      Amherst Investors Business
 17     PA         $9,375,000      Woodland Harris, LLC
 19     MI         $8,970,000      Woodward Ventures LLC
 22     NC         $8,631,595      G & I Parkview LLC
 23     MI         $8,750,000      Arboretum Properties LP Phase IV
 30     CA         $7,800,000      Seventh Street Property General Partnership
 32     TX         $7,900,000      Sovereign Realty 1983-II LTD.
 33     PA         $7,600,000      Kendall Holdings-Pa LLC
 36     AZ         $7,391,247      G & I Rancho Viejo LLC
 37     NC         $7,500,000      Eastway Crossing II-Charlotte LLC
 44     GA         $6,577,158      G & I Augusta LLC
 48     GA         $6,500,000      Walton Capital LLC
 59     CA         $5,400,000      Charleston/Landings Associates LP
 64     NY         $5,000,000      655 Property LLC
 69     TX         $5,100,000      UBC LTD
 86     WA         $3,900,000      MV LLC
107     CA         $3,000,000      BDC Ashlan, LP
124     FL         $2,298,591      U.S. 19 Property LLC
127     FL         $2,248,169      Armenia Property LLC




<PAGE>

<TABLE>
<CAPTION>

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

Tab#  Seller  Property Name                    Fee/Leasehold              Note Date      Maturity Date    Orig. Term    Rem. Term

- -----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>    <C>                                    <C>                 <C>               <C>                <C>            <C>

  2    SF     Landow Office Building                 Fee                  03/19/1998       04/01/2008          120           105
  7    SF     Walsh Research Center                  Fee                  02/26/1999       03/01/2004           60            56
  8    SF     45 West 45th Street                    Fee                  12/28/1998       01/01/2009          120           114
 12    SF     Ogden Mall                             Fee                  10/20/1995       10/31/2007          144           100
 14    SF     Ingram Micro Inc. Facility             Fee                  10/26/1998       11/01/2013          180           172
 17    SF     Federal Express                        Fee                  01/28/1999       02/01/2009          120           115
 19    SF     Stoneridge II Office Building          Fee                  03/31/1998       03/31/2008          120           105
 22    SF     Parkview Office Building               Fee                  02/26/1999       03/01/2004           60            56
 23    SF     Arboretum IV Office Building           Fee                  10/31/1996       11/01/2006          120            88
 30    SF     Seventh Street Properties              Fee                  03/30/1999       05/01/2009          120           118
 32    SF     Highridge Apartments                   Fee                  09/28/1996       08/31/2003           84            50
 33    SF     Federal Express                        Fee                  04/08/1998       05/01/2012          168           154
 36    SF     Rancho Viejo Apartments                Fee                  02/26/1999       03/01/2004           60            56
 37    SF     Eastway Crossing Shopping Center       Fee                  03/09/1998       04/01/2018          240           225
 44    SF     Richmond Plaza Shopping Center         Fee                  02/26/1999       03/01/2004           60            56
 48    SF     Loganville Town Center                 Fee                  08/04/1998       08/01/2018          240           229
 59    SF     1875 Charleston Road                   Leasehold            04/12/1999       05/01/2014          180           178
 64    SF     655 5th Avenue                         Fee                  04/23/1999       05/01/2004           60            58
 69    SF     University Business Center             Fee                  10/31/1995       10/31/2002           84            40
 86    SF     DSHS Office Building                   Fee                  02/18/1998       04/01/2008          120           105
107    SF     Walgreens                              Fee                  06/28/1999       07/01/2009          120           120
124    SF     Eckerd Drug Store                      Fee                  12/17/1998       01/01/2018          228           222
127    SF     Eckerd Drug Store                      Fee                  12/17/1998       08/01/2017          223           217

</TABLE>
<PAGE>
TABLE (CONTINUED)


<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------
                                                                          Adm. Cost
Tab#    Orig. Amort    Rem. Amort       Rate      Monthly Debt Service   Rate (bps)   Seasoning(1)

- --------------------------------------------------------------------------------------------------
<S>           <C>            <C>        <C>             <C>                 <C>         <C>
  2           300            285        7.000%          $134,288.05         37.25       15
  7           360            356        6.530%           $91,302.09         25.25       4
  8           N/A            N/A        7.000%           $81,666.67         25.25       6
 12           264            220        8.280%           $92,717.77         25.25       44
 14           300            292        6.310%           $71,386.65         25.25       8
 17           300            295        7.000%           $66,260.55         25.25       5
 19           324            309        7.250%           $63,166.20         25.25       15
 22           360            356        6.530%           $54,727.96         25.25       4
 23           300            268        8.670%           $71,462.59         25.25       32
 30           300            298        7.125%           $55,752.32         25.25       2
 32           324            290        8.680%           $65,341.64         25.25       34
 33           360            346        7.030%           $50,716.21         25.25       14
 36           360            356        6.530%           $46,863.63         25.25       4
 37           240            225        7.500%           $60,419.49         40.25       15
 44           360            356        6.530%           $41,701.96         25.25       4
 48           300            289        7.200%           $46,773.27         37.25       11
 59           180            178        7.250%           $49,294.60         25.25       2
 64           N/A            N/A        6.580%           $27,416.67         25.25       2
 69           264            220        8.250%           $41,933.38         25.25       44
 86           180            165        7.250%           $35,601.66         40.25       15
107           300            300        7.000%           $21,203.38         25.25       0
124           300            294        6.625%           $15,700.27         25.25       6
127           300            294        6.625%           $15,355.86         25.25       6

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  Prepayment Code(2)
Tab#   Seller Property Name                          Lockout    YM   YM1   YM3      YM+0.5%      YM+0.75%     <YM5    <YM4    <YM3

- ------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>    <C>                                       <C>     <C>   <C>  <C>        <C>          <C>         <C>     <C>     <C>

  2    SF     Landow Office Building                     60
  7    SF     Walsh Research Center                      24           33
  8    SF     45 West 45th Street                        36           78
 12    SF     Ogden Mall                                 24           36               36           42
 14    SF     Ingram Micro Inc. Facility                 60           117
 17    SF     Federal Express                            36           81
 19    SF     Stoneridge II Office Building              12           102
 22    SF     Parkview Office Building                   24           33
 23    SF     Arboretum IV Office Building               12           102
 30    SF     Seventh Street Properties                  36           84
 32    SF     Highridge Apartments                       12           69
 33    SF     Federal Express                            84           81
 36    SF     Rancho Viejo Apartments                    24           33
 37    SF     Eastway Crossing Shopping Center          120
 44    SF     Richmond Plaza Shopping Center             24           33
 48    SF     Loganville Town Center                     24           210
 59    SF     1875 Charleston Road                       96           78
 64    SF     655 5th Avenue                             5       47
 69    SF     University Business Center                 24           54
 86    SF     DSHS Office Building
107    SF     Walgreens                                  36           84
124    SF     Eckerd Drug Store                          60           168
127    SF     Eckerd Drug Store                          60           163

</TABLE>


TABLE (CONTINUED)

<TABLE>
<CAPTION>

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

Tab#    <YM2     <YM1    5.0%   4.5%    4.0%    3.5%    3.0%    2.5%    2.0%   1.0%   Open

- ---------------------------------------------------------------------------------------------
<S>      <C>      <C>    <C>    <C>      <C>    <C>      <C>    <C>      <C>    <C>     <C>
  2                                      12              12              12     21      3
  7                                                                                     3
  8                                                                                     6
 12                                                                                     6
 14                                                                                     3
 17                                                                                     3
 19                                                                                     6
 22                                                                                     3
 23                                                                                     6
 30
 32                                                                                     3
 33                                                                                     3
 36                                                                                     3
 37                       36     12      12      12      12      12      21             3
 44                                                                                     3
 48                                                                                     6
 59                                                                                     6
 64                                                                                     8
 69                                                                                     6
 86                                      60              60
107
124
127

</TABLE>

<PAGE>


<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------
                                                          YM         Partial Prepayment
Tab#  Seller               Property Name               Formula(3)       Permitted(4)              Cut-Off Date Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S>    <C>    <C>                                       <C>               <C>                        <C>

  2    SF     Landow Office Building                     N/A                No                        $18,633,444
  7    SF     Walsh Research Center                       H                 No                        $14,347,808
  8    SF     45 West 45th Street                         A                Yes                        $14,000,000
 12    SF     Ogden Mall                                  D                 No                        $11,219,710
 14    SF     Ingram Micro Inc. Facility                  I                 No                        $10,640,384
 17    SF     Federal Express                             A                Yes                         $9,316,456
 19    SF     Stoneridge II Office Building               F                 No                         $8,829,570
 22    SF     Parkview Office Building                    H                 No                         $8,600,310
 23    SF     Arboretum IV Office Building                D                 No                         $8,454,403
 30    SF     Seventh Street Properties                   A                Yes                         $7,781,064
 32    SF     Highridge Apartments                        D                 No                         $7,615,631
 33    SF     Federal Express                             A                 No                         $7,509,920
 36    SF     Rancho Viejo Apartments                     H                 No                         $7,364,458
 37    SF     Eastway Crossing Shopping Center           N/A               Yes                         $7,287,699
 44    SF     Richmond Plaza Shopping Center              H                 No                         $6,553,319
 48    SF     Loganville Town Center                      A                Yes                         $6,411,882
 59    SF     1875 Charleston Road                        A                Yes                         $5,366,560
 64    SF     655 5th Avenue                              A                 No                         $5,000,000
 69    SF     University Business Center                  G                 No                         $4,748,373
 86    SF     DSHS Office Building                       N/A               Yes                         $3,711,572
107    SF     Walgreens                                   E                Yes                         $3,000,000
124    SF     Eckerd Drug Store                           A                Yes                         $2,280,279
127    SF     Eckerd Drug Store                           A                Yes                         $2,230,258


</TABLE>
<PAGE>




      FOOTNOTES TO MORTGAGE LOAN SCHEDULE

1     Seasoning  represents  the approximate  number of  months elapsed from the
      date of the first  regularly  scheduled payment or due date to the Cut-Off
      Date.

2     Indicates  prepayment  provisions from the first Due Date as stated in the
      Mortgage  Loan.  "YM"  represents  yield  maintenance.  "YM1",  and "YM3",
      represent the greater of the product of the applicable  yield  maintenance
      formula  and one percent and three  percent of the  outstanding  principal
      balance  prepaid,  respectively.  "YM+0.5%" and  "YM+0.75%"  represent the
      product of the applicable yield  maintenance  formula plus one half of one
      percent  and  three  quarters  of one  percent  of the  principal  balance
      prepaid,  respectively.   "<YM5",  "<YM4",  "<YM3",  "<YM2",  and  "<YM1",
      represent the lesser of the product of the  applicable  yield  maintenance
      formula and five percent, four percent, three percent, two percent and one
      percent of the outstanding  principal balance prepaid,  respectively.  The
      stated percentages represent fixed percentage premiums based on the amount
      prepaid.

      Loan No.  2,  Landow  Office  Building,  has a six month  open  prepayment
      period, without premium, during months 58-63 of the loan term (February 1,
      2003  through  July 31,  2003),  if the  borrower  is denied a request  to
      increase  the loan  balance  subject  to  certain  conditions.  The Master
      Servicer  will  be  prohibited   from  advancing   additional   principal;
      therefore,  investors should assume the borrower will have this prepayment
      option.

      Loan No.  3,  Del  Norte  Plaza,  in  addition  to the  prepayment  option
      indicated  above,  has the option of defeasing  the subject loan after the
      earlier  of the  second  anniversary  of the  date the Del  Norte  Loan is
      transferred  to a REMIC or the  expiration  of the fifth  year of the loan
      term.  Any such  defeasance  will  include  the release of the related Del
      Norte  Property  and the pledge of  substitute  collateral  in the form of
      direct,  non-callable,  non-redeemable  United States Treasury obligations
      providing for payments prior, but as close as possible,  to all successive
      dates  (including  the  maturity  date of the Del  Norte  Loan) on which a
      payment of principal  and interest  under the Del Norte Loan is due,  with
      each such payment being equal to or greater than such scheduled  principal
      or interest payment due on such date.

      Loan No. 5, Club Hotel & Suites by Doubletree,  has a $2,000,000 letter of
      credit  in place as a  performance  enhancement.  If  certain  performance
      thresholds  are not met by the fifth  anniversary  of the note  date,  the
      letter of credit may be applied to the then outstanding  principal balance
      of the loan,  subject to a 4%  prepayment  premium.  Such letter of credit
      application is at the lender's option.

      Loan No. 18, Fairview Center,  permits the prepayment of up to $800,000 of
      the outstanding  principal  balance,  without premium,  should the Borders
      tenant  elect  to  prepay  the  non-amortized  cost of  their  outstanding
      borrower-financed  tenant  improvements.  Such prepayment may occur at any
      time.  Such prepayment  would result in a recalculation  of the applicable
      monthly P&I payment.

      Loan No. 27, Winder Corners Shopping Center,  permits  prepayment of up to
      three (3) payments during the loan term, so long as each separate  payment
      is no less than $500,000 and no greater than $1,500,000.  Such prepayments
      are subject to a 1% prepayment premium.

      Loan No. 58,  Home Depot,  is  currently  subject to partial  condemnation
      proceedings.  As  a  result,  it  is  expected  a  condemnation  award  of
      approximately  $342,000  will be applied to the  outstanding  loan balance
      within 90 days of the  Cut-off  date.  Such  principal  reduction  will be
      without a prepayment premium.

      Loan Nos. 15,  Greylyn  Business Park;  29, Encino  Spectrum;  37, Eastway
      Crossing  Shopping Center;  85, Totem Ridge Business Park; 86, DSHS Office
      Building;  116, 1371&1375 N. Miller Street;  119, North Canal Office Park;
      132,  Pacific Park; and 138, 2400 E. Francis,  permit  prepayment of up to
      10% of the  original  principal  balance in any loan year,  including  any
      applicable  lockout period (except Loan No. 85, Totem Ridge Business Park,
      which  does not permit  prepayment  during its  related  lockout  period),
      without  the  payment of a  prepayment  premium.  The  original  principal
      balances  for the above loans were  $10,000,000;  $8,250,000;  $7,500,000;
      $4,300,000; $3,900,000; $2,800,000; $2,800,000; $1,900,000 and $1,898,500,
      respectively.

3     Mortgage Loans with associated Yield Maintenance  Prepayment  Premiums are
      categorized according to unique Yield Maintenance formulas. There are nine
      different  Yield  Maintenance  formulas  represented  by the  loans in the
      subject  mortgage loan pool.  The different  formulas are reference by the
      letters "A", "B", "C", "D", "E", "F", "G", "H", and "I". Summaries for the
      nine formulas are listed below under "Yield Maintenance Formulas".

4     "Yes"  indicates that during any period in which the borrower is permitted
      to prepay the outstanding  principal  balance of the related mortgage loan
      (with or without a prepayment premium), such borrower may prepay an amount
      less than the entire outstanding principal balance. Loans so noted include
      the nine mortgage loans which permit  prepayment in any loan year of up to
      10% of the original  principal balance without premium.  Eight of the nine
      mortgage loans that permit such 10% prepayment without premium also permit
      partial  prepayments  outside  the  scope  of the 10%  prepayment  without
      premium option, but such additional partial prepayments are subject to any
      applicable prepayment premium.

YIELD MAINTENANCE FORMULAS

      The following are summaries of yield maintenance provisions,  or formulas,
      contained  in the  related  promissory  note for  certain of the  mortgage
      loans. There are nine unique yield maintenance formulas represented by the
      mortgage loans, each labeled as "A", "B", "C", "D", "E", "F", "G", "H", or
      "I". Each mortgage loan, which provides for a yield  maintenance  formula,
      references the applicable  formula  printed below in the column titled "YM
      Formula".

A     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration  equal  to the  percentage  of  the  outstanding
      principal  balance  being  prepaid  multiplied  by an amount  equal to the
      remainder  obtained by subtracting  (i) the entire  outstanding  principal
      balance  of this  Note as of the  date of the  prepayment  from  (ii)  the
      present value as of the date of the prepayment of the remaining  scheduled
      payments of principal  and interest  under this Note  including  any final
      installment  of  principal  payable  on the  maturity  date of  this  Note
      determined by discounting such payments at the U.S. Treasury rate, as such
      rate is reported  in the Federal  Reserve  Statistical  Release  H.15(519)
      Selected  Interest Rates (or  comparable  publication as determined by the
      holder   of   this   Note)    under   the   heading    "U.S.    government
      securities/Treasury constant maturities" f

B     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration equal to the product obtained by multiplying (i)
      the difference  obtained by subtracting from the then applicable  interest
      rate on this Note the yield rate on United States  Treasury Notes having a
      maturity  date  closest to the maturity  date of this Note,  as such yield
      rate is reported in the Wall Street Journal or similar  publication on the
      fifth business day preceding the  prepayment  date, and (ii) the number of
      years and fraction thereof  remaining  between the prepayment date and the
      scheduled  maturity  date of this Note,  and (iii) the  prepaid  principal
      amount.

C     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment consideration equal to the present value of an annuity with (i)
      a monthly payment equal to the product obtained by multiplying the prepaid
      principal  amount by the difference  obtained by subtracting from the then
      applicable  interest  rate on this  Note the yield  rate on United  States
      Treasury Notes having a maturity date closest to the maturity date of this
      Note, as such yield rate is reported in the Wall Street Journal or similar
      publication on the fifth  business day preceding the prepayment  date, and
      (ii) the number of months  and  fraction  thereof  remaining  between  the
      prepayment date and the scheduled  maturity date of this Note, and (iii) a
      discount  rate equal to the yield  rate of the  Treasury  Notes  described
      above.

D     "Yield Maintenance  Amount" shall mean the amount equal to (a) the present
      value as of the date of prepayment of the remaining  scheduled payments of
      principal  and interest  hereunder  (allocable  to the amount of principal
      being prepaid),  calculated by discounting such payments monthly at a rate
      equal to one-twelfth of the Treasury Yield (as defined below) less (b) the
      amount of principal  then due (including any amount then being prepaid and
      any amount then due remaining to be paid).  The Treasury Yield shall equal
      the yield on the Treasury  Constant  Maturities  series  having a maturity
      date  equal  to the  Stated  Maturity,  as set  forth in  Federal  Reserve
      Statistical  Release  H.15(519)  (or a  comparable  publication  or source
      selected by Lender if such  publication  is no longer  available)  for the
      first  week  ending  not  less  than  two full  weeks  before  the date of
      prepayment.  If the  Stated  Maturity  does not  correspond  to one of the
      Treasury  Constant  Maturities  published in Federal  Reserve  Statistical
      Release H.15(519) (or such successor  publication or source), the Treasury
      Yield shall be determined by Lender by interpolating  between the yield on
      securities  having the next  longer and the next  shorter  maturity  date.
      Maker agrees that Lender  shall not be obligated  actually to reinvest the
      amount prepaid in any Treasury  obligation as a condition to receiving the
      Yield Maintenance Amount.

E     At any time after the specified  anniversary of the date of this Note, the
      principal amount of this Note may be prepaid by paying, in addition to the
      principal amount,  accrued interest,  and all other sums due hereunder,  a
      prepayment  consideration  equal to the present  value (as  determined  by
      discounting back on a monthly basis, at the Treasury Notes rate identified
      below in this  paragraph,  from  the  maturity  date of this  Note to such
      prepayment date) of the product obtained by multiplying (i) the difference
      obtained by  subtracting  from the then  applicable  interest rate on this
      Note the yield rate on United States Treasury Notes having a maturity date
      closest to the maturity  date of this Note, as such yield rate is reported
      in The Wall Street  Journal or similar  publication  on the fifth business
      day  preceding  the  prepayment  date,  and (ii) the  number  of years and
      fraction thereof  remaining  between the prepayment date and the scheduled
      maturity date of this Note, and (iii) the prepaid principal amount.

F     "Yield Maintenance  Amount" at any time shall mean the amount equal to (a)
      the present value as of the date of prepayment of the remaining  scheduled
      payments of principal and interest  hereunder  (allocable to the amount of
      principal being prepaid),  calculated by discounting such payments monthly
      at a rate equal to  one-twelfth  of the Treasury  Yield (as defined below)
      less (b) the amount of principal  being prepaid.  The Treasury Yield shall
      equal the yield on the Treasury  Bonds series having a maturity date equal
      to the Stated  Maturity,  as set forth in The Wall  Street  Journal  (or a
      comparable   publication  or  source   selected  by  the  Lender  if  such
      publication  is no longer  available)  as of the close of business for the
      Friday  that is two full  weeks  prior to the date of  prepayment  (or the
      previous  Thursday  should  the  Treasury  bond  market  be closed on that
      Friday).  Application  of the  previous  sentence  is  illustrated  by the
      following examples:

      If Prepayment Date is:             Then apply Treasury Rate as of the end
                                         of the following day:

      Monday, January 26, 1998           Friday, January 9, 1998
      Thursday, January 29,1998          Friday, January 9, 1998
      Friday, January 30, 1998           Friday, January 16, 1998

      If the Stated  Maturity does not  correspond to one of the Treasury  Bonds
      published in The Wall Street  Journal (or such  successor  publication  or
      source), the Treasury Yield shall be determined by Lender by interpolating
      between  the  yield on  securities  having  the next  longer  and the next
      shorter  maturity  date.  Maker  agrees that Lender shall not be obligated
      actually to reinvest the amount  prepaid in any treasury  obligation  as a
      condition to receiving the Yield Maintenance Amount. The Yield Maintenance
      Amount shall be calculated by Lender in a commercially  reasonable  manner
      and such calculation shall be binding on Maker absent manifest error.

G     "Yield Maintenance  Amount" at any time shall mean the amount equal to (a)
      the present value as of the date of prepayment of the remaining  scheduled
      payments of principal and interest  hereunder  (allocable to the amount of
      principal being prepaid),  calculated by discounting such payments monthly
      at a rate  equal to (y)  one-twelfth  of the  Treasury  Yield (as  defined
      below) for any prepayment  made before the fourth  anniversary of the date
      of execution  hereof and (z) one-twelfth of the sum of Treasury Yield plus
      0.50% for any prepayment after such fourth anniversary less (b) the amount
      of principal  then due  (including  any amount then being  prepaid and any
      amount then due remaining to be paid).  The Treasury Yield shall equal the
      yield on the Treasury  Constant  Maturities  series having a maturity date
      equal to the Stated Maturity,  as set forth in Federal Reserve Statistical
      Release  H.15(519)  (or a  comparable  publication  or source  selected by
      Lender if such  publication  is no longer  available)  for the first  week
      ending

       If the  Stated  Maturity  does  not  correspond  to  one of the  Treasury
      Constant  Maturities  published  in Federal  Reserve  Statistical  Release
      H.15(519) (or such successor  publication  or source),  the Treasury Yield
      shall be  determined  by  Lender  by  interpolating  between  the yield on
      securities  having the next  longer and the next  shorter  maturity  date.
      Maker agrees that Lender  shall not be obligated  actually to reinvest the
      amount prepaid in any treasury  obligation as a condition to receiving the
      Yield  Maintenance  Amount.  Not withstanding  anything to the contrary in
      this paragraph, the Yield Maintenance Amount shall be subject to the terms
      and provisions of Section 8A hereof (Maximum Interest clause).

H     "Yield  Maintenance  Premium"  shall mean the  premium  which shall be the
      product of (1) a fraction,  the numerator of which is the positive excess,
      if any, of (i) the present  value of all future  Payments of principal and
      interest on the Principal  Amount,  including the Principal  Amount due at
      maturity,  to be made on the  Note  before  the  prepayment  in  question,
      discounted  at an interest  rate per annum equal to the Treasury  Constant
      Maturity Yield Index  published  during the second full week preceding the
      date on which such  premium is payable for  instruments  having a maturity
      coterminous  with the  remaining  term of the Note,  plus 35 basis points,
      over (ii) the Principal Amount immediately before such prepayment, and the
      denominator  of which is the  Principal  Amount  immediately  prior to the
      prepayment, and (2) the Principal Amount being prepaid; provided, however,
      that if there is no Treasury Constant Maturity Yield Index for instruments
      having a maturity  coterminous  with the remaining term of the Note,  then
      the index re

      if the average is not such a multiple) the yields of the relevant Treasury
      Constant  Maturity Yield Indices  (rounded,  if necessary,  to the nearest
      1/100 of 1% with any figure of 1/200 of 1% or above rounded upward).

I     "Yield  Maintenance  Premium"  shall mean the premium  which  shall be the
      product of (1) a fraction,  the numerator of which is the positive excess,
      if any, of (i) the present  value of all future  Payments of principal and
      interest on the Principal  Amount,  including the Principal  Amount due at
      maturity,  to be made on the  Note  before  the  prepayment  in  question,
      discounted  at an interest  rate per annum equal to the Treasury  Constant
      Maturity Yield Index  published  during the second full week preceding the
      date on which such  premium is payable for  instruments  having a maturity
      coterminous  with the remaining term of the Note,  over (ii) the Principal
      Amount immediately before such prepayment, and the denominator of which is
      the Principal  Amount  immediately  prior to the  prepayment,  and (2) the
      Principal  Amount being prepaid;  provided,  however,  that if there is no
      Treasury Constant  Maturity Yield Index for instruments  having a maturity
      coterminous  with the remaining term of the Note,  then the index referred
      to in (1) above shall be equal to the weighted  average  yeild to maturity
      of the Treasury  Constant  Maturity  Yield  Indices with  maturities  next
      longer and shorter than such remaining duration of the Note, calculated by
      averaging  (and rounding  upward to the nearest whole multiple of 1/100 of
      1% per annum,  if the  average is not such a  multiple)  the yields of the
      relevant Treasury Constant Maturity Yield Indices (rounded,  if necessary,
      to the nearest 1/100 of 1% with any figure of 1/200 of 1% or above rounded
      upward).



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission