CAPITAL TRUST
10-Q, 1998-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: PATRIOT AMERICAN HOSPITALITY INC/DE, 10-Q, 1998-08-14
Next: CAPITAL TRUST, 10-Q/A, 1998-08-14




As filed with the Securities and Exchange Commission on August 14, 1998

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)
[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1998

                                       OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
         OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to _____________

Commission File Number:             1-8063


                                  CAPITAL TRUST
             (Exact name of registrant as specified in its charter)

California                                                 94-6181186
- ------------------------------------        ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

605 Third Avenue, 26th Floor, New York, NY                                 10016
- --------------------------------------------------------------------------------
(Address of principal executive offices)                               Zip Code)


                                 (212) 655-0220
              (Registrant's telephone number, including area code)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes /X/    No / /]


<PAGE>




                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock as of the close of the latest practical date.

Class                                             Outstanding at August 13, 1998
- -------------------------------------------       ------------------------------
Class A Common Shares of Beneficial Interest,            18,213,816
$1.00 par value ("Class A Common Shares")






<PAGE>



                                  CAPITAL TRUST
                                      INDEX
<TABLE>
<CAPTION>

<S>        <C>                                                                       <C>
Part I.    Financial Information


           Item 1:   Financial Statements                                            1

                   Consolidated  Balance Sheets - June 30, 1998  (unaudited) and
                        December 31, 1997 (audited) 1

                   Consolidated  Statements of Operations - Three and Six Months
                        Ended June 30, 1998 and 1997 (unaudited)                     2

                   Consolidated Statements of Changes in Shareholders'  Equity -
                        Six Months Ended June 30, 1998 and 1997 (unaudited)          3

                   Consolidated Statements of Cash Flows - Six Months Ended June
                        30, 1998 and 1997 (unaudited)                                4

                   Notes to Consolidated Financial Statements (unaudited)            5

           Item 2:   Management's Discussion and Analysis of Financial 
                     Condition and Results of Operations                            12

Part II.   Other Information

           Item 1:      Legal Proceedings                                           18

           Item 2:      Changes in Securities                                       18

           Item 3:      Defaults Upon Senior Securities                             18

           Item 4:      Submission of Matters to a Vote of Security Holders         18

           Item 5:      Other Information                                           18

           Item 6:      Exhibits and Reports on Form 8-K                            18

           Signatures                                                               20


</TABLE>


<PAGE>



                         Capital Trust and Subsidiaries
                           Consolidated Balance Sheets
                       June 30, 1998 and December 31, 1997
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                    June 30,            December 31,
                                                                                      1998                  1997
                                                                             -------------------     ----------------
                                                                                  (unaudited)           (audited)
                                        Assets

<S>                                                                          <C>                      <C>           
Cash and cash equivalents                                                    $        9,804           $       49,268
Commercial mortgage-backed securities and other available-for-sale 
   securities, at fair value                                                         67,688                   11,975
Loans and other investments, net of $1,702 (unaudited) and $462 
   reserve for possible Credit losses at June 30, 1998 and 
   December 31, 1997, respectively
                                                                                    545,530                  251,812
Excess of purchase price over net tangible assets acquired, net                         319                      331
Deposits and other receivables                                                        2,438                      284
Accrued interest receivable                                                           5,520                      818
Prepaid and other assets                                                              5,962                    2,878
                                                                           ====================     ====================
     Total assets                                                            $      637,261           $      317,366
                                                                           ====================     ====================

                         Liabilities and Shareholders' Equity

Liabilities:
   Accounts payable and accrued expenses                                     $        8,758           $        5,718
   Notes payable                                                                     14,611                    4,953
   Credit Facilities                                                                353,894                   79,864
   Repurchase obligations                                                           105,954                   82,173
   Deferred origination fees and other revenue                                        4,989                    1,369
                                                                           --------------------     --------------------
Total liabilities                                                                   488,206                  174,077
                                                                           --------------------     --------------------

Commitments and contingencies

Shareholders' equity:
   Class A Preferred Shares, $1.00 par value, $0.26 cumulative annual 
     dividend, 12,639 shares authorized, 12,268 shares issued and 
     outstanding (liquidation preference of $33,000)                                 12,268                   12,268
   Class A Common Shares, $1.00 par value; unlimited shares 
     authorized, 18,157 shares issued and outstanding                                18,157                   18,157
   Restricted Class A Common Shares, $1.00 par value, 72 shares issued 
     and outstanding at June 30, 1998                                                    72                     -
   Additional paid-in capital                                                       158,790                  158,137
   Unearned compensation                                                               (646)                    -
   Accumulated other comprehensive income                                               (55)                     387
   Accumulated deficit                                                              (39,531)                 (45,660)
                                                                           --------------------     --------------------
Total shareholders' equity                                                          149,055                  143,289
                                                                           --------------------     --------------------

Total liabilities and shareholders' equity                                   $      637,261           $      317,366
                                                                           ====================     ====================

</TABLE>
     See accompanying notes to unaudited consolidated financial statements.

                                     - 1 -
<PAGE>



                         Capital Trust and Subsidiaries
                      Consolidated Statements of Operations
                Three and Six Months Ended June 30, 1998 and 1997
                      (in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                            Three Months Ended                     Six Months Ended
                                                                June 30,                              June 30,
                                                    -----------------------------------    -------------------------------------
                                                         1998                 1997                1998                 1997
                                                    --------------     ----------------    ----------------    -----------------
<S>                                                 <C>                <C>                 <C>                 <C>
Income from loans and other investments:
   Interest and related income                        $     14,066       $          40       $      22,043       $          76
   Less: interest and related expenses                       6,516                -                  9,597                -
                                                    --------------
                                                                       ----------------    ----------------    -----------------
     Net income from loans and other investments             7,550                  40              12,446                  76
                                                    --------------     ----------------    -----------------    -----------------

Other revenues:
   Advisory and investment banking fees                      5,790                -                 8,650                 -
   Rental income                                               -                    15                -                    305
   Other interest income                                       310                 316                680                  603
   Loss on sale of rental properties                           -                  -                   -                   (432)
                                                    --------------     ----------------    -----------------    ----------------
     Total other revenues                                    6,100                 331              9,330                  476
                                                    --------------     ----------------    -----------------    -----------------

 Other expenses:
   General and administrative                                4,020                 710              7,261                1,142
   Other interest expense                                      105                  24                211                  123
   Rental property expenses                                    -                   (14)              -                     123
   Depreciation and amortization                                62                   3                108                   24
   Provision for possible credit losses                        760                -                 1,240                 -
                                                    --------------     ----------------    -----------------    -----------------
     Total other expenses                                    4,947                 723              8,820                1,412
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss) before income taxes                     8,703                (352)            12,956                 (860)
Provision for income taxes                                   3,679               -                  5,259                -
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss)                                  $      5,024        $       (352)      $      7,697       $         (860)
Less:  Class A Preferred Share dividend and
dividend requirement                                           784               -                  1,568                -
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss) allocable to Class A
      Common Shares                                   $     4,240        $        (352)      $      6,129       $         (860)
                                                    =============     ================    =================    =================

Per share information:
   Net income (loss) per Class A Common Share:
     Basic                                             $     0.23        $      (0.04)       $      0.34        $       (0.09)
                                                    =============     ================    =================    =================
     Diluted                                           $     0.16        $      (0.04)       $      0.25        $       (0.09)
                                                    =============     ================    =================    =================
   Weighted average Class A Common Shares
   outstanding:
     Basic                                             18,229,650           9,157,150         18,218,835            9,157,150
                                                    =============     ================    =================    =================
     Diluted                                           30,770,567           9,157,150         30,744,162            9,157,150
                                                    =============     ================    =================    =================
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                      -2-
<PAGE>



                         Capital Trust and Subsidiaries
           Consolidated Statements of Changes in Shareholders' Equity
                 For the Six Months Ended June 30, 1998 and 1997
                                 (in thousands)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                       Restricted   
                                                            Class A     Class A         Class A     
                                    Comprehensive           Common     Preferred        Common      
                                     Income (Loss)           Shares      Shares         Shares      
                                    ------------------      ----------------------------------------

<S>                                   <C>                   <C>            <C>          <C>
Six months ended June 30, 1997
- -----------------------------
Balance at December 31, 1996          $      -              $       -      $ 9,157      $   -       
Net loss                                  (860)                     -          -            -       
Change in unrealized gain (loss)           157                      -          -            -       
   on available-for-sale securities
Other                                        -                      -          -            -       
                                        ==================  ========================================
Balance at June 30, 1997                $         (703)      $      -      $ 9,157      $   -      
                                        ==================  ========================================

Six months ended June 30, 1998
- ------------------------------
Balance at December 31, 1997            $      -            $   12,268     $18,157      $   -     $ 
Net income                                  7,697                  -           -            -       
Change in unrealized gain (loss)             (442)                 -           -            -       
  on available-for-sale securities
Issuance of restricted                         -                   -           -              72    
  Class A Common Shares
Restricted Class A Common 
  Shares earned                                -                   -           -            -       
Class A Preferred Share 
  Dividend                                     -                   -           -            -       
                                         =================  ========================================
Balance at June 30, 1998                 $        7,255      $   12,268    $18,157      $    72    
                                         =================  ========================================

</TABLE>


<TABLE>
<CAPTION>
                                                                      Accumulated
                                        Additional                       Other
                                        Paid-In       Unearned      Comprehensive     Accumulated
                                        Capital     Compensation        Income          Deficit        Total
                                     ----------------------------------------------------------------------------

<S>                                    <C>          <C>             <C>              <C>           <C> 
Six months ended June 30, 1997
- -----------------------------
Balance at December 31, 1996            $  55,098     $     -       $        (22)    $ (39,762)    $   24,471
Net loss                                     -              -                  -          (860)          (860)
Change in unrealized gain (loss)             -              -                157          -               157
   on available-for-sale securities
Other                                         27           -                  -          -                27
                                    ============================================================================
Balance at June 30, 1997              $  55,125      $     -       $        135     $ (40,622)    $   23,795
                                    ============================================================================

Six months ended June 30, 1998
- ------------------------------
Balance at December 31, 1997         $ 158,137      $      -       $        387     $ (45,660)    $  143,289
Net income                                 -               -                 -            7,697        7,697
Change in unrealized gain (loss)           -               -               (442)          -             (442)
  on available-for-sale securities
Issuance of restricted                       653           (725)             -              -            -
  Class A Common Shares
Restricted Class A Common 
  Shares earned                             -                79              -              -             79
Class A Preferred Share 
  Dividend                                  -              -                 -         (1,568)        (1,568)
                                    ===========================================================================
Balance at June 30, 1998              $ 158,790      $    (646)      $      (55)    $ (39,531)    $  149,055
                                    ============================================================================
</TABLE>

     See accompanying notes to unaudited consolidated financial statements.

                                      -3-
<PAGE>




                         Capital Trust and Subsidiaries
                      Consolidated Statements of Cash Flows
                     Six months ended June 30, 1998 and 1997
                            (in thousands)(unaudited)

<TABLE>
<CAPTION>
                                                                                       1998                     1997
                                                                               -------------------    ------------------
<S>                                                                             <C>                    <C>              
Cash flows from operating activities:
   Net income (loss)                                                             $        7,697         $         (860)
  Adjustments to reconcile net income (loss) to net cash
     used in operating activities:
       Depreciation and amortization                                                        108                     25
       Restricted Class A Common Shares earned                                               79                   -
       Net amortization of premiums and accretion of discounts on loans
          and other investments                                                             477                   -
       Loss on sale of investments and properties                                          -                       432
       Provision for possible credit losses                                               1,240                   -
   Changes in assets and liabilities:
       Deposits and receivables                                                          (2,154)                   (89)
       Accrued interest receivable                                                       (4,702)                  -
       Prepaid and other assets                                                          (2,940)                  (403)
       Deferred  revenue                                                                  3,620                   -
       Accounts payable and accrued expenses                                              3,040                    834
      Other liabilities                                                                   -                       (70)
                                                                               -------------------    ------------------
   Net cash provided by (used in) operating activities                                    6,465                   (131)
                                                                               -------------------    ------------------

Cash flows from investing activities:
       Origination and purchase of loans and other investments                         (410,599)               (49,524)
       Principal collections of loans and other investments                              54,843                     16
       Purchases of equipment and leasehold improvements                                   (240)                  -
       Improvements to rental properties                                                   -                       (64)
       Proceeds from sale of rental properties                                             -                     7,306
       Principal collections on available-for-sale securities                             4,166                  1,576
                                                                               -------------------    ------------------
   Net cash used in investing activities                                               (351,830)               (40,690)
                                                                               -------------------    ------------------

Cash flows from financing activities:
       Proceeds from repurchase obligations                                              41,837                 42,451
       Repayment of repurchase obligations                                              (18,056)                  -
       Proceeds from credit facilities                                                  383,289                   -
       Repayment of credit facilities                                                  (109,259)                  -
       Proceeds from notes payable                                                       10,170                   -
       Repayment of notes payable                                                          (512)                (4,296)
       Dividends paid on Class A Preferred Shares                                        (1,568)                  -
       Additional Paid-in Capital                                                          -                        27
                                                                               -------------------    ------------------
   Net cash provided by financing activities                                            305,901                 38,182
                                                                               -------------------    ------------------

Net decrease in cash and cash equivalents                                               (39,464)                (2,639)
Cash and cash equivalents at beginning of period                                         49,268                  4,698
                                                                               ===================    ==================
Cash and cash equivalents at end of period                                       $        9,804         $        2,059
                                                                               ===================    ==================

Supplemental disclosure of cash flow information
Interest paid during the period                                                  $        7,640         $          123
                                                                               ===================    ==================
Taxes paid during the period                                                     $        3,139         $           -
                                                                               ===================    ==================

</TABLE>

     See accompanying notes to unaudited consolidated financial statements.

                                      -4-
<PAGE>



                         Capital Trust and Subsidiaries
                   Notes to Consolidated Financial Statements
                                  June 30, 1998
                                   (unaudited)


1.  Presentation of Financial Information

The accompanying  unaudited  consolidated interim financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  The accompanying unaudited consolidated interim financial
statements  should be read in conjunction with the financial  statements and the
related management's  discussion and analysis of financial condition and results
of operations  filed with the 1997 Form 10-K of Capital  Trust and  Subsidiaries
(the "Company"). In the opinion of management,  all adjustments (consisting only
of normal recurring accruals)  considered necessary for a fair presentation have
been included. The results of operations for the three and six months ended June
30, 1998, are not necessarily indicative of results that may be expected for the
entire year ending December 31, 1998.

At  December  31,  1996,  the  Company  owned  commercial   rental  property  in
Sacramento,  California  through a 59%  limited  partnership  interest  in Totem
Square L.P.,  a Washington  limited  partnership  ("Totem"),  and an indirect 1%
general  partnership  interest  in Totem  through its  wholly-owned  subsidiary,
Cal-REIT Totem Square,  Inc. An unrelated party held the remaining 40% interest.
This  property  was sold  during the  quarter  ended June 30, 1997 and the Totem
Square L.P. and Totem Square, Inc. subsidiaries were liquidated and dissolved.

The unaudited  consolidated  interim financial statements of the Company include
the accounts of the Company,  Victor Capital Group, L.P. ("Victor  Capital") and
its  wholly-owned  subsidiaries  (included  in  the  consolidated  statement  of
operations  since their  acquisition  on July 15, 1997) and the results from the
disposition of the Company's  rental  property held by Totem,  which was sold on
March 4, 1997. All significant  intercompany balances and transactions have been
eliminated  in  consolidation.  The  accounting  and  reporting  policies of the
Company  conform in all  material  respects  to  generally  accepted  accounting
principles.  Certain prior period amounts have been  reclassified  to conform to
current period classifications.

2.  Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principals requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


                                      -5-
<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)

3.  Earnings Per Class A Common Share

Earnings  per Class A Common  Share is presented  based on the  requirements  of
Statement of  Accounting  Standards  No. 128 ("SFAS No. 128") which is effective
for periods ending after December 15, 1997. SFAS No. 128 simplifies the standard
for computing  earnings per share and makes them comparable  with  international
earnings per share standards.  The statement replaces primary earnings per share
with basic earnings per share ("Basic EPS") and fully diluted earnings per share
with diluted earnings per share ("Diluted EPS").  Basic EPS is computed based on
the income  applicable  to Class A Common  Shares  (which is net  income  (loss)
reduced by the dividends on the class A 9.5%  cumulative  convertible  preferred
shares of beneficial  interest,  $1.00 par value  ("Class A Preferred  Shares"))
divided  by the  weighted-average  number of Class A Common  Shares  outstanding
during the period.  Diluted EPS is based on the net earnings applicable to Class
A Common Shares plus dividends on the Class A Preferred  Shares,  divided by the
weighted average number of Class A Common Shares and dilutive  potential Class A
Common Shares that were outstanding during the period.  Dilutive potential Class
A Common Shares include the  convertible  Class A Preferred  Shares and dilutive
options  to  purchase  Class A Common  Shares.  At June 30,  1998,  the  Class A
Preferred  Shares and  dilutive  portion of options to  purchase  Class A Common
Shares  were  considered  Class A  Common  Share  equivalents  for  purposes  of
calculating Diluted EPS. At June 30, 1997, there was no difference between Basic
EPS and Diluted EPS or weighted  average Class A Common Shares  outstanding,  as
there were no dilutive securities outstanding.

4.  Comprehensive Income

In June 1997, the FASB issued  Statement of Financial  Accounting  Standards No.
130,  "Reporting  Comprehensive  Income" ("SFAS No. 130") which is effective for
fiscal  years  beginning  after  December 15, 1997.  The  statement  changes the
reporting  of certain  items  currently  reported  in the  shareholders'  equity
section  of the  balance  sheet  and  establishes  standards  for  reporting  of
comprehensive  income  and  its  components  in a full  set of  general  purpose
financial statements. The Company has adopted this standard effective January 1,
1998.  Total  comprehensive  income (loss) was $4,700,000 and $(236,000) for the
three  months ended June 30, 1998 and 1997,  respectively,  and  $7,255,000  and
$(703,000)  for the six months ended June 30, 1998 and 1997,  respectively.  The
primary  component of comprehensive  income other than net income was unrealized
gain (loss) on available-for-sale securities.


                                      -6-
<PAGE>



5.  Loans and Other Investments

At June 30, 1998,  the amount and weighted  average  interest rate the Company's
loans and other investments by category was as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                                 Weighted 
                                                                                                  Average
                                                                     Amount                    Interest Rate
                                                               -------------------        -------------------
<S>                                                             <C>                        <C>   
         Mortgage Loans                                         $       277,653                   11.43%
         Mezzanine Loans                                                267,539                   11.60%
         Other mortgage loans receivable                                  2,040                    8.41%
                                                               -------------------
         Total loans and other investments                              547,232                   11.50%
           Less:  Reserve for possible credit losses                     (1,702)
                                                               ===================
         Net loans and other investments                        $       545,530
                                                               ===================
</TABLE>

At  June  30,  1998,  $414.2  million  of the  aforementioned  loans  and  other
investments  bear  interest at floating  rates ranging from LIBOR plus 320 basis
points to LIBOR plus 700 basis points before  amortization of fees, premiums and
discounts.  The remaining  $133.0  million of loans and other  investments  were
originated  or  purchased  with fixed rates  ranging  from 8% to 12% at June 30,
1998. All of the loans and other  investments  with fixed rates were the subject
of interest rate swaps to provide a floating rate. The weighted average interest
rate in effect at June 30, 1998,  including interest rate swaps and amortization
of fees, premiums and discounts, was 11.50%.

During the six months ended June 30, 1998,  the Company  completed  eighteen new
loan and  investment  transactions  totaling  approximately  $436.7  million and
provided $7.4 million of additional fundings on four existing loans. The Company
funded $410.6 million of the foregoing  loans and  investments  through June 30,
1998 and had unfunded  commitments on such assets totaling $45.4 million at June
30, 1998.

During the quarter ended June 30, 1998,  due to  prepayments  made on underlying
securities  that  reduced  the  interest  rate/risk  profile  and  maturity of a
subordinated  interest  security,  the  Company  concluded  that  it  no  longer
anticipated holding this security to maturity.  The security was sold during the
quarter  ended  September  30, 1998 at par.  Because of this  decision to sell a
held-to-maturity   security,   the  Company  has  transferred  all  subordinated
interests,  which  have a book  value  of  $60,321  as of June  30,  1998,  from
held-to-maturity  securities  to  available-for-sale  at  amortized  costs which
approximated market value.

At June 30, 1998,  the Company had  committed  to  originate  one loan for $28.0
million subject to definitive  documentation  (of which $23.0 million was funded
in early July 1998) and had  letters of intent  outstanding  for  various  other
lending transactions, which were subject to satisfaction of certain conditions.


                                      -7-
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


6.  Long-Term Debt

Credit Facilities

Effective January 1, 1998, pursuant to an amended and restated credit agreement,
the Company  increased its existing  line of credit with a commercial  lender to
$250 million (the "Credit Facility") and subsequently further amended the credit
agreement to increase the facility to $300 million  effective  June 22, 1998. An
additional  commitment fee was paid when the Company's  borrowings exceeded $250
million. The Credit Facility provides for advances to fund lender-approved loans
and investments made by the Company.  The amended and restated agreement expires
on December 31, 2000.

On June 8, 1998, the Company  entered into an additional  credit  agreement with
another  commercial  lender that provides for a $300 million line of credit that
expires in November 1999 (the "Second Credit Facility"  together with the Credit
Facility,  the "Credit  Facilities").  The Second Credit  Facility  provides for
advances to fund lender-approved loans and investments made by the Company (such
loans and  investments  together with loans and  investments  approved under the
Credit Facility, the "Funded Portfolio Assets").

The Company  incurred an initial  commitment  fee upon the signing of the Second
Credit Facility and will pay an additional commitment fee when borrowings exceed
$250 million. Future repayments and redrawdowns of amounts previously subject to
the drawdown fee will not require the Company to pay any  additional  fees.  The
Second Credit Facility provides for margin calls on asset-specific borrowings in
the event of asset quality and/or market value deterioration as determined under
the Second  Credit  Facility.  The Second  Credit  Facility  contains  customary
representations and warranties,  covenants and conditions and events of default.
The Second Credit  Facility also contains a covenant  obligating  the Company to
avoid undergoing an ownership  change that results in Craig M. Hatkoff,  John R.
Klopp or Samuel Zell no longer  retaining their senior offices and  trusteeships
with the Company and practical control of the Company's business and operations.

The  obligations  of the  Company  under the Credit  Facilities  are  secured by
pledges of the Funded  Portfolio  Assets acquired with advances under the Credit
Facilities.  Borrowings  under the Credit  Facilities bear interest at specified
rates over LIBOR (averaging  approximately 8.02% for the borrowings  outstanding
at June 30, 1998) which rates vary according to the credit quality of the Funded
Portfolio Assets and the advance rate.

On June 30, 1998, the unused amounts  available under the Credit Facilities were
$246.1 million.


                                      -8-
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


Repurchase Obligations

In May 1998, the Company entered into a repurchase  agreement in connection with
the purchase of a  subordinated  participation  in a note. At June 30, 1998, the
Company  has sold such assets  totaling  $19.0  million  and has a liability  to
repurchase  these assets for $15.2  million.  The  liability  bears  interest at
specified  rates over LIBOR  (reflecting a total borrowing rate of 7.16% at June
30, 1998) and matures in May 1999.

7.       Income Taxes

The Company will elect to file a consolidated  federal income tax return for the
year ending December 31, 1998. The provision for income taxes for the six months
ended June 30, 1998 is comprised of the following (in thousands):

Current                       
   Federal                                   $   2,842
   State                                         1,270
   Local                                         1,147
Deferred
   Federal                                        -
   State                                          -
   Local                                          -
                                           ==============
Provision for income taxes                   $   5,259
                                           ==============

The Company has federal net operating loss carryforwards ("NOLs") as of June 30,
1998 of approximately $17.7 million.  Such NOLs expire through 2012. The Company
also has a federal capital loss carryover of approximately $1.6 million that can
be used to offset  future  capital  gains.  Due to an  affiliate's  purchase  of
6,959,593 Class A Common Shares from the Company's former parent in January 1997
and  another  prior  ownership  change,  a  substantial  portion of the NOLs are
limited for federal income tax purposes to approximately  $1.5 million annually.
Any unused portion of such annual  limitation  can be carried  forward to future
periods. The Company also has approximately $3.5 million of NOL's from losses in
1997 (after the ownership  changes described above) that can be utilized against
taxable income in 1998.

The reconciliation of income tax computed at the U.S. federal statutory tax rate
to the  effective  income tax rate for the  quarter  ended  June 30,  1998 is as
follows (in thousands):

<TABLE>
<CAPTION>

<S>                                                                              <C>             <C>
   Federal in/come tax at statutory rate (34%)                                   $  4,405        34.0%
   State and local taxes, net of federal tax benefit                               1,595        12.3
   Tax benefit of utilization of net operating loss carryforward                    (850)       (6.5)
   Other                                                                             109         0.8
                                                                            ------------------------------
                                                                                $  5,259        40.6%
                                                                            ==============================
</TABLE>

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for tax reporting purposes.


                                      -9-

<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


The components of the net deferred tax assets  recorded under SFAS No. 109 as of
June 30, 1998 are as follows (in thousands):

   Net operating loss carryforward                                $     8,240
   Reserves on other assets and for possible credit losses              3,552
   Deferred revenue                                                       616
   Reserve for uncollectible accounts                                     208
                                                               -----------------
   Deferred tax assets                                            $    12,616
   Valuation allowance                                                (12,616)
                                                               -----------------
                                                                  $      -
                                                               =================

The Company  recorded a valuation  allowance  to fully  reserve its net deferred
assets.  Under SFAS No. 109, this valuation allowance will be adjusted in future
years, as appropriate. However, the timing and extent of such future adjustments
can not presently be determined.

8.  Employee Benefit Plans

1998 Long-Term Incentive Share Plan

On May 23, 1997, the Board of Trustees adopted the 1997 Long-Term Incentive Plan
(the "Incentive Share Plan"),  which became effective upon shareholder  approval
on July 15, 1997 at the 1997 annual  meeting of  shareholders  (the "1997 Annual
Meeting").  The  Incentive  Share Plan permits the grant of  nonqualified  share
option  ("NQSO"),  incentive  share  option  ("ISO"),  restricted  share,  share
appreciation right ("SAR"),  performance unit,  performance share and share unit
awards. The Company has reserved an aggregate of 2,000,000 Class A Common Shares
for issuance  pursuant to awards under the Incentive  Share Plan and the Company
Non-Employee  Trustee  Share  Plan.  The  maximum  number of shares  that may be
subject of awards to any employee  during the term of the  Incentive  Share Plan
may not exceed  500,000  shares and the  maximum  amount  payable in cash to any
employee with respect to any performance period pursuant to any performance unit
or performance share award is $1.0 million.

During the quarter  ended June 30,  1998,  the Company  issued an  aggregate  of
82,000  options to  acquire  Class A Common  Shares  with an  exercise  price of
between  $10.00 and $11.38 per share  (which were issued at or above the Class A
Common Share price on the date of the grant).


                                      -10-
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


The following  table  summarizes the activity under the Incentive Share Plan for
the six months ended June 30, 1998:
<TABLE>
<CAPTION>

                                                           Options                 Exercise Price
                                                         Outstanding                  per Share
                                                  --------------------------  --------------------------
<S>                                               <C>                         <C> 
   Outstanding at January 1, 1998                               607,000                  $6.00
   Granted                                                    1,007,250             $10.00 - $11.38
   Exercised                                                         -
   Canceled                                                      57,500             $6.00 - $10.00
                                                  --------------------------  --------------------------
                                                  ==========================  ==========================
   Outstanding at June 30, 1998                               1,556,750             $6.00 - $11.38
                                                  ==========================  ==========================
</TABLE>

9.   Subsequent Event

On July 28, 1998, the Company privately placed 150,000 8.25% Step Up Convertible
Trust  Preferred  Securities  (liquidation  amount $1,000 per security)  with an
aggregate  liquidation  amount of $150 million (the "Convertible Trust Preferred
Securities").  The  Convertible  Trust  Preferred  Securities were issued by the
Company's consolidated  statutory trust subsidiary,  CT Convertible Trust I (the
"Trust"). This private placement transaction was completed concurrently with the
related  issuance  and  sale  to  the  Trust  of the  Company's  8.25%  Step  Up
Convertible Junior Subordinated  Debentures in the aggregate principal amount of
$154,650,000  (the "Convertible  Debentures").  Distributions on the Convertible
Trust  Preferred  Securities  are payable  quarterly in arrears on each calendar
quarter-end  and correspond to the payments of interest made on the  Convertible
Debentures,  the sole assets of the Trust. Distributions are payable only to the
extent payments are made in respect to the Convertible Debentures.

The Company  received  $145.2  million in net  proceeds,  after  original  issue
discount  and  transaction   expenses,   pursuant  to  the  above  transactions,
reflecting an original issue discount of 3% from the  liquidation  amount of the
Convertible Trust Preferred Securities.  The proceeds were initially used to pay
down the Company's Credit Facilities. The Convertible Trust Preferred Securities
are  convertible  at any time by the holders  thereof into the Company's  listed
Class  A  Common  Shares  at a  conversion  price  of  $11.70.  The  Convertible
Debentures have a 20-year  maturity and are  non-callable  for five years.  Upon
repayment of the  Convertible  Debentures  at maturity or upon  redemption,  the
proceeds of such repayment or payment shall be  simultaneously  paid and applied
to redeem,  among other things, the Convertible Trust Preferred  Securities.  If
the securities  have not been redeemed by September 30, 2004,  the  distribution
rate will step up by 0.75% per  annum.  The 3% ($4.5  million)  discount  on the
issuance  will be amortized  over the life of the  Convertible  Trust  Preferred
Securities or 20 years.




                                      -11-
<PAGE>



ITEM 2.       Management's  Discussion  and Analysis of Financial  Condition and
                 Results of Operations

         The  following  discussion  should  be read  in  conjunction  with  the
consolidated  financial statements and notes thereto appearing elsewhere in this
Form 10-Q.  Historical  results set forth are not necessarily  indicative of the
future  financial  position  and  results  of  operations  of the  Company.  The
following  discussion  reflects  the  reclassification  on July 15,  1997 of the
Company's  common  shares of beneficial  interest,  $1.00 par value ("Old Common
Shares"), as class A common shares of beneficial interest,  $1.00 par value (the
"Class A Common Shares").

Recent Developments

         On  January  3,  1997,  Capital  Trust  Investors  Limited  Partnership
("CTILP"),  an affiliate of Equity Group  Investments,  Inc.  ("EGI") and Samuel
Zell,  purchased  from the Company's  former  parent,  6,959,593  Class A Common
Shares (representing  approximately 76% of the  then-outstanding  Class A Common
Shares) for an aggregate  purchase price of $20,222,011.  Prior to the purchase,
which was  approved  by the  then-incumbent  Board of  Trustees,  EGI and Victor
Capital Group, L.P. ("Victor Capital") presented to the Company's then-incumbent
Board of Trustees a proposed new business  plan in which the Company would cease
to be a REIT and instead become a specialty  finance company designed  primarily
to take advantage of  high-yielding  mezzanine  investment and other real estate
asset  opportunities  in  commercial  real estate.  EGI and Victor  Capital also
proposed that they provide the Company with a new  management  team to implement
the business  plan and that they invest  through an affiliate a minimum of $30.0
million in a new class of preferred shares to be issued by the Company.

         The Board of Trustees  approved CTILP's purchase of the former parent's
Class A Common  Shares,  the new business  plan and the issuance of a minimum of
$30.0  million of a new class of  preferred  shares of the  Company at $2.69 per
share,  such shares to be convertible  into Class A Common Shares of the Company
on a one-for-one basis. The Company subsequently agreed that,  concurrently with
the consummation of the proposed preferred equity  investment,  it would acquire
for $5.0 million Victor Capital's real estate investment  banking,  advisory and
asset  management   businesses,   including  the  services  of  its  experienced
management team.

         At the  Company's  1997 annual  meeting of  shareholders  ("1997 Annual
Meeting"), the Company's shareholders approved the investment, pursuant to which
the Company  would issue and sell up to  approximately  $34.0 million of class A
9.5% cumulative  convertible preferred shares of beneficial interest,  $1.00 par
value ("Class A Preferred Shares"),  to Veqtor Finance Company,  LLC ("Veqtor"),
an  affiliate  of  Samuel  Zell  and  the  principals  of  Victor  Capital  (the
"Investment"). The Company's shareholders also approved the amended and restated
declaration of trust, which, among other things,  reclassified the Company's Old
Common  Shares  as Class A Common  Shares  and  changed  the  Company's  name to
"Capital Trust."

         Immediately  following  the 1997 Annual  Meeting,  the  Investment  was
consummated;  12,267,658  Class A  Preferred  Shares  were sold to Veqtor for an
aggregate  purchase  price  of  $33,000,000.  Concurrently  with  the  foregoing
transaction,  Veqtor purchased the 6,959,593 Class A Common Shares held by CTILP
for an aggregate purchase price of approximately  $21.3 million.  As a result of
these   transactions,   currently,   Veqtor  beneficially  owns  19,227,251  (or
approximately  63%) of the  outstanding  voting  shares of the  Company.  Veqtor
funded the


                                      -12-
<PAGE>


approximately  $54.3  million  aggregate  purchase  price for the Class A Common
Shares and Class A Preferred  Shares with $5.0 million of capital  contributions
from its  members  and $50.0  million of  borrowings  under the 12%  convertible
redeemable notes (the "Veqtor Notes") issued to institutional investors. In June
1998,  the  Veqtor  Notes  were  converted  into  preferred  units of  Veqtor by
agreement between the common members of Veqtor and the institutional  investors.
Pursuant to an amended and  restated  limited  liability  company  agreement  of
Veqtor,  the Veqtor notes were  converted  into  preferred  units of Veqtor (the
"Veqtor  Preferred  Units") and the  institutional  investors  were  admitted as
preferred  members  of  Veqtor.  Veqtor  may in the  future  redeem  the  Veqtor
Preferred Units for an aggregate of 9,899,710 shares (assuming redemption on the
earliest  possible date, July 16, 1999). The common members of Veqtor and Veqtor
agreed with the Company in December 1997 that Veqtor should redeem the preferred
units then authorized by the original  limited  liability  company  agreement of
Veqtor in effect at such time at the  earliest  date upon  which  Veqtor has the
right to effectuate  such  redemption.  Veqtor has confirmed to the Company that
the foregoing  agreement  obligates  Veqtor to redeem the Veqtor Preferred Units
according to the timetable specified therein.

         In  addition,  immediately  following  the  1997  Annual  Meeting,  the
acquisition  of the real  estate  services  businesses  of  Victor  Capital  was
consummated  and a new  management  team was appointed by the Company from among
the ranks of Victor  Capital's  professional  team and  elsewhere.  The  Company
thereafter  immediately  commenced full  implementation  of its current business
plan  under  the  direction  of its  newly  elected  board of  trustees  and new
management team.

         After the 1997 Annual  Meeting,  the Company  completed two significant
financing  and capital  raising  transactions.  As of September  30,  1997,  the
Company  obtained  a $150  million  line of credit  ("Credit  Facility")  from a
commercial  lender,  which was  subsequently  increased  to $250  million  as of
January 1, 1998 and $300 million as of June 22, 1998. On December 16, 1997,  the
Company completed a public offering of 9,000,000 Class A Common Shares resulting
in net proceeds to the Company of approximately $91.4 million.  This significant
source of borrowed  funds and  infusion of cash  allowed the Company to commence
full scale  operations as a specialty  finance  company  pursuant to its current
business plan.

         On July 28, 1998,  the Company  privately  placed 150,000 8.25% Step Up
Convertible Trust Preferred Securities  (liquidation amount $1,000 per security)
with an aggregate  liquidation  amount of $150 million (the  "Convertible  Trust
Preferred  Securities").  The Convertible Trust Preferred Securities were issued
by the Company's consolidated statutory trust subsidiary, CT Convertible Trust I
(the "Trust").  This private  placement  transaction was completed  concurrently
with the related  issuance and sale to the Trust of the Company's  8.25% Step Up
Convertible Junior Subordinated  Debentures in the aggregate principal amount of
$154,650,000  (the "Convertible  Debentures").  Distributions on the Convertible
Trust  Preferred  Securities  are payable  quarterly in arrears on each calendar
quarter-end  and correspond to the payments of interest made on the  Convertible
Debentures,  the sole assets of the Trust. Distributions are payable only to the
extent payments are made in respect to the Convertible Debentures.

         The Company  received  $145.2  million in net proceeds,  after original
issue discount and  transaction  expenses,  pursuant to the above  transactions,
reflecting an original issue discount of 3% from the  liquidation  amount of the
Convertible Trust Preferred Securities.  The proceeds were initially used to pay
down the Company's Credit Facilities. The Convertible Trust Preferred


                                      -13-
<PAGE>


Securities are convertible at any time by the holders thereof into the Company's
listed Class A Common Shares at a conversion  price of $11.70.  The  Convertible
Debentures have a 20-year  maturity and are  non-callable  for five years.  Upon
repayment of the  Convertible  Debentures  at maturity or upon  redemption,  the
proceeds of such repayment or payment shall be  simultaneously  paid and applied
to redeem,  among other things, the Convertible Trust Preferred  Securities.  If
the securities  have not been redeemed by September 30, 2004,  the  distribution
rate will step up by 0.75% per  annum.  The 3% ($4.5  million)  discount  on the
issuance  will be amortized  over the life of the  Convertible  Trust  Preferred
Securities or 20 years.

Overview of Financial Condition

         During  the six months  ended  June 30,  1998,  the  Company  completed
eighteen new loan and  investment  transactions  totaling  approximately  $436.7
million and provided $7.4 million of additional fundings on four existing loans.
The Company funded $410.6 million of the foregoing loans and investments through
June 30, 1998,  which enabled the Company to grow its assets from $317.4 million
to $637.3 million.  The significant infusion of cash from the public offering of
Class A Common  Shares in  December  1997  allowed  the  Company  to expand  its
specialty finance company operations.  The equity capital provided by the public
offering,  used in  combination  with  additional  borrowings  under the  Credit
Facilities (as defined below) and repurchase  financing,  allowed the Company to
make the investments described below.

         Since  December 31, 1997,  the Company has  identified,  negotiated and
committed to fund or acquire  eighteen loan and investment  transactions.  These
include eight Mortgage Loan transactions totaling $153.5 million (of which $16.1
million remains  unfunded at June 30, 1998),  eight Mezzanine Loan  transactions
totaling  $246.9  million (of which $17.4 million  remains  unfunded at June 30,
1998), and two acquisitions of three classes of subordinated interests issued by
a financial asset  securitization  investment trust totaling $36.3 million.  The
Company also funded $7.4 million of commitments  under four existing loans.  The
Company believes that these  investments will provide  investment  yields within
the Company's  target range of 400 to 600 basis points above LIBOR.  The Company
maximizes  its return on equity by utilizing  its existing cash on hand and then
employing leverage on its investments (employing a cash optimization model). The
Company may make  investments  with yields that fall  outside of the  investment
range set forth above,  but that  correspond with the level of risk perceived by
the Company to be inherent in such  investments.  At June 30, 1998,  the Company
had  outstanding  loans and  investments  totaling  in  excess of $581  million,
additional  commitments for fundings on outstanding loans of approximately $45.4
million and a $28.0  million  commitment  to originate a new  mortgage  loan (of
which $23.0 million was funded in early July 1998).

         When possible,  in connection with the acquisition of investments,  the
Company obtains seller financing in the form of repurchase  agreements.  Four of
the  transactions  completed during the six months ended June 30, 1998 described
above were  financed  in this  manner  representing  total  original  repurchase
financings  of $41.8  million.  These  financings  are  generally  completed  at
discounted terms as compared to those available under the Credit Facilities.

         Effective  January 1, 1998,  pursuant to an amended and restated credit
agreement, the Company increased its line of credit under the Credit Facility to
$250 million and subsequently  increased the facility to $300 million  effective
June  22,  1998.  An  additional  commitment  fee was paid  when  the  Company's
borrowings exceeded $250 million. The Credit Facility provides


                                      -14-
<PAGE>


for advances to fund lender-approved  loans and investments made by the Company.
The Credit Facility expires on December 31, 2000.

         On June  8,  1998,  the  Company  entered  into  an  additional  credit
agreement with another  commercial  lender that provides for a $300 million line
of credit that expires in November 1999 (the "Second Credit  Facility"  together
with the Credit Facility,  the "Credit Facilities").  The Second Credit Facility
provides for advances to fund lender-approved  loans and investments made by the
Company (such loans and investments together with loans and investments approved
under the Credit Facility, "Funded Portfolio Assets").

         The Company incurred an initial  commitment fee upon the signing of the
Second  Credit  Facility  and an  additional  commitment  fee  will be due  when
borrowings  exceed $250 million.  Future  repayments and  redrawdowns of amounts
previously  subject to the  drawdown fee will not require the Company to pay any
additional  fees.  The Second  Credit  Facility  provides  for  margin  calls on
asset-specific  borrowings  in the event of asset  quality  and/or  market value
deterioration as determined under the Second Credit Facility.  The Second Credit
Facility  contains  customary  representations  and  warranties,  covenants  and
conditions  and events of default.  The Second  Credit  Facility also contains a
covenant  obligating  the Company to avoid  undergoing an ownership  change that
results in Craig M.  Hatkoff,  John R. Klopp or Samuel Zell no longer  retaining
their senior offices and trusteeships  with the Company and practical control of
the Company's business and operations.

         At June 30,  1998,  the  Company  had  $353.9  million  of  outstanding
borrowings under the Credit Facilities.

         As of  June  30,  1998,  certain  of  the  Company's  loans  and  other
investments  have  been  hedged  so  that  the  assets  and  the   corresponding
liabilities  were matched at floating rates over LIBOR.  The Company has entered
into interest rate swap agreements for notional amounts  totaling  approximately
$87.4  million with  financial  institution  counterparties  whereby the Company
swapped fixed rate instruments, which averages approximately 6.04%, for floating
rate  instruments  based on the London  Interbank  Offered Rate  ("LIBOR").  The
agreements mature at varying times from December 1998 to July 2008.

         As of January 1, 1997,  the  Company's  real  estate  portfolio,  which
included two commercial  properties,  was carried at a book value of $8,585,000.
The portfolio  included a shopping  center in  Sacramento,  California and a 60%
interest in a mixed-use  retail  property in  Kirkland,  Washington.  During the
first  quarter,  these two  commercial  properties  were sold. The proceeds from
these  sales  were  invested  in  mortgage  loans and in liquid  mortgage-backed
securities.


                                      -15-
<PAGE>



Comparison of the Six and Three Months Ended June 30, 1998 to the
     Six and Three Months Ended June 30, 1997

         The Company  reported net income  allocable to Class A Common Shares of
$6,129,000  for the six months  ended June 30, 1998,  an increase of  $6,989,000
from the net loss  allocable  to Class A Common  Shares of $860,000  for the six
months ended June 30, 1997. The Company reported net income allocable to Class A
Common  Shares of  $4,240,000  for the three  months  ended  June 30,  1998,  an
increase of $4,592,000,  from the net loss allocable to Class A Common Shares of
$352,000 for the three months ended June 30, 1997.  These changes were primarily
the  result of the  revenues  generated  from  loans and other  investments  and
significant advisory and investment banking fees.

         Net income from loans and other  investments  increased  $12,370,000 to
$12,446,000  for the six months ended June 30, 1998 over the $76,000 for the six
months  ended  June 30,  1997.  Net  income  from  loans and  other  investments
increased $7,510,000 to $7,550,000 for the three months ended June 30, 1998 over
the $40,000 for the three months ended June 30, 1997. This increase is primarily
attributable to the revenue earned by the Company from new loans and investments
originated  or acquired by the Company that  increased by more than $550 million
from June 30, 1997 to June 30, 1998.  The  increase in net income was  partially
offset by the interest paid on repurchase  agreements and the Credit  Facilities
during the six months and quarter ended June 30, 1998.  No interest  expense for
these types of  borrowings  was incurred  during the six months or quarter ended
June 30, 1997.

         During the six months ended June 30,  1998,  other  revenues  increased
$8,854,000 to $9,330,000  over the same period in 1997. The increase  during the
three months ended June 30, 1998 over the same period in 1997 was  $5,769,000 to
$6,100,000.  The increase  for the six months ended June 30, 1998 was  primarily
due to the  addition of  $8,650,000  of advisory  and  investment  banking  fees
generated by Victor  Capital and its related  subsidiaries,  which was partially
offset by a $305,000 decrease in rental income as the Company sold its remaining
rental  properties  during the first  quarter  of 1997.  The sales of the rental
properties in the first  quarter of 1997  resulted in the Company  recognizing a
loss of $432,000.  The Company sold a shopping center in Sacramento,  California
and  recognized  a net loss of  approximately  $34,000.  The Company also sold a
retail  property  located in  Kirkland,  Washington,  resulting in a net loss of
approximately $398,000, the majority of which was attributable to transfer taxes
and the elimination of unamortized tenant improvements and leasing  commissions.
The increase for the three months ended June 30, 1998 was  primarily  due to the
addition of  $5,790,000  of advisory and  investment  banking fees  generated by
Victor Capital and its related subsidiaries.

         Other expenses  increased from $1,412,000 for the six months ended June
30, 1997 to $8,820,000  for six months ended June 30, 1998 and from $723,000 for
the three  months ended June 30, 1997 to  $4,947,000  for the three months ended
June 30, 1998.  The increase was  primarily  due to the  additional  general and
administrative  expenses  necessary for the  commencement  and  continuation  of
full-scale  operations as a specialty finance company,  the largest component of
such expenses is employee  salaries and related  costs,  and the increase in the
provision for possible  credit  losses.  As of June 30, 1998, the Company had 42
full time  employees as compared to none at June 30,  1997.  The  provision  for
possible credit losses was $1,240,000 for the six months ended June 30, 1998 and
was $760,000  for the three  months ended June 30, 1998 as the Company  provided
reserves on its loan and investment portfolio pursuant to


                                      -16-
<PAGE>


its reserve policy. The Company had no provision for possible credit loss in the
quarter or six months ended June 30, 1997.

         In 1997,  the  Company  did not incur any income tax expense or benefit
associated  with the loss it incurred due to the  uncertainty  of realization of
net  operating  loss  carryforwards.  In the six and three months ended June 30,
1998, the Company accrued $5,259 and 3,679, respectively,  of income tax expense
for federal,  state and local income taxes.  For federal  purposes,  the Company
utilized one half of the expected net operating loss carryforward to be utilized
in 1998 in  calculating  the accrual for the six months  ended June 30, 1998 and
one quarter of the expected net operating  loss  carryforward  to be utilized in
1998 in calculating the accrual for the three months ended June 30, 1998.

         The preferred share dividend and dividend  requirement arose in 1997 as
a result of the Company's issuance of $33 million of Class A Preferred Shares on
July 15, 1997. Dividends accrue on these shares at a rate of 9.5% per annum on a
per share price of $2.69 for the 12,267,658 shares outstanding.

Liquidity and Capital Resources

         At June 30,  1998,  the Company  had  $9,804,000  in cash.  The primary
sources of  liquidity  for the  Company  for the  remainder  of 1998,  which the
Company  believes will  adequately meet future  operating  liquidity and capital
resource  requirements,  will be cash on hand,  cash generated from  operations,
interest payments received on its investments, loans and securities,  additional
borrowings under the Company's  Credit  Facilities and the $145.2 million in net
proceeds,  after  original  issue discount and  transaction  expenses,  from the
issuance of the Convertible Trust Preferred  Securities.  The primary demands on
the Company's capital resources will be the funding required for the origination
or acquisition of loans and other  investments as the Company continues with its
specialty finance  operations and the growth of its portfolio of loans and other
investments.

         The Company  experienced a net decrease in cash of $39,464,000  for the
six months ended June 30, 1998,  compared to $2,639,000 for the six months ended
June 30, 1997.  This use of cash was  primarily  due to the  utilization  of the
proceeds of the Class A Common Share  offering in the fourth  quarter of 1997 in
making loans and other investments during the first six months of 1998 offset by
additional  borrowings.  Cash  provided by operating  activities  during the six
months ended June 30, 1998 increased by $6,596,000 to $6,465,000, from cash used
in operating  activities of $131,000 during the same period of 1997. For the six
months ended June 30, 1998, cash used in investing  activities was $351,830,000,
an  increase of  $311,140,000  from  $40,690,000  during the same period in 1997
primarily the result of the loans and other investments completed since December
31, 1997. The increase in cash provided by financing activities, which increased
$267,719,000 to $305,901,000 from $38,182,000, was due primarily to the proceeds
of repurchase obligations and net borrowings under the Credit Facilities.

         At June 30,  1998,  the Company  has three  outstanding  notes  payable
totaling  $14,611,000,  outstanding  borrowings  on  the  Credit  Facilities  of
$353,894,000 and outstanding repurchase obligations of $105,954,000.


                                      -17-
<PAGE>



PART II. OTHER INFORMATION

ITEM 1:       Legal Proceedings

                           None

ITEM 2:       Changes in Securities

                           None

ITEM 3:       Defaults Upon Senior Securities

                           None

ITEM 4:       Submission of Matters to a Vote of Security Holders

                           None

ITEM 5:       Other Information

                           None

ITEM 6:       Exhibits and Reports on Form 8-K

     (a)   Exhibits

        Exhibit
        Number                                             Description


         10.1         Master Loan and  Security  Agreement,  dated as of June 8,
                      1998,  between  the Company  and Morgan  Stanley  Mortgage
                      Capital Inc.

         10.2         CMBS Loan  Agreement,  dated as of June 30, 1998,  between
                      the  Company  and  Morgan  Stanley  &  Co.   International
                      Limited.

         10.3         First Amendment to Amended and Restated Credit  Agreement,
                      dated as of June 22, 1998,  between the Company and German
                      American Capital Corporation.

         11.1         Statements  regarding  computation of earnings  (loss) per
                      share


         27.1         Financial Data Schedules



                                      -18-
<PAGE>



     (b)   Reports on Form 8-K

          During the fiscal  quarter ended June 30, 1998, the Company filed five
          Current Reports on Form 8-K:

          (1)     Current  Report on Form 8-K,  dated March 20,  1998,  as filed
                  with the Commission on April 6, 1998,  reporting  under Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding in part of a subordinate acquisition loan obligation.

          (2)     Current  Report on Form 8-K,  dated April 21,  1998,  as filed
                  with the Commission on April 23, 1998,  reporting under Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding of a junior mezzanine loan obligation.

          (3)     Current  Report on Form 8-K, dated May 14, 1998, as filed with
                  the  Commission  on  May  22,  1998,  reporting  under  Item 2
                  "Acquisition  or Disposition  of Assets" the  acquisition of a
                  subordinate interest in a mortgage loan and tenant improvement
                  facility.

          (4)     Current  Report on Form 8-K, dated June 2, 1998, as filed with
                  the  Commission  on June  12,  1998,  reporting  under  Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding  in  part  of  a  first   mortgage   acquisition   and
                  improvements loan.

          (5)     Current Report on Form 8-K, dated June 16, 1998, as filed with
                  the  Commission  on June  24,  1998,  reporting  under  Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding of a mezzanine loan.




                                      -19-
<PAGE>



                                   SIGNATURES

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

                                      CAPITAL TRUST



August 12. 1998                       /s/ John R. Klopp
                                      -----------------
Date                                  John R. Klopp
                                      Chief Executive Officer


                                      /s/ Edward L Shugrue III
                                      ------------------------
                                      Edward L. Shugrue III
                                      Managing Director and
                                      Chief Financial Officer




                                      -20-
<PAGE>


                                                                    Exhibit 10.1

                                                                       EXECUTION

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









                       MASTER LOAN AND SECURITY AGREEMENT



                              FOR A CREDIT FACILITY

                         IN AN AMOUNT UP TO $300,000,000



                            Dated as of June 8, 1998

                                  CAPITAL TRUST

                                   as Borrower


                                       and


                      MORGAN STANLEY MORTGAGE CAPITAL INC.

                                    as Lender










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



<PAGE>






<TABLE>

<CAPTION>
                                                           TABLE OF CONTENTS

<S>                 <C>                                                                                   <C>
Recitals            .......................................................................................4

Section 1.          Definitions and Accounting Matters.....................................................4

       1.01         Certain Defined Terms..................................................................4
       1.02         Accounting Terms and Determinations...................................................17

Section 2           Loans, Note and Prepayments...........................................................18

       2.01         Loans.................................................................................18
       2.02         Notes.................................................................................18
       2.03         Procedures for Borrowing..............................................................18
       2.04         Mandatory Prepayments or Pledge.......................................................23

Section 3           Payments; Computations; Etc...........................................................24

       3.01         Repayment of Loans; Interest..........................................................24
       3.02         Payments..............................................................................25
       3.03         Computations..........................................................................25
       3.04         U.S. Taxes............................................................................25
       3.05         Booking of Loans......................................................................26
       3.06         Lender's Funding of Eurodollar Rate Loans.............................................26
       3.07         Breakage Costs........................................................................27
       3.08         Compensation for Increased Costs......................................................27
       3.09         Limitation on Types of Loans; Illegality..............................................28

Section 4           Collateral Security...................................................................28

       4.01         Collateral; Security Interest.........................................................28
       4.02         Further Documentation.................................................................29
       4.03         Changes in Locations, Name, etc.......................................................30
       4.04         Lender's Appointment as Attorney-in-Fact..............................................30
       4.05         Performance by Lender of Borrower's Obligations.......................................31
       4.06         Proceeds..............................................................................31
       4.07         Remedies..............................................................................32
       4.08         Limitation on Duties Regarding Preservation of Collateral.............................33
       4.09         Powers Coupled with an Interest.......................................................33
       4.10         Release of Security Interest..........................................................33
       4.11         Release of Collateral.................................................................33
       4.12         Substitution of Eligible Collateral...................................................33

Section 5           Conditions Precedent..................................................................34

       5.01         Initial Loan..........................................................................34
       5.02         Initial and Subsequent Loans..........................................................34
       5.03         Additional Requirements...............................................................36

Section 6           Representations and Warranties........................................................37

       6.01         Existence.............................................................................37



                                       i

<PAGE>



       6.02         Action................................................................................37
       6.03         Financial Condition...................................................................37
       6.04         Litigation............................................................................38
       6.05         No Breach.............................................................................38
       6.06         Approvals.............................................................................38
       6.07         Margin Regulations....................................................................38
       6.08         Taxes.................................................................................38
       6.09         Investment Company Act................................................................39
       6.10         Collateral; Collateral Security.......................................................39
       6.11         Chief Executive Office................................................................40
       6.12         Location of Books and Records.........................................................40
       6.13         True and Complete Disclosure..........................................................40
       6.14         Tangible Net Worth....................................................................40
       6.15         ERISA.................................................................................40

Section 7           Covenants of the Borrower.............................................................40

       7.01         Financial Statements, Reports, etc....................................................40
       7.02         Litigation............................................................................41
       7.03         Existence, etc........................................................................41
       7.04         Prohibition of Fundamental Changes....................................................42
       7.05         Borrowing Base Deficiency.............................................................42
       7.06         Notices...............................................................................42
       7.07         Reports...............................................................................43
       7.08         Transactions with Affiliates..........................................................43
       7.09         Foreclosure or Other Remediation by Borrower..........................................43
       7.10         Limitation on Liens...................................................................43
       7.11         Limitation on Distributions...........................................................44
       7.12         Maintenance of Tangible Net Worth.....................................................44
       7.13         Maintenance of Ratio of Earnings Before Interest......................................44
       7.14         Maintenance of Ratio of Total Indebtedness to Tangible Net Worth......................44
       7.15         Servicer; Servicing Tape..............................................................44
       7.16         Remittance of Prepayments.............................................................44

Section 8           Events of Default.....................................................................44

Section 9           Remedies Upon Default.................................................................46

Section 10          No Duty of Lender.....................................................................47

Section 11          Miscellaneous.........................................................................47

       11.01        Waiver................................................................................47
       11.02        Notices...............................................................................47
       11.03        Indemnification and Expenses..........................................................47
       11.04        Amendments............................................................................48
       11.05        Successors and Assigns................................................................48
       11.06        Survival..............................................................................48
       11.07        Captions..............................................................................49
       11.08        Counterparts..........................................................................49



                                       ii

<PAGE>



       11.09        Loan Agreement Constitutes Security Agreement; Governing Law..........................49
       11.10        SUBMISSION TO JURISDICTION; WAIVERS...................................................49
       11.11        WAIVER OF JURY TRIAL..................................................................49
       11.12        Acknowledgments.......................................................................50
       11.13        Hypothecation or Pledge of Loans......................................................50
       11.14        Servicing.............................................................................50
       11.15        Periodic Due Diligence Review.........................................................51
       11.16        Intent................................................................................52
       11.17        Change of Borrower's State of Formation...............................................52
       11.18        Trustee Exculpation...................................................................52

SCHEDULES

SCHEDULE 1            Filing Jurisdictions and Offices
SCHEDULE 2            Approved Appraisers
SCHEDULE 3            Approved Engineers
SCHEDULE 4            Approved Environmental Consultants

EXHIBITS

EXHIBIT A             Form of Promissory Note
EXHIBIT B             Form of Custodial Agreement
EXHIBIT C             Form of Opinion of Counsel to Borrower
EXHIBIT D             Form of Request for Borrowing
EXHIBIT E             Form of Lender's Release Letter
EXHIBIT F             Form of Bailee Agreement

</TABLE>



                                      iii

<PAGE>



                       MASTER LOAN AND SECURITY AGREEMENT

              MASTER  LOAN AND  SECURITY  AGREEMENT,  dated as of June 8,  1998,
between  CAPITAL TRUST, a California  business  trust  ("Borrower"),  and MORGAN
STANLEY MORTGAGE CAPITAL INC., a New York corporation ("Lender").

                                    RECITALS

              Borrower  has  requested  that  Lender  from  time  to  time  make
revolving  credit loans to it to finance certain conduit loans,  multifamily and
commercial mortgage loans, mezzanine loans, equity interests, and other approved
collateral owned by Borrower, and Lender is prepared to make such loans upon the
terms and  conditions  hereof.  In addition,  Borrower has requested that Lender
from  time  to  time  make  revolving  credit  loans  to it to  finance  certain
commercial  mortgage-backed  securities owned by Borrower and Lender is prepared
to make such loans pursuant to the terms and conditions of a loan, repurchase or
other agreement to be entered into separately  between  Borrower and Lender (the
"CMBS  Loan  Agreement").   References  herein  to  commercial  mortgage  backed
securities  and  related  terms  are  solely to set  forth  the  definitions  of
Eurodollar  Rate  Spread,  Advance  Rate  and  Maximum  Advance  Rate  for  such
collateral and the CMBS Loan Agreement shall govern as to all other matters.

              Lender and Borrower  further  understand  that  Borrower may enter
into loan  facilities  with other  parties  on a secured  and  unsecured  basis,
including,  without  limitation,  loans  secured  by  collateral  similar to the
Collateral hereunder.

              Accordingly, the parties hereto agree as follows:

              Section 1. Definitions and Accounting Matters

              1.01 "Certain Defined Terms". As used herein,  the following terms
shall have the following  meanings (all terms defined in this Section 1.01 or in
other  provisions  of this Loan  Agreement  in the  singular  will have the same
meanings when used in the plural and vice versa):

              "Advance  Rate" means,  for any item of Eligible  Collateral,  the
ratio, expressed as a percentage,  set forth opposite the collateral type in the
chart  provided in the  definition  of  Eurodollar  Rate Spread or as  otherwise
defined or limited herein.

              "Affiliate"  shall mean (i) with  respect  to  Lender,  any entity
which  controls,  is controlled by, or is under common control with Lender,  and
(ii) with respect to Borrower, any affiliate of Borrower as such term is defined
in the Bankruptcy Code.

              "Appraisal"  means an  appraisal  of any  Property  prepared  by a
licensed appraiser listed on Schedule 3 attached hereto, as such schedule may be
amended  from time to time by Borrower or Lender upon  approval by Lender in its
reasonable discretion,  in accordance with the Uniform Standards of Professional
Appraisal  Practice  of  the  Appraisal  Foundation,   in  compliance  with  the
requirements  of Title 11 of the  Financial  Institution  Reform,  Recovery  and
Enforcement Act and utilizing  customary  valuation  methods such as the income,
sales/market  or  cost  approaches,  as any  of  the  same  may  be  updated  by
recertification from time to time by the appraiser performing such Appraisal.



                                       4

<PAGE>



              "Asset-Specific   Loan  Balance"  means  a  portion  of  the  Loan
allocable  to each  item of the  Eligible  Collateral.  Such  portion  initially
consists of the sum of all advances of the Loan made on account of such Eligible
Collateral,  without  subtracting from such advances the Drawdown Fee,  Lender's
Transaction  Costs and other  advance  costs  and fees to the  extent  borrowed.
Wherever this Loan Agreement  states that  principal  payments on account of the
Loan are to be  allocated  or  applied  to or against  the  Asset-Specific  Loan
Balance of a specific  item of  Eligible  Collateral,  the  Asset-Specific  Loan
Balance of such item of Eligible  Collateral shall be deemed reduced accordingly
by the amount of the principal payments so applied.

              "Asset  Value" shall mean, as of any date in respect of an item of
Eligible  Collateral,  the price at which such Eligible Collateral could readily
be sold as  determined  in the sole good  faith of  Lender,  which  price may be
determined to be zero. Lender's  determination of Asset Value, which may be made
at any time  and  from  time to time,  shall  be  conclusive  upon the  parties.
Whenever an Asset Value  determination  is required  under this Loan  Agreement,
Borrower shall cooperate with Lender in its  determination of the Asset Value of
each item of Eligible Collateral (including,  without limitation,  providing all
information and documentation in the possession of Borrower  regarding such item
of Eligible  Collateral  or otherwise  required by Lender in its sole good faith
business discretion).

              "Bailee" shall mean Battle Fowler LLP or such other third party as
Lender may approve.

              "Bailee Agreement" shall mean the Bailee Agreement among Borrower,
Lender and Bailee in the form of Exhibit F hereto.

              "Bailee's  Trust  Receipt  and  Certification"  shall mean a Trust
Receipt  and  Certification  in the form  annexed  to the  Bailee  Agreement  as
Attachment 2.

              "Bankruptcy  Code" shall mean the United States Bankruptcy Code of
1978, as amended from time to time.

              "Base Rate" means,  as determined by Lender on a daily basis,  the
higher of (a) the rate per annum  established  by The Chase  Manhattan Bank from
time  to  time  as  its  "Prime"  Rate  or  "reference"   rate  (which  Borrower
acknowledges  is not  necessarily  such  bank's  lowest  rate) and (b)  one-half
percentage  point  (0.5%) (50 basis  points)  over the Federal  funds  rate,  as
determined by Lender in its sole discretion.

              "Borrower" shall have the meaning provided in the heading hereof.

              "Borrowing Base" shall mean the aggregate  Collateral Value of all
Eligible  Collateral pledged to secure the amounts from time to time outstanding
under this Loan Agreement.

              "Borrowing  Base  Deficiency"  shall have the meaning  provided in
Section 2.04 hereof.

              "Business  Day" shall  mean any day other  than (i) a Saturday  or
Sunday or (ii) a day on which the New York Stock  Exchange,  the Federal Reserve
Bank of New York or  Custodian  is  authorized  or obligated by law or executive
order to be closed.



                                       5

<PAGE>



              "Capital  Lease  Obligations"  shall  mean,  for any  Person,  all
obligations  of such  Person to pay rent or other  amounts  under a lease of (or
other  agreement  conveying  the  right  to use)  Property  to the  extent  such
obligations  are required to be classified  and accounted for as a capital lease
on a balance  sheet of such Person  under GAAP,  and,  for purposes of this Loan
Agreement,  the  amount  of such  obligations  shall be the  capitalized  amount
thereof, determined in accordance with GAAP.

              "CMBS"  shall  mean,  in the  singular  or plural  as the  context
requires,  securities  backed by mortgages  and other liens on  commercial  real
estate and related  collateral or by securities,  interests or other obligations
backed by such mortgages.

              "Code"  shall mean the Internal  Revenue Code of 1986,  as amended
from time to time.

              "Collateral"  shall have the meaning  provided in Section  4.01(b)
hereof.

              "Collateral Assignment" shall mean all documents pursuant to which
Borrower shall have collaterally  assigned all of its right,  title and interest
in, to and under an item of Collateral to secure a Loan made hereunder.

              "Collateral  Documents"  shall mean with respect to any Collateral
Loan, Equity Interest,  or Other Approved  Collateral,  the documents comprising
the Collateral File for such item of Collateral.

              "Collateral File" shall mean, as to each item of Collateral, those
documents  set forth in a schedule to be delivered  by Lender to  Custodian  and
which  are  delivered  to the  Custodian  pursuant  to the  terms  of this  Loan
Agreement  or  the  Custodial  Agreement  including,   without  limitation,  all
documents  required  by Lender to grant and  perfect a first  priority  security
interest in such item of Collateral.

              "Collateral Loan" shall mean, as applicable,  a Mortgage Loan or a
Mezzanine Loan.

              "Collateral  Obligor"  shall mean any obligor under any Collateral
Loan,  any issuer of any security  comprising  any portion of the Collateral and
any entity in which an Equity Interest comprises any portion of the Collateral.

              "Collateral   Report"  shall  mean  the  collateral  schedule  and
exception report prepared by Custodian pursuant to the Custodial Agreement.

              "Collateral  Schedule" shall mean a list of Eligible Collateral to
be  pledged   pursuant  to  this  Loan   Agreement,   attached  to  a  Custodial
Identification   Certificate   setting  forth,  as  to  each  item  of  Eligible
Collateral,  the applicable  information  for such  Collateral Type specified on
Annex 1 to the Custodial Agreement.

              "Collateral  Type"  shall mean a Mortgage  Loan,  Mezzanine  Loan,
Equity Interest and Other Approved Collateral.

              "Collateral  Value"  shall  mean,  with  respect  to each  item of
Eligible Collateral,  the Asset Value of such Eligible Collateral  multiplied by
the  applicable  Advance Rate set forth 



                                        6

<PAGE>



in the definition of  "Eurodollar  Rate Spread" set forth herein or as otherwise
defined or limited herein;  provided, that, the Collateral Value shall be deemed
to be zero or such  greater  amount as  determined  by Lender in respect of each
item of  Eligible  Collateral  (1) in  respect  of which  there is a breach of a
representation  or warranty  by a  Collateral  Obligor,  (2) in respect of which
there is a  delinquency  in the  payment  of  principal  and/or  interest  which
continues  for a period  in  excess  of 30 days  (such  period  to  include  any
applicable grace periods) unless otherwise  approved by Lender, or (3) which has
been released from the possession of Custodian under the Custodial  Agreement to
Borrower for a period in excess of 14 days.

              "Collection  Account" shall mean one or more accounts  established
by the Servicer  subject to a security  interest in favor of Lender,  into which
all Collections shall be deposited by the Servicer.

              "Collections"  shall  mean,  collectively,   all  collections  and
proceeds on or in respect of the Collateral,  excluding  collections required to
be paid to the Servicer or a borrower on the Collateral.

              "Conduit  Loan"  shall  mean a Mortgage  Loan,  secured by a first
mortgage on a real  property,  that in  Lender's  determination,  satisfies  the
following  criteria:  (i) principal balance not exceeding  $40,000,000.00;  (ii)
interest  at a fixed rate with  prepayment  protection  satisfactory  to Lender;
(iii)  single-asset,   bankruptcy  remote  property  owner  complying  with  all
nationally   recognized   statistical  rating  agency   requirements;   (iv)  no
subordinate  financing  and mortgage and  organizational  documents  prohibiting
subordinate   financing  or  unsecured   financing  not  otherwise   subject  to
intercreditor  agreements  satisfactory  to rating  agencies;  (v) debt  service
coverage ratio (as determined by Lender in its sole discretion) of not less than
1.25:1 or such higher debt service  coverage  ratio as may be required by rating
agencies;  (vi) not having any  characteristics  that would impair the rating of
any securities  issued pursuant to a securitization  that included a substantial
component of mortgages  similar to such mortgage;  and (vii) in full  compliance
with such other "conduit"  underwriting  and structuring  requirements as Lender
shall establish from time to time.

              "control"  shall  mean  possession  of  the  power,   directly  or
indirectly,  to (a) vote more than fifty percent (50%) of the voting  securities
having ordinary power for the election of directors of an entity,  or (b) direct
or cause the direction of the management and policies of such entity, whether by
contract or otherwise.

              "Custodial Agreement" shall mean the Custodial Agreement, dated as
of the date hereof, among Borrower,  Custodian and Lender,  substantially in the
form of Exhibit B hereto,  as the same shall be modified and supplemented and in
effect from time to time.

              "Custodial Identification  Certificate" shall mean the certificate
executed by Borrower in  connection  with the pledge of Eligible  Collateral  to
Lender in the form of Annex 3 to the Custodial Agreement.

              "Custodian"  shall mean LaSalle  National Bank as custodian  under
the Custodial Agreement, and its successors and permitted assigns thereunder.

              "Default"  shall  mean an Event of  Default  or an event that with
notice or lapse of time or both would become an Event of Default.



                                       7

<PAGE>



              "Diligence  Materials" means the Preliminary Due Diligence Package
together with the materials requested in the Supplemental Due Diligence List.

              "Direct  Mortgage"  means a recorded  mortgage or deed of trust in
favor of Lender on real property.

              "Dollars"  and "$" shall mean lawful money of the United States of
America.

              "Drawdown  Fee"  shall  mean,  for each Loan with  respect  to any
particular item of Eligible Collateral,  an amount equal to the product of 0.25%
and the principal amount of such Loan; provided,  however, that (a) the Drawdown
Fee  shall be equal to zero to the  extent  that  such  Loan is to be made  with
respect to a Conduit Loan as  Collateral  and (b) with respect to any other such
item of  Eligible  Collateral,  borrowings  which are  repaid  and  subsequently
reborrowed will not be charged a subsequent Drawdown Fee.

              "Due Diligence Review" shall mean the performance by Lender of any
or all of the reviews  permitted  under Section 11.15 hereof with respect to any
or all of the Collateral, as desired by Lender from time to time.

              "Effective  Date"  shall mean the date upon  which the  conditions
precedent set forth in Section 5.01 shall have been satisfied.

              "Eligible Collateral" shall mean Mortgage Loans,  Mezzanine Loans,
Equity Interests and Other Approved  Collateral as to which the  representations
and warranties in Section 6.10 hereof are correct.

              "Equity Interest" shall mean any interest in a Person constituting
a share of stock or a  partnership  or  membership  interest  or other  right or
interest in a Person not characterized as indebtedness under GAAP.

              "ERISA" shall mean the Employee  Retirement Income Security Act of
1974, as amended from time to time.

              "ERISA  Affiliate" shall mean any corporation or trade or business
that is a member of any group of  organizations  (i) described in Section 414(b)
or (c) of the Code of which Borrower is a member and (ii) solely for purposes of
potential  liability under Section 302(c)(11) of ERISA and Section 412(c)(11) of
the Code and the lien created under Section  302(f) of ERISA and Section  412(n)
of the Code, described in Section 414(m) or (o) of the Code of which Borrower is
a member.

              "Eurocurrency  Reserve  Requirements"  shall mean,  for any day as
applied to a Loan, the aggregate  (without  duplication) of the rates (expressed
as a decimal fraction) of reserve  requirements in effect on such day (including
without  limitation basic,  supplemental,  marginal and emergency reserves under
any regulations of the Board of Governors of the Federal Reserve System or other
Governmental  Authority having jurisdiction with respect thereto),  dealing with
reserve requirements  prescribed for eurocurrency funding (currently referred to
as  "Eurocurrency  Liabilities"  in Regulation D of such Board)  maintained by a
member bank of such Governmental Authority.

              "Eurodollar  Base Rate" shall mean, with respect to any Eurodollar
Contract 



                                       8

<PAGE>



Period,  the rate per  annum  equal to the rate  appearing  at page  3750 of the
Telerate  Screen as 30, 60 or 90 day LIBOR on such date,  and if such rate shall
not be so quoted,  the rate per annum at which Lender is offered Dollar deposits
at or about 10:00 A.M.,  New York City time,  on such date by prime banks in the
interbank  eurodollar  market where the eurodollar and foreign currency exchange
operations in respect of its Loans are then being conducted for delivery on such
day for a period of 30, 60 or 90 days and in an amount  comparable to the amount
of the Loans to be outstanding on such day.

              "Eurodollar  Contract Period" means, with respect to each Loan, an
interest  rate  contract  period of (i) such  period as shall be  determined  by
Borrower from time to time on the second Business Day prior to the expiration of
each  Eurodollar  Contract  Period,  which  Eurodollar  Contract Period shall be
thirty (30) days, sixty (60) days or ninety (90) days, or (ii) if Borrower shall
make no  determination  under clause (i) of this  definition,  thirty (30) days;
provided,   that:  (a)  Eurodollar  quotations  for  the  period  requested  are
reasonably  available  to Lender in the  Eurodollar  market for such  Eurodollar
Contract  Period;  (b) in no event shall a  Eurodollar  Contract  Period  extend
beyond the  Termination  Date; (c) the initial  Eurodollar  Contract Period with
respect to each  Asset-Specific  Loan  Balance  shall  commence  on the  related
Funding Date and each  succeeding  Eurodollar  Contract Period shall commence on
the day on which the  immediately  preceding  Eurodollar  Contract  Period shall
expire, and (d) if a Eurodollar  Contract Period would otherwise  terminate on a
day that is not a Business Day, such Eurodollar  Contract Period shall terminate
on (1) if the next  succeeding  Business  Day occurs  during  the same  calendar
month, the next succeeding  Business Day and (2) if the next succeeding Business
Day occurs during the following calendar month, the next preceding Business Day.

              "Eurodollar  Rate" shall mean,  with respect to each day a Loan is
outstanding,  a rate per annum  determined  by Lender in its sole  discretion in
accordance with the following formula (rounded upwards to the nearest 1/100th of
one percent),  which rate as  determined  by Lender shall be  conclusive  absent
manifest error by Lender:

                            Eurodollar Base Rate
              ----------------------------------------------
                     1.00 minus Eurocurrency Reserve
                               Requirements



                                       9

<PAGE>



              "Eurodollar  Rate  Spread"  means  as to  each  Advance  Rate  the
applicable Eurodollar Rate Spread set forth below opposite such Advance Rate for
the applicable  Collateral  type, or such other Eurodollar Rate Spread as may be
mutually agreed to by Borrower and Lender:
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------
           Collateral Type                            Advance             Eurodollar Rate Spread (expressed
                                                       Rate                 as percentage points per annum
                                                                                and as basis points)



- -------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                      <C>             <C> 
Conduit Loan                                           90%                      0.75%           75bp
                                                       95%                      1.00%           100bp
- -------------------------------------------------------------------------------------------------------------
Non-Conduit Mortgage Loans
     First Mortgage (75% LTV maximum)                  90%                      1.45%           145bp
     First Mortgage (75% LTV maximum)                  95%                      1.65%           165bp
- -------------------------------------------------------------------------------------------------------------
     Subordinate Mortgage Loans, Mezzanine             65%                      1.75%           175bp
     Loans, CMBS and Equity Interests*                 75%                      1.85%           185bp
                                                       80%                      2.20%           220bp
- -------------------------------------------------------------------------------------------------------------
</TABLE>

*    Solely  for  illustrative  purposes,  Borrower  and  Lender  agree that the
     following example of a transaction  illustrates their intent:  with respect
     to an item of Collateral  for which the appraised  value of the  underlying
     real property is $100,000,000,  on which Mortgage Loans and Mezzanine Loans
     have  been  made  in the  aggregate  amount  of  $85,000,000,  with  Lender
     advancing  hereunder  95%  of  a  75%  LTV  ($71,250,000),  plus  80%  of a
     subordinate  Mortgage  Loan or Mezzanine  Loan (80% of  $10,000,000  equals
     $8,000,000),  the  aggregate  loans from  Lender to  Borrower  would  equal
     $79,250,000,  resulting  in  a  93.2%  underlying  loan-to-loan  value.  In
     addition,  Lender  will  finance  loans  originated  by  Borrower  with  an
     aggregate  underlying LTV up to 95% and above 95% on a case-by-case  basis.
     The  Eurodollar  Rate Spread may exceed the levels set forth above on loans
     with underlying LTVs in excess of 90%.

              "Eurodollar Substitute Rate" means a rate of interest equal to (a)
the Base Rate minus (b) Two and eighty-five hundredths percent (2.85%) per annum
(285 basis points).

              "Event of Default"  shall have the  meaning  provided in Section 8
hereof.

              "Federal Funds Rate" shall mean, for any day, the weighted average
of the rates on overnight federal funds transactions with members of the Federal
Reserve  System  arranged by federal  funds  brokers,  as  published on the next
succeeding  Business Day by the Federal  Reserve  Bank of New York,  or, if such
rate is not so published for any day which is a Business Day, the average of the
quotations  for the day of such  transactions  received  by  Lender  from  three
federal funds brokers of recognized standing selected by Lender.

              "Funding  Costs"  shall mean,  collectively,  the actual  costs to
Lender of breaking a Eurodollar contract (or costs that would have been incurred
if Lender had entered  into and broken a  Eurodollar  contract  for a Eurodollar
Contract  Period  as  requested  by  Borrower)  prior to the  expiration  of the
Eurodollar  Contract  Period  applicable  thereto  in  connection  with  (a) any
prepayment  (whether  voluntary  or  involuntary)  of all or any  portion  of an
Asset-Specific Loan Balance or other principal  repayments required or permitted
under  the  Security  Documents,  that  is made at any  time  other  than at the
expiration  of the related  Eurodollar  Contract  Period,  (b) any  voluntary or
involuntary acceleration of the Termination Date, such that the Termination Date
occurs on any date that is not the expiration  date of the  Eurodollar  Contract
Period with respect to any Asset-Specific Loan Balance, and (c) any other set of
circumstances  not  attributable   solely  



                                       10

<PAGE>



to Lender's acts. Subject to the foregoing,  Funding Costs shall not include any
diminution  in yield  suffered by Lender upon  re-lending  or  re-investing  the
principal of the Loan after any prepayment of the Loan.

              "Funding  Date"  shall  mean  the  date  on  which  a Loan is made
hereunder.

              "GAAP"  shall  mean  generally  accepted   accounting   principles
consistently applied as in effect from time to time in the United States.

              "Governmental Authority" shall mean any nation or government,  any
state or other political  subdivision thereof, any entity exercising  executive,
legislative,  judicial,  regulatory or administrative functions of or pertaining
to government and any court or arbitrator  having  jurisdiction over any obligor
on  any  underlying  loan,  Borrower,  any  of  its  Subsidiaries  or any of its
properties.

              "Guarantee"  shall mean, as to any Person,  any obligation of such
Person directly or indirectly  guaranteeing any Indebtedness of any other Person
or in any manner  providing  for the  payment of any  Indebtedness  of any other
Person or  otherwise  protecting  the holder of such  Indebtedness  against loss
(whether by virtue of partnership  arrangements,  by agreement to keep-well,  to
purchase assets, goods, securities or services, or to take-or-pay or otherwise);
provided  that the term  "Guarantee"  shall not  include  (i)  endorsements  for
collection or deposit in the ordinary course of business, or (ii) obligations to
make servicing  advances for delinquent taxes and insurance or other obligations
in respect of a Mortgaged Property, to the extent required by Lender. The amount
of any Guarantee of a Person shall be deemed to be an amount equal to the stated
or  determinable  amount of the  primary  obligation  in  respect  of which such
Guarantee  is made or, if not stated or  determinable,  the  maximum  reasonably
anticipated  liability in respect  thereof as  determined by such Person in good
faith.  The  terms  "Guarantee"  and  "Guaranteed"  used  as  verbs  shall  have
correlative meanings.

              "Indebtedness"   shall  mean,  for  any  Person:  (a)  obligations
created,  issued or incurred by such Person for borrowed money (whether by loan,
the  issuance  and sale of debt  securities  or the sale of  Property to another
Person subject to an  understanding  or agreement,  contingent or otherwise,  to
repurchase  such Property from such Person);  (b)  obligations of such Person to
pay the deferred  purchase or acquisition  price of Property or services,  other
than trade accounts payable (other than for borrowed money) arising, and accrued
expenses  incurred,  in the  ordinary  course of  business so long as such trade
accounts payable are payable within 90 days of the date the respective goods are
delivered or the respective  services are rendered;  (c)  Indebtedness of others
secured by a Lien on the Property of such Person,  whether or not the respective
Indebtedness  so  secured  has been  assumed  by such  Person;  (d)  obligations
(contingent  or  otherwise)  of such  Person in  respect of letters of credit or
similar instruments issued or accepted by banks and other financial institutions
for account of such Person;  (e) Capital Lease  Obligations of such Person;  (f)
obligations of such Person under repurchase agreements or like arrangements; (g)
Indebtedness  of others  Guaranteed by such Person;  (h) all obligations of such
Person  incurred in connection  with the acquisition or carrying of fixed assets
by such  Person;  and (i)  Indebtedness  of general  partnerships  of which such
Person is a general partner.

              "Interest Rate Protection  Agreement"  shall mean, with respect to
any or all of the  Mortgage  Loans and  Mezzanine  Loans,  any short  sale of US
Treasury  Securities,  or futures  contract,  or mortgage related  security,  or
Eurodollar futures contract, or options related contract, 



                                       11

<PAGE>



or interest rate swap, cap or collar agreement or similar arrangements providing
for protection against fluctuations in interest rates or the exchange of nominal
interest obligations, either generally or under specific contingencies,  entered
into by any  obligor  on any  underlying  loan or  Borrower  (specifically  with
respect to such items of Collateral) and acceptable to Lender.

              "Lender" shall have the meaning provided in the heading hereto.

              "Lien" shall mean any mortgage, lien, pledge, charge, encumbrance,
security interest or adverse claim.

              "Loan" and  "Loans"  shall have the  meanings  provided in Section
2.01(a) hereof.

              "Loan   Agreement"  shall  mean  this  Master  Loan  and  Security
Agreement,  as the same may be amended,  supplemented or otherwise modified from
time to time.

              "Loan  Documents" shall mean,  collectively,  this Loan Agreement,
the Note and the Custodial Agreement.

              "LTV" shall mean,  as to any Eligible  Collateral,  the ratio that
(x) the aggregate  outstanding  principal balances of all loans (including Loans
hereunder) and preferred  equity  interests  secured in whole or in part by real
property or direct or indirect  beneficial  interests  therein  relating to such
Eligible  Collateral  bears  to  (y)  the  value,  determined  by  an  Appraisal
reasonably  acceptable  to  Lender,  of the  real  property  (together  with all
applicable   appurtenant   interests  and  subject  to  all  applicable   liens,
encumbrances and tenancies),  or direct or indirect  beneficial  interests which
form the basis of such Eligible Collateral.

              "Material  Adverse Effect" shall mean a material adverse effect on
(a) the  Property,  business,  operations,  financial  condition or prospects of
Borrower  taken  as a  whole,  (b)  the  ability  of  Borrower  to  perform  its
obligations  under  any of the Loan  Documents  to which it is a party,  (c) the
validity  or  enforceability  of any of the Loan  Documents,  (d) the rights and
remedies of Lender under any of the Loan  Documents,  (e) the timely  payment of
the principal of or interest on the Loans or other amounts payable in connection
therewith or (f) the aggregate value of the Collateral.

              "Maximum  Advance  Rate"  shall  mean,  as to any item of Eligible
Collateral,  the  maximum  Advance  Rate that shall be  determined  by Lender in
Lender's  sole and  absolute  discretion;  provided,  that,  with respect to the
specific  categories  of Eligible  Collateral  referred to in the  definition of
Eurodollar Rate Spread, the Maximum Advance Rate shall not exceed the respective
Advance Rates set forth in such definition.

              "Maximum  Credit"  shall mean Two Hundred  Fifty  Million  Dollars
($250,000,000.00);  provided,  however,  that if no  Default or Event of Default
shall have  occurred  and shall be  continuing,  Borrower  shall be  entitled to
increase   the   Maximum   Credit   up  to   Three   Hundred   Million   Dollars
($300,000,000.00)  at any time prior to the Termination Date upon the payment by
Borrower  to  Lender  of an  amount  equal to (i) the  amount  of the  requested
increase in the Maximum Credit then in effect multiplied by (ii) 30 basis points
(0.30%) multiplied by (iii) the number of days remaining to, and including,  the
Termination  Date  divided  by (iv) the  number  of days from and after the date
hereof to, and including,  the  Termination  Date (the "Maximum  Credit Increase
Fee").  The  Maximum  Credit  under this Loan  Agreement  shall be 



                                       12

<PAGE>



reduced by an amount equal to the amount from time to time outstanding under the
CMBS Loan Agreement such that in no event shall the aggregate amount outstanding
under this Loan Agreement and the CMBS Loan Agreement exceed  $250,000,000  (or,
in the event the Maximum Credit has been increased to  $300,000,000  pursuant to
the terms hereof, $300,000,000).

              "Mezzanine  Loan" shall mean a loan  secured by a pledge of Equity
Interests  in one  or  more  entities  holding  direct  or  indirect  beneficial
interests  in an  entity  owning  (or  having  a  ground  lease  interest  in) a
commercial or multi-family residential property, preferred equity interests or a
second mortgage.

              "Monthly  Statement"  shall mean,  for each calendar  month during
which this Loan  Agreement  shall be in  effect,  Borrower's  reconciliation  in
arrears of beginning  balances,  interest,  principal,  paid-to-date  and ending
balances  for each  asset  constituting  the  Collateral,  together  with (a) an
Officer's Certificate with respect to all Collateral pledged to Lender as at the
end of such month,  (b) a written report of any  developments or events that are
reasonably likely to have a Material Adverse Effect, (c) a written report of any
and  all  written  modifications  to  any  documents  underlying  any  items  of
Collateral and (d) such other internally  prepared reports as mutually agreed by
Borrower  and Lender which  reconciliation,  Officer's  Certificate  and reports
shall be  delivered  to Lender for each  calendar  month during the term of this
Loan  Agreement  within ten (10) days  following  the end of each such  calendar
month.

              "Mortgage"  shall  mean  the  mortgage,  deed of  trust  or  other
instrument  securing a Mortgage  Note,  which creates a valid lien on the fee or
leasehold  interest  in  real  property  securing  the  Mortgage  Note  and  the
assignment of rents and leases related thereto.

              "Mortgage  Loan" shall mean a mortgage  loan  (including,  without
limitation,  a Conduit  Loan) which  Custodian  has been  instructed to hold for
Lender  pursuant to the Custodial  Agreement,  and which Mortgage Loan includes,
without  limitation,  (i) the  indebtedness  evidenced  by a  Mortgage  Note and
secured by a related Mortgage and (ii) all right, title and interest of Borrower
in and to the Mortgaged Property covered by such Mortgage.

              "Mortgage Note" shall mean the original  executed  promissory note
or other evidence of the  indebtedness of a mortgagor with respect to a Mortgage
Loan.

              "Mortgaged  Property" shall mean the real property  (including all
improvements,  buildings,  fixtures,  building  equipment and personal  property
thereon and all additions,  alterations and  replacements  made at any time with
respect to the foregoing)  and all other  Collateral  securing  repayment of the
debt evidenced by a Mortgage Note.

              "MS &  Co."  shall  mean  Morgan  Stanley  & Co.  Incorporated,  a
registered broker-dealer.

              "MS  Indebtedness"  shall mean all Indebtedness  from time to time
owed by  Borrower  to  Lender or any  Affiliate  of  Lender  including,  without
limitation,  under  this  Loan  Agreement,  the  CMBS  Loan  Agreement,  or  any
repurchase or other  agreement  between Lender,  or an Affiliate of Lender,  and
Borrower.

              "Multiemployer  Plan" shall mean a  multiemployer  plan defined as
such in Section 3(37) of ERISA to which  contributions have been or are required
to be made by 



                                       13

<PAGE>



Borrower or any ERISA Affiliate and that is covered by Title IV of ERISA.

              "'Non-Table'  Funded Eligible  Collateral" shall mean the items of
Eligible Collateral as described in Section 2.03(e) of this Loan Agreement.

              "Note"  shall mean the  promissory  note  provided  for by Section
2.02(a) hereof for Loans and any promissory  note delivered in  substitution  or
exchange  therefor,  in each  case  as the  same  shall  be  modified,  amended,
supplemented or extended and in effect from time to time.

              "Officer's   Certificate"   shall  mean  the   certificate   of  a
Responsible Officer as set forth in Section 5.02(b) hereof.

              "Other  Approved  Collateral"  shall mean such other  Property  of
Borrower as Lender shall accept as Collateral for the Loans.

              "Payment  Date" shall mean,  with respect to each Loan,  the first
Business Day of each calendar month following the related Funding Date.

              "PBGC" shall mean the Pension Benefit Guaranty  Corporation or any
entity succeeding to any or all of its functions under ERISA.

              "Person"  shall  mean  any   individual,   corporation,   company,
voluntary association,  partnership,  joint venture,  limited liability company,
trust, unincorporated association or government (or any agency,  instrumentality
or political subdivision thereof).

              "Plan" shall mean an employee benefit or other plan established or
maintained by Borrower or any ERISA Affiliate  during the five-year period ended
immediately  before the date of this Loan  Agreement or to which Borrower or any
ERISA Affiliate  makes, is obligated to make or has, within the five-year period
before the date of this Loan Agreement,  been required to make contributions and
that is covered  Title IV of ERISA or Section 302 of ERISA or Section 412 of the
Code, other than a Multiemployer Plan.

              "Post-Default Rate" shall mean, in respect of any principal of any
Loan or any other amount under this Loan  Agreement,  the Note or any other Loan
Document  that is not paid when due to Lender  (whether at stated  maturity,  by
acceleration,  by optional or mandatory  prepayment  or  otherwise),  a rate per
annum during the period from and  including  the due date to but  excluding  the
date on which  such  amount is paid in full  equal to 4% per annum plus the Base
Rate.

              "Preliminary  Due  Diligence  Package"  means with  respect to any
proposed  Collateral,  the following due diligence  information relating to such
proposed  Collateral to be provided by Borrower to Lender  pursuant to this Loan
Agreement:

              (i)    a summary  memorandum  outlining the proposed  transaction,
                     including potential  transaction  benefits and all material
                     underwriting  risks, all Underwriting  Issues and all other
                     characteristics of the proposed  transaction that a prudent
                     lender would consider material;

              (ii)   current rent roll, if applicable;



                                       14

<PAGE>



              (iii)  cash   flow  pro-forma,  plus  historical  information,  if
                     available;

              (iv)   description  of the property (real  property,  pledged loan
                     or other Collateral);

              (v)    indicative debt service coverage ratios;

              (vi)   indicative loan-to-value ratio;

              (vii)  Borrower's  or  any   affiliate's  relationship   with  its
                     potential underlying borrower or any affiliate;

              (viii) if  applicable,  Phase  I  environmental  report (including
                     asbestos and lead paint report);

              (ix)   if applicable, engineering and structural reports;

              (x)    third  party   reports,   to  the  extent   available   and
                     applicable, including:

                     (a) current Appraisal;

                     (b) Phase II or other  follow-up  environmental  report  if
                         recommended in Phase I;

                     (c) seismic reports; and

                     (d) operations  and   maintenance   plan  with  respect  to
                         asbestos containing materials;

              (xi)   analyses  and reports  with  respect to such other  matters
                     concerning  the  Collateral  as  Lender  may  in  its  sole
                     discretion require;

              (xii)  documents  comprising  such  Collateral,  or current drafts
                     thereof, including, without limitation, underlying debt and
                     security  documents,   guaranties,   underlying  borrower's
                     organizational documents,  warrant agreements, and loan and
                     collateral pledge agreements, as applicable; and

              (xiii) a  list  that  specifically  and  expressly  identifies any
                     Collateral Documents that relate to such Collateral but are
                     not in Borrower's possession.

              "Property"  shall mean any right or  interest in or to property of
any kind  whatsoever,  whether real,  personal or mixed and whether  tangible or
intangible.

              "Regulations T, U and X" shall mean  Regulations T, U and X of the
Board of Governors of the Federal Reserve System (or any successor), as the same
may be modified and supplemented and in effect from time to time.

              "Responsible  Officer"  shall mean,  as to any  Person,  the chief
executive  officer,  any vice chairman and the chief  financial  officer of such
Person or, for the purpose of executing  



                                       15

<PAGE>



certificates, the vice president and counsel responsible therefor.

              "Secured  Obligations"  shall have the meaning provided in Section
4.01(a) hereof.

              "Security Documents" means this Loan Agreement,  the Note, and all
other  agreements,  instruments,  certificates and documents  delivered by or on
behalf  of  Borrower  to  evidence  or  secure  the  Loan(s)  or   otherwise  in
satisfaction of the requirements of this Loan Agreement,  or the other documents
listed above as same may be amended or modified from time to time.

              "Servicer"  shall have the meaning  provided  in Section  11.14(c)
hereof.

              "Servicing  Agreement"  shall have the meaning provided in Section
11.14(c) hereof.

              "Servicing  Records"  shall have the  meaning  provided in Section
11.14(b) hereof.

              "Subsidiary"   shall  mean,  with  respect  to  any  Person,   any
corporation,  partnership  or other  entity of which at least a majority  of the
securities or other  ownership  interests  having by the terms thereof  ordinary
voting  power to elect a majority  of the board of  directors  or other  persons
performing  similar functions of such  corporation,  partnership or other entity
(irrespective  of  whether  or not at the time  securities  or  other  ownership
interests  of any other  class or classes of such  corporation,  partnership  or
other entity shall have or might have voting power by reason of the happening of
any  contingency)  is at the time directly or indirectly  owned or controlled by
such Person or one or more Subsidiaries of such Person or by such Person and one
or more Subsidiaries of such Person.

              "Supplemental  Due  Diligence  List"  means,  with  respect to any
proposed  Collateral,   information  or  deliveries   concerning  such  proposed
Collateral,  such items that Lender shall request in addition to the Preliminary
Due  Diligence  Package  including,   without  limitation,   a  credit  approval
memorandum representing the final terms of the underlying  transaction,  a final
LTV ratio  computation and a final debt service  coverage ratio  computation for
such proposed Collateral.

              "'Table  Funded'  Eligible  Collateral"  shall  mean the  items of
Eligible Collateral as described in Section 2.03(e) of this Loan Agreement.

              "Tangible Net Worth" shall mean, as of a particular date,

              (a) all amounts  which would be included  under  capital (it being
agreed  that any  convertible  trust  preferred  securities  will be included as
capital) on a balance  sheet of Borrower at such date,  determined in accordance
with GAAP, less

              (b)  (i)amounts   owing  to  Borrower  from  Affiliates  and  (ii)
intangible assets.

              "Termination  Date" shall mean  December  __, 1999 or such earlier
date on which  this  Loan  Agreement  shall  terminate  in  accordance  with the
provisions hereof or by operation of law.



                                       16

<PAGE>



              "Title  Insurance  Policy"  shall mean,  with  respect to any real
property  underlying a Collateral Loan, a mortgagee's  title insurance policy or
policies  issued to Lender and Lender's  successors and assigns (or,  subject to
the prior  written  approval  of Lender,  an  endorsement  to  Borrower's  title
insurance policy insuring the collateral  assignment to Lender of the applicable
mortgage)  by one or more title  companies  reasonably  satisfactory  to Lender,
which policy or policies shall be in form and substance reasonably acceptable to
Lender,  with such  endorsements  as Lender shall  reasonably  require and, with
respect to any Collateral Loan, a mortgagee's title insurance policy or policies
issued to Lender and  Lender's  successors  and/or  assigns by one or more title
companies reasonably satisfactory to Lender reflecting Lender's interest in such
Collateral Loan.

              "Total  Indebtedness"  shall mean,  for any period,  the aggregate
Indebtedness  of Borrower  during such period less the amount of any nonspecific
balance sheet reserves maintained in accordance with GAAP.

              "Transaction  Costs"  shall mean,  with  respect to any Loan,  all
actual  out-of-pocket  reasonable  costs and expenses paid or incurred by Lender
and payable by Borrower  relating  to the making of such Loan  (including  legal
fees and other fees described in Section 11.03 hereof). Lender shall endeavor to
limit the  Transaction  Costs  associated  with such Loan (excluding the initial
Loan) to $5,000,  but the foregoing shall not limit Borrower's  obligations with
respect to Transaction  Costs or constitute a "cap" on Transaction Costs for any
Loan.  Transaction Costs shall not include costs incurred by Lender for overhead
and general administrative expenses.

              "Trust  Receipt"  shall mean the receipt  delivered  by  Custodian
pursuant to the provisions of Section 4 of the Custodial Agreement acknowledging
receipt of a Collateral  File in connection with a Loan hereunder in the form of
Annex 2 to the Custodial Agreement.

              "Underwriting  Issues" means with respect to any  Collateral as to
which  Borrower  intends to  request a Loan,  all  information  that has come to
Borrower's  attention,  based on the  making  of  reasonable  inquiries  and the
exercise of reasonable care and diligence under the  circumstances,  which would
be  considered a  materially  "negative"  factor  (either  separately  or in the
aggregate with other information), or a material defect in loan documentation or
closing deliveries (such as any absence of any material Collateral Document(s)),
to a  reasonable  institutional  lender in  determining  whether to originate or
acquire the Collateral in question.

              "Uniform  Commercial Code" shall mean the Uniform  Commercial Code
as in effect on the date  hereof in the State of New York;  provided  that if by
reason  of  mandatory  provisions  of  law,  the  perfection  or the  effect  of
perfection  or  non-perfection  of the security  interest in any  Collateral  is
governed by the Uniform  Commercial  Code as in effect in a  jurisdiction  other
than New York,  "Uniform Commercial Code" shall mean the Uniform Commercial Code
as in effect in such other  jurisdiction  for purposes of the provisions  hereof
relating to such perfection or effect of perfection or non-perfection.

              1.02  Accounting  Terms and  Determinations.  Except as  otherwise
expressly   provided   herein,   all  accounting  terms  used  herein  shall  be
interpreted,  and all financial  statements and  certificates  and reports as to
financial  matters  required  to be  delivered  to  Lender  hereunder  shall  be
prepared, in accordance with GAAP.



                                       17

<PAGE>



              Section 2. Loans, Note and Prepayments

              2.01. Loans

              (a) Lender agrees to consider,  as provided  herein,  from time to
time  Borrower's  requests that Lender make, on the terms and conditions of this
Loan  Agreement,  loans (each,  individually,  a "Loan" and,  collectively,  the
"Loans") to Borrower in Dollars,  from and including  the Effective  Date to and
including the Termination Date, in an aggregate principal amount at any one time
outstanding up to but not exceeding the Maximum Credit as in effect from time to
time.  Nothing in this Loan  Agreement  shall be  interpreted as a commitment by
Lender to make any Loans,  but rather  sets forth the  procedures  to be used in
connection with periodic  requests for Loans and the conditions to the making of
any Loans.  Borrower hereby  acknowledges  that Lender is under no obligation to
agree to make, or to make, any Loan pursuant to this Loan Agreement.

              (b) Subject to the terms and  conditions  of this Loan  Agreement,
during such period Borrower may borrow, prepay and reborrow hereunder.

              2.02. Notes

              (a) The  Loans  made by  Lender  shall  be  evidenced  by a single
promissory note of Borrower substantially in the form of Exhibit A hereto, dated
the date  hereof,  payable to Lender in the  principal  amount of Three  Hundred
Million  Dollars  ($300,000,000.00),  as  otherwise  duly  completed;  provided,
however, that until such time as Borrower has satisfied all conditions precedent
to  the  increase  of  the  Maximum  Credit  amount  from   $250,000,000.00   to
$300,000,000.00,  Borrower shall not be permitted to borrow amounts in excess of
$250,000,000.00.  Lender  shall have the right to have its Note  subdivided,  by
exchange for  promissory  notes of lesser  denominations  or otherwise and shall
have the right to sell participating interests in such Note; provided,  however,
that Lender must retain (i) in excess of fifty percent (50%) ownership  interest
in the Note and (ii) control over all decisions with respect to loan pricing and
the exercise of remedies with respect to each item of Collateral;  and provided,
further,  however,  that Lender may subject up to one hundred  percent (100%) of
the Loans made hereunder to a repurchase agreement.

              (b) The date, amount and interest rate of each Loan made by Lender
to Borrower, and each payment made on account of the principal thereof, shall be
recorded by Lender on its books and, prior to any transfer of the Note, endorsed
by Lender on the  schedule  attached  to the Note or any  continuation  thereof;
provided that the failure of Lender to make any such  recordation or endorsement
shall not affect the  obligations  of Borrower to make a payment when due of any
amount owing hereunder or under the Note in respect of the Loans.

              2.03. Procedures for Borrowing

              (a) Preliminary Approval of Proposed Collateral.

              (i)  Borrower  may,  from  time  to  time,   submit  to  Lender  a
Preliminary  Due Diligence  Package for Lender's review and approval in order to
request a borrowing  hereunder  with  respect to any  proposed  Collateral  that
Borrower  proposes to pledge to Lender and to be included in the Borrowing  Base
in connection with such borrowing.



                                       18

<PAGE>



              (ii) Upon Lender's receipt of a complete Preliminary Due Diligence
Package, Lender within two (2) Business Days shall have the right to request, in
Lender's  sole and  absolute  discretion,  additional  diligence  materials  and
deliveries that Lender shall specify on a Supplemental  Due Diligence List. Upon
Lender's  receipt of all of the Diligence  Materials or Lender's waiver thereof,
Lender,  within five (5) Business Days,  shall either (i) notify Borrower of the
Maximum  Advance  Rate (which may be less than the Advance Rate set forth in the
definition  of  Eurodollar  Rate  Spread) and the Asset  Value for the  proposed
Collateral or (ii) deny, in Lender's  sole and absolute  discretion,  Borrower's
request for an advance.  Lender's failure to respond to Borrower within five (5)
Business Days following  receipt of all Diligence  Materials or Lender's written
waiver  thereof  shall be  deemed to be a denial of  Borrower's  request  for an
advance, unless Lender and Borrower have agreed otherwise in writing. Nothing in
this Section 2.03(a)(ii) or elsewhere in this Loan Agreement shall, or be deemed
to,  prohibit  Lender from  determining  in its sole  discretion  the  adequacy,
correctness and appropriateness of, or from disapproving,  any and all financial
and other  underwriting data required to be supplied by Borrower under this Loan
Agreement.

              (b)  Final   Approval  of  Proposed   Collateral.   Upon  Lender's
notification to Borrower of the Maximum Advance Rate and the Asset Value for any
proposed  Collateral,  Borrower shall, if Borrower desires to obtain one or more
advances secured by such proposed  Collateral,  satisfy the conditions set forth
below (in addition to  satisfying  the  conditions  precedent to obtaining  each
advance,  as set  forth in  Section  5 of this  Loan  Agreement)  as  conditions
precedent to Lender's approval of such proposed Collateral as Collateral, all in
a manner, and pursuant to documentation,  satisfactory in all respects to Lender
and its counsel:

                   (i)  Environmental  and  Engineering.  If applicable,  Lender
shall have received an Environmental  Report and an Engineering  Report, each in
form and  substance  satisfactory  to Lender,  by an Engineer and  Environmental
Consultant  listed on Schedules 3 and 4 attached hereto,  respectively,  as each
such  schedule  may be  amended  from time to time by  Lender in its  reasonable
discretion.

                   (ii) Appraisal. If applicable,  Lender shall have received an
Appraisal.

                   (iii) Insurance.  With respect to proposed Collateral that is
real  property,  Lender shall have received  certificates  or other  evidence of
insurance  demonstrating  insurance coverage in respect of such real property of
types,  in amounts,  with insurers and  otherwise in compliance  with the terms,
provisions and conditions set forth in the Collateral  Documents or the Security
Documents.  Such  certificates  or other evidence shall  indicate  Borrower,  as
lender,  will be named as an  additional  insured as its interest may appear and
shall contain a loss payee endorsement in favor of such additional  insured with
respect to the property  policies required to be maintained under the Collateral
Documents.

                   (iv)  Survey.  With  respect to a Mortgage  Loan, a Mezzanine
Loan or an  Equity  Interest,  to the  extent  obtained  by  Borrower  from  the
Collateral  Obligor with respect to any item of Collateral at the origination of
the underlying loan or equity  interest,  as the case may be, relating  thereto,
Lender  shall have  received  with respect to proposed  Collateral  that is real
property,  a current  Survey of such real  property  in a form  satisfactory  to
Lender.

                   (v) Lien Search  Reports.  Lender or Lender's  counsel  shall
have



                                       19

<PAGE>



received,  as reasonably  requested by Lender,  satisfactory reports of UCC, tax
lien,  judgment  and  litigation  searches  and title  reports and  updates,  as
applicable,  conducted  by search firms and/or  title  companies  acceptable  to
Lender with  respect to the  Collateral,  Borrower  and the  related  underlying
obligor,  such searches to be conducted in each location Lender shall reasonably
designate.

                   (vi) Title Insurance  Policy.  (A) With respect to a Mortgage
Loan, Borrower shall have delivered to Lender (1) an unconditional commitment to
issue title insurance policies in favor of Lender and Lender's successors and/or
assigns with respect to Lender's  interest in the related real  property with an
amount of insurance that shall be not less than the related  Asset-Specific Loan
Balance  (taking  into  account the  proposed  advance) or such other  amount as
Lender  shall  require  in  its  sole   discretion  or  (2)  an  endorsement  or
confirmatory  letter  from the  existing  title  company to the  existing  Title
Insurance Policy in favor of Lender and Lender's  successors and/or assigns that
amends the  existing  title  insurance  policy by stating that the amount of the
insurance is no less than the related  Asset-Specific  Loan Balance (taking into
account the proposed  advance) or such other amount of title  coverage as Lender
shall require in its sole discretion.

         (B) With respect to a Mezzanine  Loan or an Equity  Interest,  Borrower
shall have delivered to Lender such evidence as Lender,  in its sole discretion,
shall  require of the  ownership of the real  property  underlying  such item of
Collateral  including,  without  limitation,  a copy of a title insurance policy
dated a date, and by a title insurer,  in each case  acceptable to Lender in its
sole discretion,  showing that title is vested in the related Collateral Obligor
or in an entity in whom such Collateral Obligor holds a beneficial interest.

                   (vii)  Security  Documents.  Borrower shall have executed and
delivered  to  Lender,  in form and  substance  satisfactory  to Lender  and its
counsel,  all security  documents  perfecting  Lender's security interest in the
proposed  Collateral  (and in any Interest Rate  Protection  Agreements  held by
Borrower  with  respect  thereto)  which shall be subject to no Liens  except as
expressly permitted by Lender. Each of the security documents shall contain such
representations and warranties concerning the proposed Collateral and such other
terms as shall be reasonably satisfactory to Lender.

                   (viii)  Opinions of Counsel.  Lender shall have received from
counsel  to  Borrower  its  legal  opinion  as to  enforceability  of this  Loan
Agreement and all documents executed and delivered  hereunder in connection with
such  Loan,  (at  Lender's  option)  an opinion  from  local  counsel  where the
applicable property is located and an opinion to Borrower and its successors and
assigns  from  counsel  to  the  underlying   obligor  on  the  underlying  loan
transaction, as applicable, as to enforceability of the loan documents governing
such  transaction  and such other  matters as Lender shall  require  (including,
without limitation,  opinions as to due formation,  authority, choice of law and
perfection of security  interests).  Such legal  opinions  shall be addressed to
Lender and its  successors and assigns,  dated the related  Funding Date, and in
form and substance reasonably satisfactory to Lender.

                   (ix) Additional  Real Estate Matters.  To the extent obtained
by Borrower from the  Collateral  Obligor  relating to any item of Collateral at
the  origination of the underlying  loan or equity  interest  relating  thereto,
Borrower  shall  have  delivered  to  Lender  such  other  real  estate  related
certificates and documentation as may have been requested by Lender, such as (i)
certificates  of  occupancy  and  letters  certifying  that the  property  is in
compliance with



                                       20

<PAGE>



all applicable  zoning laws, each issued by appropriate  Governmental  Authority
and (ii) abstracts of all Leases in effect at the real property relating to such
Collateral.

                   (x) Other  Documents.  Lender shall have  received such other
documents  as Lender or its counsel  shall  request  with respect to each or any
item of Collateral.

              (c) Collateral  Approval or  Disapproval.  Within two (2) Business
Days  following  the date upon which  Borrower has tendered  performance  of the
conditions  enumerated in Sections 2.03(b)(i) through (x), or has delivered such
items or documents fully executed,  if applicable,  in final form,  Lender shall
either (i) if the Collateral Documents or the Security Documents with respect to
the proposed Collateral are not reasonably satisfactory in form and substance to
Lender,  notify Borrower that Lender has not approved the proposed Collateral as
Collateral  or (ii) notify  Borrower  and Bailee that  Lender has  approved  the
proposed  Collateral as Collateral  and such notice shall identify the documents
to be  delivered  to  Custodian  in  connection  with such  proposed  Collateral
pursuant to Sections 2.03 and 5 of this Loan  Agreement  and shall  identify the
party whom Lender shall designate to record and/or file, as the case may be, any
security  documents  necessary  to perfect  Lender's  security  interest  in the
Eligible Collateral. The terms of delivery and filing and/or recordation of such
security documents shall be set forth in a separate agreement between Lender and
its designee.  Lender's  failure to respond to Borrower  within two (2) Business
Days shall be deemed to be a denial of  Borrower's  request that Lender  approve
the proposed  Collateral,  unless Lender and Borrower  have agreed  otherwise in
writing.

              (d) Procedure for Borrowing  with Respect to Eligible  Collateral.
Once Lender has approved  the  Collateral  in  accordance  with Section  2.03(c)
above,  Borrower  may request a Loan  hereunder,  on any Business Day during the
period from and including the  Effective  Date to and including the  Termination
Date, by delivering to Lender, with a copy to Custodian,  an irrevocable written
request for borrowing,  substantially  in the form of Exhibit D attached hereto,
which  request  must be  received by Lender  prior to 11:00 a.m.,  New York City
time, one (l) Business Day prior to the requested Funding Date. Such request for
borrowing shall (1) attach a schedule  identifying the Eligible  Collateral that
Borrower  proposes to pledge to Lender and to be included in the Borrowing  Base
in connection with such borrowing,  (2) specify the requested  Funding Date, and
(3) attach an Officer's  Certificate signed by a Responsible Officer of Borrower
as required by Section  5.02(b) hereof.  Contemporaneously  with the delivery of
the  request  for  borrowing,  Borrower  shall  deliver to Lender with a copy to
Custodian,  a Custodial  Identification  Certificate along with the accompanying
Collateral  Schedule  with respect to all  proposed  Eligible  Collateral  to be
pledged to Lender on the applicable Funding Date.

              (e) Delivery of Collateral Files and Security Documents.

                  "Non-Table Funded" Eligible Collateral:

              1) By no later  than  1:00  p.m.,  New  York  City  time,  one (1)
Business Day prior to any Funding  Date,  the  Borrower  and/or the Bailee shall
deliver to the Custodian as to any Eligible  Collateral on a case-by-case basis,
(i) original  counterparts of all Collateral Documents comprising the Collateral
File, (ii) the security documents  described in Section  2.03(b)(vii) above, and
(iii)  to the  extent  applicable,  any  other  documents,  reports  or  updated
information  as Lender  shall  request  pursuant to Section  2.03(b)(i)-(x)  and
Section 5.03(b) not heretofore finally 



                                       21

<PAGE>



approved by Lender.

                  "Table Funded" Eligible Collateral:

              1) By no later than 1:00 p.m.,  New York City time, on the Funding
     Date,  the Borrower  shall cause the Bailee to deliver to the  Custodian by
     facsimile  (i) as to  each  item  of  Eligible  Collateral,  the  note,  if
     applicable,  evidencing  the  making  of a loan  secured  by such  Eligible
     Collateral,  a fully executed  Bailee  Agreement and Bailee's Trust Receipt
     and  Certification  issued by the Bailee  thereunder,  (ii) as to all other
     categories of Eligible  Collateral on a case-by-case basis, the delivery of
     all fully executed documents and instruments required by Lender to comprise
     the  Collateral  File and (iii)  evidence  satisfactory  to Lender that all
     documents   necessary  to  perfect  Borrower's  interest  in  the  Eligible
     Collateral  have  been  delivered  to a  party  acceptable  to  Lender  for
     recordation and filing.

              2) By no later  than 1:00 p.m.,  New York City time,  on the third
     Business Day following the  applicable  Funding  Date,  the Borrower  shall
     cause the Bailee to deliver to the Custodian the Collateral File.

              (f) No later than 1:00 p.m.,  New York City time,  on each Funding
Date,  Borrower shall provide  Custodian with a final  Custodial  Identification
Certificate  and  related  Collateral  Schedule  with  respect  to the  Eligible
Collateral  to be pledged to the Lender on such  Funding  Date,  indicating  any
changes,  if any,  from the  Custodial  Identification  Certificate  and related
Collateral  Schedule  heretofore  delivered to Lender and Custodian  pursuant to
Section 2.03(d) above.

              (g) If Borrower  shall deliver a request for a borrowing  pursuant
to Section  2.03(d)  hereof and all  conditions  precedent set forth in Sections
2.03(a),  2.03(b), 2.03(c), 5.01 and 5.02 have been met, and provided no Default
or Event of Default shall have occurred and be  continuing,  Lender shall make a
Loan to Borrower on the  requested  Funding Date, in the amount so requested and
approved by Lender.



                                       22

<PAGE>



              (h) Subject to the delivery by Custodian to Borrower and Lender of
a Trust Receipt with a Collateral  Schedule in respect to all Collateral pledged
to Lender on such  Funding  Date by no later then 3:00 p.m.  on such  date,  and
subject further to the provisions of Section 5 hereof,  such borrowing will then
be made available to Borrower by Lender transferring,  via wire transfer, to the
following account of Borrower: Bank of New York, 530 Fifth Avenue, New York, New
York, Account No. 630-0439428 for the benefit of Capital Trust, ABA# 021-000018,
Attn: Tarryn Kone ((212) 852-4219), in the aggregate amount of such borrowing in
funds immediately available to Borrower.

              (i) From time to time, the Borrower shall forward to the Custodian
additional  original  documents  or  additional  documents  evidencing  any  (i)
assumption,  modification,  consolidation  or extension of a Collateral Loan, or
(iii)  any  amendment  to the  operative  documents  with  respect  to an Equity
Interest,  in each case approved by the Lender in  accordance  with the terms of
this Loan Agreement and upon receipt of any such other documents,  the Custodian
shall hold such other documents as the Lender shall request from time to time.

              (j) With respect to any documents which have been delivered or are
being delivered to recording offices for recording and have not been returned to
the Borrower in time to permit their delivery hereunder at the time required, in
lieu of delivering such original  documents,  Borrower shall deliver to Lender a
true copy thereof with an Officer's  Certificate  certifying that such copy is a
true, correct and complete copy of the original,  which has been transmitted for
recordation. The Borrower shall deliver such original documents to the Custodian
promptly when they are received.

              2.04. Mandatory Prepayments or Pledge

              (a) Lender may determine and  re-determine  the Borrowing  Base on
any Business Day and on as many  Business  Days as it may elect.  If at any time
(i) the aggregate  outstanding  principal  amount of Loans exceeds the Borrowing
Base (a  "Borrowing  Base  Deficiency"),  as  determined  by  Lender in its sole
discretion and notified to Borrower on any Business Day, Borrower shall no later
than one Business Day after receipt of such notice,  or (ii) Borrower shall have
received a prepayment of the principal of any loan or preferred  equity interest
comprising  a portion of the  Collateral  (including,  without  limitation,  the
payment of casualty or condemnation  proceeds),  Borrower shall,  not later than
one (1) Business Day after receipt of such  prepayment,  either prepay the Loans
in part or in whole or pledge  additional  Collateral (which Collateral shall be
in all respects  acceptable to Lender) to Lender,  such that after giving effect
to such prepayment or pledge the aggregate  outstanding  principal amount of the
Loans does not exceed the Borrowing  Base as  re-determined  by Lender after the
addition of  Collateral.  So long as no Default or Event of Default has occurred
and is then  continuing,  all partial  repayments  shall be applied  against the
Asset-Specific Loan Balance relating to the Loan being repaid.

              (b)  If at any  time  under  any  Collateral  Document  evidencing
Eligible  Collateral  (x) there is an Event of Default,  or event with which the
giving of notice or lapse of time or both would  become an Event of Default,  or
(y)  any  representation  or  warranty  made  by or on  behalf  of the  relevant
Collateral  Obligor  becomes false or misleading in any material  respect or (z)
the  relevant  Collateral  Obligor  fails to  perform or  observe  any  material
covenant or other  obligation,  Lender may, in its sole  discretion  and without
regard to any  determination  of 



                                       23

<PAGE>



the Asset Value of such Eligible Collateral,  notify Borrower of such occurrence
and may require that the  Asset-Specific  Loan  Balance  related to the relevant
Eligible  Collateral  be  prepaid  in whole or in part in the  determination  of
Lender.  Not later than one (1)  Business  Day after the receipt of such notice,
Borrower shall prepay the  Asset-Specific  Loan Balance related to such Eligible
Collateral.  Lender may, in its sole discretion,  determine and re-determine the
amount to be prepaid  irrespective of whether or not either (i) any statement of
fact  contained  in any  Officer's  Certificate  delivered  pursuant  to Section
5.02(b) or (ii) any  representation  of Borrower  set forth in Section  6.13 was
true to Borrower's actual knowledge.

              Section 3. Payments; Computations; Etc

              3.01. Repayment of Loans; Interest

              (a) Borrower  hereby  promises to repay in full on the Termination
Date the aggregate outstanding principal amount of the Loans.

              (b)  Borrower  hereby  promises  to pay to Lender  interest on the
unpaid  principal amount of each Loan for the period from and including the date
of such Loan to but  excluding  the date such Loan  shall be paid in full,  at a
rate per annum equal to the Eurodollar Rate plus the applicable  Eurodollar Rate
Spread.  Notwithstanding  the  foregoing,  Borrower  hereby  promises  to pay to
Lender,  to the extent  permitted by applicable law,  interest at the applicable
Post-Default  Rate on any principal of any Loan and on any other amount  payable
by Borrower  hereunder or under the Note that shall not be paid in full when due
(whether at stated  maturity,  by  acceleration  or by mandatory  prepayment  or
otherwise)  for the  period  from  and  including  the due date  thereof  to but
excluding the date the same is paid in full.  Payment and acceptance of interest
pursuant to this  subsection  shall not  constitute  a waiver of any Default and
shall not  otherwise  limit or prejudice  any right of Lender  hereunder.  In no
event  shall  Lender be  entitled  to receive  any  proceeds  received  from any
Collateral  Obligor in connection with the refinancing and/or final distribution
to Lender with respect to any Eligible Collateral to the extent same exceeds the
sums provided to be paid to Lender under Section 7.l6 of this Loan Agreement.

              (c)  Accrued  interest  on each Loan shall be  payable  monthly in
arrears  on the first  Business  Day of each month and for the last month of the
Loan  Agreement  on  the  first  Business  Day of  such  last  month  and on the
Termination  Date,  except that interest payable at the Post-Default  Rate shall
accrue daily and shall be payable upon such accrual.

              (d) The Loans may be  prepaid in whole or in part at any time upon
two (2)  Business  Days prior  written  notice,  without any penalty or premium;
provided,  however,  that any such prepayment  shall be accompanied by an amount
representing  accrued  interest on the  principal  amount being  prepaid and all
other amounts then due under the Loan Documents (including,  without limitation,
all  amounts  due under  Section 3  hereof).  Each  partial  prepayment  that is
voluntary (as opposed to mandatory under the terms of this Loan Agreement) shall
be in an amount of not less than One Hundred  Thousand  Dollars  ($100,000).  So
long as no Default or Event of Default has occurred and is then continuing, each
voluntary  prepayment shall be applied to reduce any Asset-Specific Loan Balance
as designated by Borrower to Lender in writing.

              (e) With respect to any item of  Collateral,  Borrower shall repay
to Lender 



                                       24

<PAGE>



an amount equal to the amount of casualty or  condemnation  proceeds paid to, or
for the benefit of,  Borrower or any underlying  obligor in respect of such item
of Collateral to the extent that Borrower is not required  under the  underlying
loan documents with Borrower's  obligor to reserve,  escrow,  readvance or apply
such proceeds for the benefit of such obligor or the  underlying  real property.
So long as no Default or Event of Default has occurred  and is then  continuing,
such amounts paid to Lender shall be applied in reduction of the  Asset-Specific
Loan Balance relating to such item of Collateral.

              3.02. Payments

              (a) Except to the extent otherwise  provided herein,  all payments
of principal,  interest and other amounts to be made by Borrower under this Loan
Agreement and the Note shall be made in Dollars, in immediately available funds,
without deduction,  set-off or counterclaim,  to Lender at the following account
maintained by Lender:  Account No. 40615114, for the account of MSMCI, Citibank,
N.A., ABA No. 021000089, Attn: Whole Loan Operations, Mortgage-Backed Securities
Department, Fixed Income Division, not later than 1:00 p.m., New York City time,
on the date on which such  payment  shall become due (and each such payment made
after  such time on such due date  shall be deemed to have been made on the next
succeeding  Business  Day).  Borrower  acknowledges  that  it has no  rights  of
withdrawal from the foregoing account.  Lender shall endeavor to send Borrower a
detailed  bill on the date which is two (2)  Business  Days prior to the date on
which payment is due; provided,  however, that the failure of Lender to send, or
of Borrower to receive,  such bill shall in no way affect Borrower's  obligation
to pay amounts due under this Loan Agreement.

              (b) Except to the extent otherwise  expressly  provided herein, if
the due  date of any  payment  under  this  Loan  Agreement  or the  Note  would
otherwise  fall on a day that is not a Business Day, such date shall be extended
to the next  succeeding  Business  Day,  and  interest  shall be payable for any
principal so extended for the period of such extension.

              3.03 Computations.  Interest on the Loans shall be computed on the
basis of a 360-day year for the actual days elapsed (including the first day but
excluding the last day) occurring in the period for which payable.  Lender shall
determine  any  rate  of  interest   payable  on  Loans   hereunder,   and  such
determination shall be conclusive and binding, absent manifest error.

              3.04. U.S. Taxes

              (a) Borrower  agrees to pay to Lender such  additional  amounts as
are  necessary  in order  that  the net  payment  of any  amount  due to  Lender
hereunder  after  deduction  for or  withholding  in respect of any U.S. Tax (as
defined below) imposed with respect to such payment (or in lieu thereof, payment
of such U.S. Tax by Lender),  will not be less than the amount  stated herein to
be then due and payable;  provided  that the  foregoing  obligation  to pay such
additional amounts shall not apply:

              (ii) to any payment to Lender  hereunder unless Lender is entitled
     to submit a Form 1001  (relating  to Lender and  entitling it to a complete
     exemption  from  withholding on all interest to be received by it hereunder
     in respect  of the  Loans) or Form 4224  (relating  to all  interest  to be
     received by Lender hereunder in respect of the Loans), or



                                       25

<PAGE>



              (iii) to any U.S.  Tax imposed  solely by reason of the failure by
     Lender to comply with applicable certification,  information, documentation
     or other  reporting  requirements  concerning the  nationality,  residence,
     identity or connections with the United States of America of Lender if such
     compliance  is required by statute or  regulation  of the United  States of
     America as a precondition to relief or exemption from such U.S. Tax.

For the  purposes  of this  Section  3.03,  (x) "Form 1001" shall mean Form 1001
(Ownership,  Exemption,  or Reduced Rate  Certificate)  of the Department of the
Treasury of the United  States of America,  (y) "Form 4224" shall mean Form 4224
(Exemption  from  Withholding  of Tax on Income  Effectively  Connected with the
Conduct of a Trade or Business in the United  States) of the  Department  of the
Treasury  of the United  States of America  (or in  relation to either such Form
such  successor  and  related  form as may from time to time be  adopted  by the
relevant taxing  authorities of the United States of America to document a claim
to which such Form  relates),  and (z) "U.S.  Taxes"  shall mean any  present or
future tax,  assessment  or other  charge or levy imposed by or on behalf of the
United  States of America,  any  political  subdivision  of the United States of
America or any taxing authority thereof or therein.

              (b) Within 30 days after  paying  any such  amount to Lender,  and
within  30  days  after  it is  required  by  law to  remit  such  deduction  or
withholding to any relevant taxing or other authority, Borrower shall deliver to
Lender evidence satisfactory to Lender of such deduction, withholding or payment
(as the case may be).

              (c) Lender  represents  and warrants to Borrower  that on the date
hereof  Lender is either  incorporated  under the laws of the United States or a
State  thereof  or is  entitled  to submit a Form 1001  (relating  to Lender and
entitling  it to a complete  exemption  from  withholding  on all interest to be
received by it hereunder in respect of the Loans) or Form 4224  (relating to all
interest  to be received by Lender  hereunder  in respect of the Loans).  Lender
shall not assign or sell participation interests in the Loans made or to be made
hereunder  to a foreign  bank if as a result  thereof  Lender shall be unable to
make the representations set forth in this Section 3.04(c).

              3.05.  Booking of Loans.  Without limitation of Lender's rights to
sell,  assign  or  transfer  a  Loan  or any  interest  therein,  including  any
participation  interest  therein,  at any time and from time to time, Lender may
make,  carry or  transfer  such Loan at,  to, or for the  account  of any of its
branch offices or the office of an Affiliate of Lender; provided,  however, that
the  representation  in Section 3.04(c) shall remain true throughout the term of
such Loan.

              3.06.  Borrower  hereby  expressly  acknowledges  and agrees  that
Lender  may fund a Loan in any manner it sees fit,  including  (i)  through  the
actual purchase of a Eurodollar  deposit  bearing  interest at the rate obtained
pursuant  to the  definition  of  Eurodollar  Rate  in an  amount  equal  to the
principal  amount of such Loan and having a maturity  comparable to the relevant
interest period or (ii) through Lender's entering into or purchase of repurchase
agreements,  interest rate agreements,  swap agreements or other arrangements in
such amounts as Lender  shall  determine  (and which  amounts may or may not, in
Lender's sole  discretion,  be "match funded" to such Loan).  Calculation of all
amounts  payable to Lender under this Section 3.06 and under  Section 3.07 shall
be made as though Lender had actually funded such Loan through the purchase of a
Eurodollar  deposit  bearing  interest  at the  rate  obtained  pursuant  to the
definition of Eurodollar  Rate in an amount equal to the amount of 



                                       26

<PAGE>



such Loan and having a maturity  comparable to the relevant  interest period and
through the transfer of such  Eurodollar  deposit  from an  off-shore  office of
Lender to a domestic office of Lender in the United States of America; provided,
however,  that  Lender  may fund  such  Loan in any  manner  it sees fit and the
foregoing assumptions shall be utilized only for purposes of calculating amounts
payable under this Section 3.06 and under Section 3.07, if any.

              3.07.  Funding Costs. (a) Borrower shall compensate  Lender,  upon
written  request  by  Lender  (which  request  shall  set  forth  the  basis for
requesting such amounts), for all Funding Costs.

              (b) Lender shall deliver to Borrower a statement setting forth the
amount and basis of determination of any Funding Cost, it being agreed that such
statement  and the method of  calculation  shall be  conclusive  and  binding on
Borrower,  absent manifest error.  In addition,  in the event Borrower  provides
Lender not less than five (5) Business Days prior  written  notice of a proposed
voluntary prepayment  hereunder,  Lender shall deliver to Borrower a non-binding
good faith  estimate of the  applicable  components  and amount of Funding Costs
which  would be  incurred  by  Borrower  if  Borrower  were to make a  voluntary
prepayment hereunder;  provided,  however, that Borrower shall remain liable for
all Funding  Costs shown on the statement  referred to in the first  sentence of
this subsection (b), notwithstanding such good faith estimate.

              (c) In lieu of prepaying  the Loan when and as otherwise  required
or  permitted  by this  Loan  Agreement,  Borrower  may on any  Business  Day (a
"Deposit  Funding  Date")  instead  deposit  with Lender an amount  equal to the
applicable  prepayment,  to be held by Lender (the  "Prepayment  Deposit") until
such date as application of the Prepayment  Deposit on account of the Loan would
not cause Lender to suffer Funding Costs (the "Deposit  Application  Date"). Any
Prepayment Deposit held by Lender shall: (a) constitute  additional security for
the Loan,  for which the parties shall enter into such security  documents  (and
account establishment and administration documents) as Lender shall require; (b)
be held by Lender in an interest-bearing  account selected and controlled solely
by Lender, interest on which shall be added to principal and applied in the same
manner as principal;  (c) at Lender's  option,  be  accompanied by a payment (as
estimated by Lender) equal to the  difference  between the interest to be earned
on the Prepayment  Deposit and the interest that will accrue on a portion of the
Loan equal to the Prepayment  Deposit during the period from the Deposit Funding
Date to the  Deposit  Application  Date;  (d) with  respect  to the  Collateral,
entitle  Borrower  to the same  rights  and  benefits  (including  the  right to
releases,  if any) that would have been  available  to Borrower if Borrower  had
prepaid the Loan (and designated  Asset-Specific  Loan  Balance(s)) by an amount
equal to the  Prepayment  Deposit;  and (e) be  applied  on  account of the Loan
(principal and interest) on the Deposit Application Date.

              3.08.  Compensation  for Increased  Costs. If Lender shall in good
faith  determine  that any  change  in any law,  treaty  or  governmental  rule,
regulation or order,  or in the  interpretation,  administration  or application
thereof,  or  any  determination  of  a  court  or  governmental  authority,  or
compliance  with any  guideline,  request  or  directive  issued  or made by any
central bank or other governmental or  quasi-governmental  authority (whether or
not having the force of law):

              (a) imposes,  modifies or holds applicable any reserve  (including
     any marginal, emergency,  supplemental,  special or other reserve), special
     deposit,  compulsory  loan, FDIC insurance or similar  requirement  against
     assets held by, or deposits or other  liabilities in or for the account of,
     or advances or



                                       27

<PAGE>



     loans by, or other credit  extended by, or any other  acquisition  of funds
     by, any office of Lender; or

              (b)  imposes any other  condition  on or  affecting  Lender or its
     obligations hereunder or the interbank Eurodollar market;

and the  result of any of the  foregoing  is to  increase  the cost to Lender of
agreeing to make,  making or  maintaining  the Loan  hereunder  or to reduce any
amount received or receivable by Lender with respect thereto;  then, in any such
case,  Borrower shall promptly (but in any event no later than five (5) Business
Days  following any notice from Lender of the same) pay to Lender,  upon receipt
of the statement  referred to in the next sentence,  such  additional  amount or
amounts as may be necessary to compensate  Lender for any such increased cost or
reduction in amounts received or receivable  hereunder.  Lender shall deliver to
Borrower a written  statement,  setting forth in reasonable detail the basis for
calculating the additional amounts owed to Lender under this Section 3.08, which
statement  shall be  conclusive  and  binding  upon all  parties  hereto  absent
manifest error.

              3.09. Limitation on Types of Loans; Illegality. Anything herein to
the contrary notwithstanding, if:

              (a) Lender determines,  which  determination  shall be conclusive,
that quotations of interest rates for the relevant  deposits  referred to in the
definition  of  "Eurodollar  Base  Rate" in  Section  1.01  hereof are not being
provided in the relevant amounts or for the relevant  maturities for purposes of
determining rates of interest for Loans as provided herein; or

              (b) Lender determines,  which  determination  shall be conclusive,
that the relevant rate of interest  referred to in the definition of "Eurodollar
Base Rate" in Section  1.01  hereof upon the basis of which the rate of interest
for Loans is to be determined is not likely adequate to cover the cost to Lender
of making or maintaining Loans; or

              (c) Lender determines,  which  determination  shall be conclusive,
that it is or will be  unlawful  for Lender to honor its  obligation  to make or
maintain Loans  hereunder  using a Eurodollar  Rate as a result of compliance by
Lender  in good  faith  with any law,  treaty,  governmental  rule,  regulation,
guideline or order (or would conflict with any such treaty,  governmental  rule,
regulation,  guideline  or order not  having  the force of law even  though  the
failure to comply therewith would not be unlawful);

              then Lender shall give Borrower prompt notice thereof and, so long
as such condition remains in effect, Lender shall be under no obligation to make
additional  Loans,  and Borrower  shall,  either prepay all such Loans as may be
outstanding  or pay  interest  on such  Loans at a rate per  annum  equal to the
Eurodollar Substitute Rate.

              Section 4. Collateral Security

              4.01. Collateral; Security Interest

              (a)  Borrower  hereby  assigns,  pledges  and  grants  a  security
interest in all of its right, title and interest in, to and under the Collateral
described  in  Section  4.01(b)  below to  Lender  to secure  the  repayment  of
principal  of and  interest on all Loans and all other  amounts  owing to Lender
hereunder,  under the Note,  under the other Loan  Documents  and any and all MS



                                       28

<PAGE>



Indebtedness  from  time  to  time  outstanding   (collectively,   the  "Secured
Obligations").  Borrower  agrees to mark its  computer  records to evidence  the
interests granted to Lender hereunder.

              (b) All of Borrower's  right,  title and interest in, to and under
each of the following items of property  pledged by Borrower to Lender from time
to time and whether now owned or hereafter  acquired,  now existing or hereafter
created and wherever  located,  is  hereinafter  individually  and  collectively
referred to as the "Collateral":

              (i) all Mortgage  Loans,  Mezzanine  Loans,  Equity  Interests and
     Other Approved Collateral;

              (ii) all Collateral  Documents,  including without  limitation all
     promissory  notes,  any  collateral  pledged or otherwise  relating to such
     Collateral,  all representations and warranties made to, or for the benefit
     of, Borrower by any Collateral  Obligor,  all Servicing Records (as defined
     in Section  11.14(b)  below) and  servicing  agreements,  together with all
     files,  documents,  instruments,  surveys,  certificates,   correspondence,
     appraisals,  computer programs,  computer storage media, accounting records
     and other books and records relating thereto, in each case subject to prior
     liens and encumbrances permitted by Lender;

              (iii)  all  guaranties  and  insurance   (issued  by  governmental
     agencies or otherwise)  and any  insurance  certificate  or other  document
     evidencing such guaranties or insurance  relating to any Collateral and all
     claims and payments thereunder;

              (iv) all other insurance  policies and insurance proceeds relating
     to any Collateral or the related Property;

              (v) all Interest Rate Protection Agreements;

              (vi) the  Collection  Account  and all monies from time to time on
     deposit in the Collection Account;

              (vii) all "general intangibles", "accounts" and "chattel paper" as
     defined in the Uniform  Commercial Code relating to or constituting any and
     all of the foregoing; and

              (viii) any and all replacements, substitutions,  distributions on,
     or proceeds (including, without limitation,  condemnation proceeds) of, any
     and all of the  foregoing  set  forth in items  (i)  through  (vii) of this
     Section 4.01(b),  whether now owned or hereafter acquired,  now existing or
     hereafter created and wherever located.

              (c) Pursuant to the Custodial Agreement,  Custodian shall hold the
Collateral  Documents as exclusive bailee and agent for Lender pursuant to terms
of the Custodial  Agreement  and shall deliver to Lender Trust  Receipts each to
the effect that it has reviewed such  Collateral  Documents in the manner and to
the extent required by the Custodial  Agreement and identifying any deficiencies
in such Collateral Documents as so reviewed.

              4.02. Further Assurances

              (a)  Borrower  shall  undertake,  with  respect  to  each  item of
Collateral  



                                       29

<PAGE>



pledged  hereunder as security for a Loan, any and all actions deemed  necessary
by Lender for the  granting  by  Borrower  to Lender of a valid  first  priority
security  interest in such  Collateral.  Without  limiting the generality of the
foregoing, Borrower shall take such steps as are for the granting and perfection
of a first priority security interest in Securities and related Collateral.

              (b) At any time and from time to time, upon the written request of
Lender,  and at the sole expense of Borrower,  Borrower  will  promptly and duly
execute and deliver,  or will promptly cause to be executed and delivered,  such
further  instruments  and documents  and take such further  action as Lender may
reasonably  request for the purpose of obtaining or preserving the full benefits
of this Loan Agreement and of the rights and powers herein  granted,  including,
without limitation, the filing of any financing or continuation statements under
the Uniform  Commercial Code in effect in any  jurisdiction  with respect to the
Liens created hereby.  Borrower also hereby  authorizes  Lender to file any such
financing or  continuation  statement  without the  signature of Borrower to the
extent permitted by applicable law. A carbon, photographic or other reproduction
of this Loan Agreement  shall be sufficient as a financing  statement for filing
in any jurisdiction.

              4.03.  Changes in Locations,  Name,  etc.  Borrower  shall not (i)
change the location of its chief executive  office/chief  place of business from
that  specified  in  Section  6 hereof or (ii)  change  its  name,  identity  or
corporate  structure  (or the  equivalent)  or  change  the  location  where  it
maintains its records with respect to the Collateral  unless it shall have given
Lender  at least ten (10) days  prior  written  notice  thereof  and shall  have
delivered  to Lender  all  Uniform  Commercial  Code  financing  statements  and
amendments  thereto as Lender shall request and taken all other  actions  deemed
necessary by Lender to continue its perfected  status in the Collateral with the
same or better priority.

              4.04. Lender's Appointment as Attorney-in-Fact.

              (a) Borrower  hereby  irrevocably  constitutes and appoints Lender
and any officer or agent thereof,  with full power of substitution,  as its true
and lawful  attorney-in-fact  with full  irrevocable  power and authority in the
place and stead of Borrower and in the name of Borrower or in its own name, from
time to time in Lender's  discretion,  for the purpose of carrying out the terms
of this Loan Agreement,  to take any and all  appropriate  action and to execute
any and all  documents  and  instruments  which may be necessary or desirable to
accomplish  the  purposes of this Loan  Agreement,  and,  without  limiting  the
generality of the foregoing,  Borrower  hereby gives Lender the power and right,
on behalf of Borrower,  without assent by, but with notice to,  Borrower,  if an
Event of Default shall have occurred and be continuing, to do the following:

              (i) in the name of Borrower or its own name, or otherwise, to take
     possession  of  and  endorse  and  collect  any  checks,   drafts,   notes,
     acceptances  or other  instruments  for the payment of moneys due under any
     mortgage  insurance or with respect to any other Collateral and to file any
     claim or to take any  other  action  or  proceeding  in any court of law or
     equity or  otherwise  deemed  appropriate  by  Lender  for the  purpose  of
     collecting any and all such moneys due under any such mortgage insurance or
     with respect to any other Collateral whenever payable;

              (ii) to pay or  discharge  taxes and Liens  levied or placed on or
     threatened against the Collateral; and



                                       30

<PAGE>



              (iii) (A) to direct  any party  liable for any  payment  under any
     Collateral  to make  payment  of any and all  moneys  due or to become  due
     thereunder  directly  to Lender or as Lender  shall  direct;  (B) to ask or
     demand  for,  collect,  receive  payment of and  receipt  for,  any and all
     moneys,  claims  and  other  amounts  due or to  become  due at any time in
     respect of or arising  out of any  Collateral;  (C) to sign and endorse any
     invoices,  assignments,  verifications,  notices  and  other  documents  in
     connection  with any of the  Collateral;  (D) to commence and prosecute any
     suits, actions or proceedings at law or in equity in any court of competent
     jurisdiction  to collect the  Collateral or any part thereof and to enforce
     any other  right in  respect  of any  Collateral;  (E) to defend  any suit,
     action  or  proceeding   brought  against  Borrower  with  respect  to  any
     Collateral;  (F) to  settle,  compromise  or  adjust  any  suit,  action or
     proceeding described in clause (E) above and, in connection  therewith,  to
     give such  discharges or releases as Lender may deem  appropriate;  and (G)
     generally, to sell, transfer, pledge and make any agreement with respect to
     or otherwise  deal with any of the  Collateral  as fully and  completely as
     though Lender were the absolute owner thereof for all purposes,  and to do,
     at Lender's  option and Borrower's  expense,  at any time, and from time to
     time,  all acts and things  which  Lender  deems  reasonably  necessary  to
     protect, preserve or realize upon the Collateral and Lender's Liens thereon
     and to  effect  the  intent  of  this  Loan  Agreement,  all as  fully  and
     effectively as Borrower might do.

Borrower  hereby  ratifies all that said attorneys shall lawfully do or cause to
be done by virtue  hereof.  This power of  attorney is a power  coupled  with an
interest  and shall be  irrevocable  until the  repayment in full of all Secured
Obligations hereunder.

              (b) Borrower also authorizes  Lender, at any time and from time to
time,  to execute,  in  connection  with any sale  provided  for in Section 4.07
hereof,  any  endorsements,  assignments  or other  instruments of conveyance or
transfer with respect to the Collateral.

              (c) The powers  conferred on Lender are solely to protect Lender's
interests  in the  Collateral  and shall  not  impose  any duty  upon  Lender to
exercise any such powers.  Lender shall be accountable  only for amounts that it
actually receives as a result of the exercise of such powers, and neither Lender
nor any of its  officers,  directors,  or  employees  shall  be  responsible  to
Borrower  for any act or  failure  to act  hereunder,  except  for its own gross
negligence or willful misconduct.

              4.05. Performance by Lender of Borrower's Obligations. If Borrower
fails to  perform or comply  with any of its  agreements  contained  in the Loan
Documents  and  Lender  may  itself  perform  or  comply,   or  otherwise  cause
performance or compliance,  with such agreement, the expenses of Lender incurred
in  connection  with such  performance  or  compliance,  together  with interest
thereon at a rate per annum equal to the Post-Default  Rate, shall be payable by
Borrower to Lender on demand and shall constitute Secured Obligations.

              4.06.  Proceeds.  If an  Event  of  Default  shall  occur  and  be
continuing,  (a) all proceeds of Collateral  received by Borrower  consisting of
cash,  checks and other  near-cash  items shall be held by Borrower in trust for
Lender,  segregated from other funds of Borrower,  and, within two Business Days
of  receipt  by  Borrower,  shall be turned  over to  Lender  in the exact  form
received by Borrower (duly endorsed by Borrower to Lender, if required, in order
to be  negotiated  by  Lender),  and (b) any and all such  proceeds  received by
Lender  (whether  from  Borrower or  otherwise)  may, in the sole  discretion of
Lender, be held by Lender as collateral 



                                       31

<PAGE>



security  for,  and/or then or at any time  thereafter  may be applied by Lender
against,   the  Secured  Obligations   (whether  matured  or  unmatured),   such
application  to be in such  order as Lender  shall  elect.  Any  balance of such
proceeds  remaining after the Secured  Obligations  shall have been paid in full
and this  Loan  Agreement  shall  have  been  terminated  shall be paid  over to
Borrower  or to  whomsoever  may be lawfully  entitled to receive the same.  For
purposes  hereof,  proceeds shall include,  but not be limited to, all principal
and  interest   payments,   all  prepayments  and  payoffs,   insurance  claims,
condemnation awards, sale proceeds, real estate owned rents and any other income
and all other amounts received with respect to the Collateral.

              4.07.  Remedies.  If an  Event  of  Default  shall  occur  and  be
continuing,  Lender may  exercise,  in addition to all other rights and remedies
granted to it in this Loan  Agreement  and in any other  instrument or agreement
securing,  evidencing  or relating to the  Secured  Obligations,  all rights and
remedies of a secured party under the Uniform  Commercial Code. Without limiting
the generality of the  foregoing,  Lender without demand of performance or other
demand,  presentment,  protest,  advertisement or notice of any kind (except any
notice  required  by law  referred  to below) to or upon  Borrower  or any other
Person (each and all of which demands,  presentments,  protests,  advertisements
and notices are hereby waived),  may in such  circumstances  forthwith  collect,
receive,  appropriate  and realize  upon the  Collateral,  or any part  thereof,
and/or may forthwith sell, lease, assign, give option or options to purchase, or
otherwise dispose of and deliver the Collateral or any part thereof (or contract
to do any of the foregoing),  in one or more parcels or as an entirety at public
or private sale or sales, at any exchange, broker's board or office of Lender or
elsewhere  upon such terms and  conditions as it may deem  advisable and at such
prices as it may deem best, for cash or on credit or for future delivery without
assumption of any credit risk.  Lender shall have the right upon any such public
sale or sales,  and, to the extent  permitted by law, upon any such private sale
or sales,  to purchase the whole or any part of the Collateral so sold,  free of
any right or equity of redemption  in Borrower,  which right or equity is hereby
waived or released.  Borrower further agrees, at Lender's  request,  to assemble
the  Collateral  and make it  available  to Lender at places  which Lender shall
reasonably  select,  whether at Borrower's  premises or elsewhere.  Lender shall
apply the net proceeds of any such collection, recovery, receipt, appropriation,
realization or sale,  after deducting all reasonable costs and expenses of every
kind incurred  therein or incidental  to the care or  safekeeping  of any of the
Collateral  or in any way  relating  to the  Collateral  or the rights of Lender
hereunder,   including  without  limitation   reasonable   attorneys'  fees  and
disbursements, to the payment in whole or in part of the Secured Obligations, in
such order as Lender may elect,  and only after such  application  and after the
payment by Lender of any other amount  required or permitted by any provision of
law, including without limitation Section  9-504(1)(c) of the Uniform Commercial
Code,  need Lender account for the surplus,  if any, to Borrower.  To the extent
permitted by applicable law, Borrower waives all claims,  damages and demands it
may acquire  against  Lender arising out of the exercise by Lender of any of its
rights hereunder,  other than those claims, damages and demands arising from the
gross  negligence or willful  misconduct of Lender.  If any notice of a proposed
sale or other  disposition  of Collateral  shall be required by law, such notice
shall be deemed reasonable and proper if given at least 10 days before such sale
or other  disposition.  Borrower  shall remain liable for any  deficiency  (plus
accrued interest thereon as contemplated  pursuant to Section 3.01(b) hereof) if
the proceeds of any sale or other  disposition of the  Collateral  (net of costs
incurred in connection with such sale or other  disposition) are insufficient to
pay the Secured  Obligations  and the fees and  disbursements  of any  attorneys
employed by Lender to collect such deficiency.



                                       32

<PAGE>



              4.08.  Limitation on Duties Regarding  Preservation of Collateral.
Lender's duty with respect to the custody, safekeeping and physical preservation
of  the  Collateral  in its  possession,  under  Section  9-207  of the  Uniform
Commercial  Code or  otherwise,  shall be to deal with it in the same  manner as
Lender deals with similar  property for its own account.  Neither Lender nor any
of its directors,  officers or employees  shall be liable for failure to demand,
collect or realize  upon all or any part of the  Collateral  or for any delay in
doing so or shall be under any  obligation  to sell or otherwise  dispose of any
Collateral upon the request of Borrower or otherwise.

              4.09.  Powers  Coupled with an Interest.  All  authorizations  and
agencies  herein  contained with respect to the Collateral are  irrevocable  and
powers coupled with an interest.

              4.10. Release of Security Interest.  Upon termination of this Loan
Agreement  and the CMBS Loan  Agreement  and  repayment to Lender of all Secured
Obligations and the performance of all obligations  under the Loan Documents and
under the CMBS Loan Agreement, Lender shall release its security interest in any
remaining Collateral.

              4.11. Release of Collateral.  Provided that no Default or Event of
Default shall exist (other than one that (a) relates solely to the Collateral to
be released  and (b) will be cured  simultaneously  with such  release) and that
Borrower shall have paid all sums then due under the Loan relating thereto, upon
(i) Borrower's payment in full of the  Asset-Specific  Loan Balance with respect
to a portion of the Collateral  and (ii) receipt by Lender of a written  request
from  Borrower  for the  release  of such  Collateral,  Lender  shall as soon as
practicable  release (and Lender shall  reasonably  cooperate  with  Borrower to
facilitate  reasonable escrow arrangements to facilitate a simultaneous  release
of) the related  Collateral  Documents and the related  Collateral and any liens
related  thereto to Borrower or, to the extent  necessary to  facilitate  future
savings of mortgage tax in states that impose mortgage taxes,  assign such liens
as Borrower shall request;  provided, that any such assignments shall be without
recourse,  representation  or warranty  of any kind  except  that  Lender  shall
represent and warrant that such Collateral has not been  previously  assigned by
Lender.  Lender shall with reasonable  promptness,  after a written request from
Borrower,  execute any  document or  instrument  necessary  to  effectuate  such
release or assignment.

              4.12. Substitution of Eligible Collateral. From time to time until
the Custodian is otherwise  notified by the Lender,  which notice shall be given
by the Lender only  during the  existence  of an Event of Default,  and with the
prior written consent of the Lender, the Borrower may substitute for one or more
items  of  Eligible  Collateral  constituting  the  Collateral  with one or more
substitute items of Eligible Collateral having aggregate  Collateral Value equal
to or greater than the Collateral Value of the Collateral being substituted for,
or obtain the release of one or more items of Collateral constituting Collateral
hereunder:  provided that, after giving effect to such  substitution or release,
the Secured  Obligations then  outstanding  shall not exceed the Borrowing Base,
which  determination  shall be made solely by the Lender. In connection with any
such requested  substitution or release, the Borrower will provide notice to the
Custodian and the Lender no later than 3:00 p.m. New York City time, on the date
of such request,  specifying  the items of Collateral to be  substituted  for or
released  and the items of  substitute  Collateral  to be pledged  hereunder  in
substitution  thereof,  if any,  and shall  deliver with such notice a Custodial
Identification  Certificate  and a revised  Collateral  Schedule  indicating any
substitute Collateral.



                                       33

<PAGE>



              Section 5. Conditions Precedent

              5.01.  Initial Loan.  The obligation of Lender to make its initial
Loan  hereunder  is  subject  to  the  satisfaction,  immediately  prior  to  or
concurrently  with the  making of such Loan,  of the  condition  precedent  that
Lender shall have received all of the  following  items and  documents,  each of
which shall be satisfactory to Lender and its counsel in form and substance:

              (a) Loan Documents.

              (i) This Loan Agreement, duly completed and executed;

              (ii) The Note, duly completed and executed, together with a fee in
the amount of $750,000.00;

              (iii) The  Custodial  Agreement,  duly  executed and  delivered by
Borrower and Custodian. In addition, Borrower shall have taken such other action
as Lender  shall have  requested  in order to  perfect  the  security  interests
created pursuant to the Loan Agreement;

              (b)  Organizational  Documents.  Certified  copies  of  the  trust
agreement (or equivalent  documents) of Borrower and of all requisite  authority
for Borrower with respect to the execution, delivery and performance of the Loan
Documents and each other  document to be delivered by Borrower from time to time
in connection  herewith (and Lender may  conclusively  rely on such  certificate
until it receives notice in writing from Borrower to the contrary);

              (c)  Legal  Opinion.  A legal  opinion  of  counsel  to  Borrower,
substantially in the form attached hereto as Exhibit C;

              (d) Trust Receipt and Collateral  Schedule and Exception Report. A
Trust Receipt,  substantially in the form of Annex 2 of the Custodial Agreement,
dated the Effective  Date, from  Custodian,  duly  completed,  with a Collateral
Schedule and Exception Report attached thereto;

              (e) Servicing Agreement(s).  Any Servicing Agreement, certified as
a true,  correct  and  complete  copy of the  original,  with the  letter of the
applicable  Servicer (i) consenting to  termination of such Servicing  Agreement
upon the  occurrence of an Event of Default and (ii) agreeing to hold all moneys
received  in  respect  of each item of  Collateral  for the  benefit  of Lender,
attached; and

              (f) Other Documents. Such other documents as Lender may reasonably
request.

              5.02.  Initial and  Subsequent  Loans.  The making of each Loan to
Borrower  (including  the initial  Loan) on any  Business  Day is subject to the
delivery of all Collateral Documents pertaining to the Eligible Collateral to be
pledged  for  such  Loan,  together  with all  documents  set  forth in  Section
2.03(b)(i)-(x)   and  the  satisfaction  of  the  following  further  conditions
precedent,  both  immediately  prior to the  making of such Loan and also  after
giving effect thereto and to the intended use thereof:

              (a) no Event of  Default or Default  shall  have  occurred  and be
continuing  on 



                                       34

<PAGE>



such date either before or after giving effect to the making of the advance;

              (b) Lender shall have received  from  Borrower and Borrower  shall
have received from each Collateral Obligor such  representations  and warranties
as Lender shall, in its sole discretion, deem satisfactory.  The representations
and  warranties  made by Borrower in Section 6 hereof,  and elsewhere in each of
the Loan  Documents,  shall be true  and  complete  on and as of the date of the
making of such Loan in all material respects (in the case of the representations
and  warranties  in Section  6.10,  solely with  respect to Eligible  Collateral
included in the Borrowing Base) with the same force and effect as if made on and
as of such date (or, if any such  representation or warranty is expressly stated
to have been made as of a specific date, as of such specific date). Lender shall
have  received  an  officer's  certificate  signed by a  Responsible  Officer of
Borrower certifying as to the truth and accuracy of the above, which certificate
shall also include a representation  that (i) Borrower is in compliance with all
governmental  licenses  and  authorizations,  (ii)  Borrower is  qualified to do
business, validly existing and, to the extent determinable, in good standing, in
all required jurisdictions, (iii) the facts set forth in the Diligence Materials
related to the  Collateral  for such Loan are, to the best knowledge of Borrower
after  diligent  inquiry,  true and correct (or shall fully  explain all adverse
changes from the information previously supplied to Lender), (iv) there has been
no change in the  organizational  and  authority  documents  provided  to Lender
pursuant  to  Section   5.01(b)  hereof  since  the  date  of  the  most  recent
certification  thereof to  Lender,  and (v) there has been no  Material  Adverse
Effect since the date of the last advance to Borrower hereunder.

              (c) the aggregate  outstanding principal amount of the Loans shall
not exceed the Borrowing Base;

              (d) subject to Lender's right to perform one or more Due Diligence
Reviews  pursuant to Section 11.15 hereof,  Lender shall have  completed its due
diligence  review of the  Collateral  Documents for each item of Collateral  and
such other documents, records, agreements,  instruments, mortgaged properties or
information relating to such item of Collateral as Lender in its sole discretion
deems  appropriate to review and such review shall be  satisfactory to Lender in
its sole discretion;

              (e) Lender shall have  received  from  Custodian a Trust  Receipt,
together with a Collateral  Schedule and Exception  Report with  Exceptions  (as
defined in the  Custodial  Agreement)  as are  acceptable  to Lender in its sole
discretion,  in respect of the Eligible  Collateral  to be pledged  hereunder on
such Business Day;

              (f) Lender shall have received  from  Borrower a Lender's  Release
Letter  substantially  in the form of  Exhibit  E hereto  (or  such  other  form
acceptable  to Lender)  covering each item of Collateral to be pledged to Lender
to the extent such Collateral is subject to a lender's lien;

              (g)  none  of  the  following   shall  have  occurred   and/or  be
continuing:

              (i) an  event or  events  shall  have  occurred  resulting  in the
     effective  absence of a "repo  market" or comparable  "lending  market" for
     financing  debt  obligations  secured by mortgage loans or securities for a
     period of (or reasonably expected to be) at least 30 consecutive days or an
     event or events shall have  occurred  resulting in Lender not being able to
     finance any Loans



                                       35

<PAGE>



     through  the  "repo   market"  or   "lending   market"   with   traditional
     counterparties  at rates  which  would  have been  reasonable  prior to the
     occurrence of such event or events;

              (ii) an event or  events  shall  have  occurred  resulting  in the
     effective  absence  of a  "securities  market"  for  securities  backed  by
     mortgage loans for a period of (or  reasonably  expected to be) at least 30
     consecutive  days or an event or events  shall have  occurred  resulting in
     Lender not being able to sell securities backed by mortgage loans at prices
     which would have been reasonable prior to such event or events; or

              (iii) there shall have occurred a material  adverse  change in the
     financial  condition of Lender which effects (or can reasonably be expected
     to  effect)  materially  and  adversely  the  ability of Lender to fund its
     obligations under this Loan Agreement;

              (h)  Drawdown  Fee.  Borrower  shall  have  paid  Lender  from the
proceeds of the advance to be made in connection  with such Loan, a Drawdown Fee
calculated on the amount of such Loan then being disbursed.

              (i)  Transaction  Costs.  Borrower shall have paid Lender from the
proceeds of the advance to be made in connection with such Loan, all Transaction
Costs for which  bills have been  submitted;  provided,  however,  that  nothing
herein shall be deemed to waive  Borrower's  obligation  to pay all  Transaction
Costs whether billed before or after the making of a Loan pursuant to which such
Transaction Costs were incurred.

              (j)  Other  Documents.  Lender  shall  have  received  such  other
documents,  and Borrower  shall have taken such other action in order to perfect
the security  interests created  hereunder,  as Lender or its counsel shall deem
necessary.

              Each  request  for  a  borrowing  by  Borrower   hereunder   shall
constitute a certification by Borrower that all the conditions set forth in this
Section 5 have been  satisfied  (both as of the date of such notice,  request or
confirmation and as of the date of such borrowing).

              5.03. Additional Requirements

              (a) Borrower and Lender recognize and agree that the categories of
Collateral  set forth in the  Recital  paragraph  hereof and  defined  herein as
categories  of assets which may be submitted by Borrower to Lender for review by
Lender as Eligible Collateral  hereunder are general in nature and that the full
scope  of  such  Collateral  categories  may  be  unknown.   Consequently,   the
appropriate  requirements  are not  fully  known  for (i)  the  documents  to be
provided by Borrower for  underwriting  and due  diligence  review by Lender and
(ii)  submittals  by Borrower  in order to create and  perfect a first  priority
security interest in the Collateral.  Therefore, Borrower and Lender agree that,
as a further condition  precedent to funding a Loan in respect of any Collateral
hereunder, Borrower shall have delivered to Lender all information and documents
determined  by Lender in good  faith to be  required  for its  underwriting  and
examination  of such  Collateral  and for the granting and perfection of a first
priority security interest therein.



                                       36

<PAGE>



              (b) Without  limiting  the  generality  of the  foregoing  Section
5.03(a),  Borrower  shall  execute and deliver all  documents  necessary for the
granting of a first priority security  interest in any Collateral  determined by
Lender to be Eligible Collateral hereunder, including without limitation (i) all
instruments  evidencing  indebtedness payable to Borrower or pledged to Borrower
as security for a loan, (ii) all  instruments  granting or perfecting a security
interest  for the benefit of  Borrower or pledged to Borrower as security  for a
loan (including, without limitation,  collateral assignments,  pledge agreements
and UCC financing  statements),  (iii) all instruments evidencing an interest in
an entity  pledged  to  Borrower  as  security  for a loan  (including,  without
limitation,  partnership  interests,  shares of corporate  stock,  participation
interests,  and other  beneficial  interests of any kind),  (iv) all instruments
guaranteeing  the  repayment of  indebtedness  owed to  Borrower,  or pledged to
Borrower for the  repayment of a Loan and (v) all  agreements  among  holders of
debt or  equity  interests  providing  for a  priority  among  such  parties  of
interests in related assets forming the basis of an item of Collateral.

              Section 6. Representations and Warranties

              Borrower  represents  and warrants to Lender that  throughout  the
term of this Loan Agreement:

              6.01.  Existence.  Borrower (a) is a business trust duly organized
and validly existing under the laws of the jurisdiction of its organization, (b)
has all requisite  power,  and has all  governmental  licenses,  authorizations,
consents and approvals  necessary to own its assets and carry on its business as
now  being  or as  proposed  to be  conducted,  except  where  the  lack of such
licenses, authorizations,  consents and approvals would not be reasonably likely
to have a  Material  Adverse  Effect  on its  Property,  business  or  financial
condition or prospects;  and (c) is qualified to do business,  validly  existing
and is, to the extent determinable, in good standing, in all other jurisdictions
in which the nature of the  business  conducted  by it makes such  qualification
necessary,  except where failure so to qualify  would not be  reasonably  likely
(either  individually or in the aggregate) to have a Material  Adverse Effect on
its Property, business or financial condition or prospects.

              6.02.  Action.  Borrower has all  necessary  power,  authority and
legal right to execute,  deliver and perform its  obligations  under each of the
Loan Documents;  the execution,  delivery and performance by Borrower of each of
the Loan  Documents  have been duly  authorized by all  necessary  action on its
part; and each Loan Document has been duly and validly executed and delivered by
Borrower and  constitutes  a legal,  valid and binding  obligation  of Borrower,
enforceable against Borrower in accordance with its terms.

              6.03. Financial Condition.  Borrower agrees to promptly deliver to
Lender all publicly filed financial  information when and to the extent that the
same is made available to the general public.  Borrower has heretofore furnished
to Lender a copy of (a) its  consolidated  balance  sheet  and the  consolidated
balance sheets of its consolidated  Subsidiaries for the fiscal year of Borrower
ended  December 31, 1997 and the related  consolidated  statements of income and
retained   earnings  and  of  cash  flows  for  Borrower  and  its  consolidated
Subsidiaries  for such fiscal year,  setting  forth in each case in  comparative
form the figures for the previous year, (b) its  consolidated  balance sheet and
the consolidated balance sheets of its consolidated Subsidiaries for such fiscal
year and the related consolidated statements of income and retained earnings and
of cash flows for Borrower  and its  consolidated  Subsidiaries  for such fiscal
year,  setting  forth  in each  case in  comparative  form the  figures  for the
previous year,  with the opinion  thereon of 



                                       37

<PAGE>



Ernst & Young and Coopers & Lybrand and (c) its  consolidated  balance sheet and
the  consolidated  balance  sheets  of its  consolidated  Subsidiaries  for  the
quarterly  fiscal  period  of  Borrower  ended  March 31,  1998 and the  related
consolidated  statements  of income and  retained  earning and of cash flows for
Borrower and its  consolidated  Subsidiaries  for such quarterly fiscal periods,
setting  forth in each case in  comparative  form the figures  for the  previous
year. All such financial statements are complete and correct and fairly present,
in all material respects,  the consolidated  financial condition of Borrower and
its  Subsidiaries  and the  consolidated  results of their operations as at such
dates and for such fiscal  periods,  all in  accordance  with GAAP  applied on a
consistent  basis.  Since March 31,  1998,  there has been no  material  adverse
change in the  consolidated  business,  operations  or  financial  condition  of
Borrower and its consolidated  Subsidiaries taken as a whole from that set forth
in said financial statements.

              6.04.  Litigation.  There  are no  actions,  suits,  arbitrations,
investigations  or  proceedings  pending  or,  to the  best  of  its  knowledge,
threatened  against  Borrower or any of its Subsidiaries or affecting any of the
Property  of any of them  before  any  Governmental  Authority  (i) as to  which
individually or in the aggregate there is a reasonable  likelihood of an adverse
decision  which could be reasonably  likely to have a Material  Adverse  Effect,
(ii) which questions the validity or enforceability of any of the Loan Documents
or any  action  to be taken in  connection  with the  transactions  contemplated
hereby or (iii)  makes a claim or claims in an  aggregate  amount  greater  than
$1,000,000.00.

              6.05.  No Breach.  Neither (a) the  execution  and delivery of the
Loan Documents nor (b) the consummation of the transactions therein contemplated
in compliance with the terms and provisions thereof will conflict with or result
in a breach of the trust  agreement of Borrower,  or any applicable law, rule or
regulation,  or any  order,  writ,  injunction  or  decree  of any  Governmental
Authority,  or any Servicing Agreement or other material agreement or instrument
to which Borrower or any of its  Subsidiaries is a party or by which any of them
or any of  their  Property  is  bound or to  which  any of them is  subject,  or
constitute a default under any such  material  agreement or instrument or result
in the creation or imposition of any Lien (except for the Liens created pursuant
to this Loan Agreement) upon any Property of Borrower or any of its Subsidiaries
pursuant to the terms of any such agreement or instrument.

              6.06. Approvals. No authorizations,  approvals or consents of, and
no filings or registrations  with, any Governmental  Authority or any securities
exchange are necessary for the execution, delivery or performance by Borrower of
the Loan  Documents or for the  legality,  validity or  enforceability  thereof,
except for filings and  recordings in respect of the Liens  created  pursuant to
this Loan Agreement.

              6.07.  Margin   Regulations.   Neither  the  making  of  any  Loan
hereunder,  nor the use of the proceeds thereof, will violate or be inconsistent
with any provisions of Regulation T, U or X.

              6.08. Taxes.  Borrower and its Subsidiaries have filed all Federal
income tax returns and all other  material  tax returns  that are required to be
filed by them and have paid all taxes due  pursuant to such  returns or pursuant
to any  assessment  received  by any of them,  except  for any such taxes as are
being  appropriately   contested  in  good  faith  by  appropriate   proceedings
diligently  conducted  and with  respect to which  adequate  reserves  have been
provided.  The  charges,  accruals and reserves on the books of Borrower and its
Subsidiaries  in respect of taxes and other  governmental  charges  are,  in the
opinion of Borrower, adequate.



                                       38

<PAGE>



              6.09.  Investment  Company  Act.  Neither  Borrower nor any of its
Subsidiaries  is  an  "investment  company",  or a  company  "controlled"  by an
"investment  company" within the meaning of the Investment  Company Act of 1940,
as amended.

              6.10. Collateral; Collateral Security

              (a) Borrower has not assigned,  pledged,  or otherwise conveyed or
encumbered  any  Collateral to any other Person,  and  immediately  prior to the
pledge of such  Collateral  to Lender,  unless  otherwise  approved by Lender in
writing,  Borrower  was the  sole  owner  of such  Collateral  and had  good and
marketable  title thereto,  free and clear of all Liens, in each case except for
Liens to be released  simultaneously  with the Liens  granted in favor of Lender
hereunder.  No Collateral  pledged to Lender  hereunder was acquired by Borrower
from an Affiliate of Borrower unless otherwise approved by Lender in writing.

              (b) The  provisions of this Loan Agreement are effective to create
in favor of Lender a valid security interest in all right, title and interest of
Borrower in, to and under the Collateral.

              (c) (i)  Upon (x)  receipt  by  Custodian  of each  Mortgage  Note
evidencing a Mortgage Loan,  endorsed in blank by a duly  authorized  officer of
Borrower,  (y) the  recordation of the mortgage to Lender securing such Mortgage
Loan and an assignment of such mortgage and (z) the filing of a UCC-1  financing
statement with respect to such assignment of mortgage, Lender shall have a fully
perfected first priority security interest therein,  subject only to prior liens
and encumbrances permitted by Lender, in the Mortgage Loan evidenced thereby and
in Borrower's interest in the related Property.

              (ii) Upon (x)  receipt  by  Custodian  of each note  evidencing  a
Mezzanine Loan, endorsed in blank by a duly authorized officer of Borrower,  (y)
the  delivery  of a duly  executed  pledge to  Borrower  of  direct or  indirect
beneficial  interests  in the  underlying  property  and  the  filing  of  UCC-1
financing statements with respect thereto, and (z) the delivery by Borrower of a
duly  executed  pledge  of such  pledged  interests  and  the  filing  of  UCC-3
assignment statements with respect thereto,  Lender shall have a fully perfected
first  priority  security  interest  therein,  in the Mezzanine  Loan  evidenced
thereby, and in Borrower's interest in the related Property.

              (iii) As to all other Collateral, upon receipt by Custodian of all
documents  set forth in Lender's  notice to Borrower and  Custodian  pursuant to
Section  2.03(b)(x)  hereof,  Lender shall have a fully perfected first priority
security interest therein and in Borrower's interest in the related Property.

              (d) Upon the filing of financing  statements  on Form UCC-1 naming
Lender  as  "Secured  Party"  and  Borrower  as  "Debtor",  and  describing  the
Collateral,  in the  jurisdictions  and  recording  offices  for which  security
interests  may be perfected  in the  Collateral  by the filing of UCC  financing
statements,  the security  interests  granted  hereunder in the Collateral  will
constitute fully perfected first priority  security  interests under the Uniform
Commercial  Code in all right,  title and  interest of Borrower in, to and under
such  Collateral  which can be perfected by filing under the Uniform  Commercial
Code.



                                       39

<PAGE>



              6.11. Chief Executive Office. Borrower's chief executive office on
the Effective  Date is located at 605 Third Avenue,  26th Floor,  New York,  New
York 10016.

              6.12.  Location of Books and Records.  The location where Borrower
keeps its books and records,  including all computer tapes and records  relating
to the Collateral is its chief executive office.

              6.13.  True and Complete  Disclosure.  The  information,  reports,
financial  statements,  exhibits  and  schedules  furnished  in writing by or on
behalf of Borrower to Lender in connection with the negotiation,  preparation or
delivery of this Loan Agreement and the other Loan Documents or included  herein
or therein or delivered  pursuant hereto or thereto,  when taken as a whole, (x)
do not  contain  any untrue  statement  of  material  fact and (y)  contain  all
statements of material fact necessary to make the statements  herein or therein,
in light of the  circumstances  under  which they were made,  true.  All written
information  furnished  after the date  hereof by or on  behalf of  Borrower  to
Lender in connection  with this Loan  Agreement and the other Loan Documents and
the transactions  contemplated  hereby and thereby,  will be true,  complete and
accurate in every material  respect,  or (in the case of  projections)  based on
reasonable  estimates,  on the date as of which  such  information  is stated or
certified.  There is no fact  known to the  actual  knowledge  of a  Responsible
Officer of Borrower,  after due inquiry,  that could  reasonably  be expected to
have a Material Adverse Effect that has not been disclosed  herein, in the other
Loan  Documents  or  in  a  report,  financial  statement,   exhibit,  schedule,
disclosure  letter or other  writing  furnished to Lender for use in  connection
with the transactions contemplated hereby or thereby.

              6.14.  Tangible Net Worth. On the Effective Date, the Tangible Net
Worth is not less than the sum of (i) $100,000,000  plus (ii) an amount equal to
75% of the aggregate of positive changes in Borrower's book equity,  since March
31, 1998 (without deduction for quarterly losses).

              6.15.  ERISA. Each Plan to which Borrower or its Subsidiaries make
direct  contributions,  and, to the  knowledge of Borrower,  each other Plan and
each Multiemployer Plan, is in compliance in all material respects with, and has
been  administered in all material  respects in compliance  with, the applicable
provisions  of ERISA,  the Code and any other  Federal or State law. No event or
condition has occurred and is continuing as to which  Borrower would be under an
obligation to furnish a report to Lender under Section 7.01(d) hereof assuming a
request therefor has been made by Lender.

              Section 7.  Covenants of Borrower.  Borrower  covenants and agrees
with Lender that, so long as any Loan is  outstanding  and until payment in full
of all Secured Obligations:

              7.01.  Financial  Statements,  Reports,  etc.  Borrower  agrees to
promptly deliver to Lender all publicly filed financial  information when and to
the extent same is available to the general  public.  In addition to such public
financial  information,  Borrower  shall also  provide the  following  financial
information:

              (a) the Monthly Statement;

              (b) within forty-five (45) days following the end of each quarter,
a status  



                                       40

<PAGE>



report with respect to such quarter which  describes the cumulative  sources and
uses of the funds for the immediately  preceding  calendar quarter on each asset
pledged  under this Loan  Agreement and a detailed  report in a form  reasonably
satisfactory to Lender;

              (c) within forty-five (45) days following the end of each quarter,
a  certificate  from a  Responsible  Officer of Borrower  in form and  substance
reasonably satisfactory to Lender that there has been no Event of Default and no
Material Adverse Effect;

              (d) within fifteen (15) Business Days after Lender's request, such
further  information  with respect to the  operation of any real  property,  the
Collateral,  the  financial  affairs of Borrower and any Plan and  Multiemployer
Plan as may be requested by Lender,  including all business plans prepared by or
for Borrower; provided, however, that with respect to information not previously
known to, or in the possession of, Borrower relating to any Multiemployer  Plan,
Borrower  shall only be required to provide such  information as may be obtained
through good faith efforts;

              (e) upon Lender's request, a copy of any financial or other report
Borrower  shall receive from any  underlying  obligor with respect to an item of
Collateral within fifteen (15) days after Borrower's receipt thereof; and

              (f) such other reports as Lender shall reasonably require.

              7.02. Litigation.  Borrower will promptly, and in any event within
10 days after service of process on any of the following,  give to Lender notice
of all  litigation,  actions  suits,  arbitrations,  investigations  (including,
without  limitation,  any of the foregoing  which are pending or  threatened) or
other  legal  or  arbitrable  proceedings  affecting  Borrower  or  any  of  its
Subsidiaries  or  affecting  any of the  Property  of any  of  them  before  any
Governmental  Authority  that  (i)  questions  or  challenges  the  validity  or
enforceability  of any of the  Loan  Documents  or any  action  to be  taken  in
connection  with the  transactions  contemplated  hereby,  (ii) makes a claim or
claims in an  aggregate  amount  greater  than  $1,000,000.00,  or (iii)  which,
individually or in the aggregate,  if adversely  determined  could reasonably be
likely to have a Material Adverse Effect.

              7.03. Existence, etc. Borrower will:

              (a)  preserve  and  maintain  its legal  existence  and all of its
material rights,  privileges,  licenses and franchises (provided that nothing in
this Section  7.03(a) shall prohibit any transaction  expressly  permitted under
Section 7.04 hereof);

              (b) comply with the  requirements of all applicable  laws,  rules,
regulations  and  orders  of  Governmental   Authorities   (including,   without
limitation,  all environmental laws) if failure to comply with such requirements
would be reasonably  likely (either  individually or in the aggregate) to have a
Material  Adverse Effect on its Property,  business or financial  condition,  or
prospects;

              (c) keep adequate records and books of account,  in which complete
entries will be made in accordance with GAAP consistently applied;

              (d) not move its chief executive  office from the address referred
to in Section 6.11 unless it shall have  provided  Lender 10 days' prior written
notice of such change;



                                       41

<PAGE>



              (e) pay and  discharge  all taxes,  assessments  and  governmental
charges  or levies  imposed  on it or on its  income or profits or on any of its
Property prior to the date on which  penalties  attach  thereto,  except for any
such tax, assessment,  charge or levy the payment of which is being contested in
good faith and by proper  proceedings  and against which  adequate  reserves are
being maintained; and

              (f) permit  representatives  of  Lender,  during  normal  business
hours, to examine, copy and make extracts from its books and records, to inspect
any of its  Properties,  and to  discuss  its  business  and  affairs  with  its
officers, all to the extent reasonably requested by Lender.

              7.04. Prohibition of Fundamental Changes. Borrower shall not enter
into any transaction of merger or consolidation  or amalgamation,  or liquidate,
wind  up  or  dissolve  itself  (or  suffer  any  liquidation,   winding  up  or
dissolution)  or sell all or  substantially  all of its assets;  provided,  that
Borrower  may  enter  into a merger or  consolidation  if (a) the  surviving  or
resulting entity shall be a corporation or partnership  organized under the laws
of the United  States or any state  thereof;  (b) such  entity  shall  expressly
assume by written  agreement,  in form and substance  satisfactory  to Lender in
Lender's  sole  discretion,  the  performance  of all of  Borrower's  duties and
obligations under this Loan Agreement,  the Note and the Loan Documents; and (c)
such entity shall be at least as  creditworthy  as Borrower,  as  determined  by
Lender in Lender's sole and absolute discretion; and, provided, further, that if
after giving effect thereto,  no Default would exist hereunder.  Notwithstanding
the foregoing,  Borrower shall not enter into or be subject to any  transaction,
and no direct or indirect  change in the ownership  structure of Borrower  shall
occur (whether or not within Borrower's  control),  if as a result thereof:  (a)
any of Craig M.  Hatkoff,  John R. Klopp and Samuel Zell would no longer  retain
his  respective  present or comparable or more senior offices (Vice Chairman and
Chairman of the Executive Committee;  Chief Executive Officer and Vice Chairman;
and Chairman of the Board,  respectively) and directorships,  or (b) in Lender's
judgment, such individuals would no longer collectively retain effective control
of Borrower's business and operations.

              7.05.  Borrowing  Base  Deficiency.  If at any time there exists a
Borrowing Base  Deficiency,  Borrower shall cure same in accordance with Section
2.04 hereof.

              7.06. Notices. Borrower shall give notice to Lender:

              (a) promptly upon receipt of notice or knowledge of the occurrence
of any Default or Event of Default;

              (b) with respect to any  Collateral  pledged to Lender  hereunder,
immediately  upon  receipt of any  principal  payment  (in full or  partial)  or
payment in respect of an Equity Interest;

              (c) with respect to any  Collateral  pledged to Lender  hereunder,
immediately upon receipt of notice or knowledge that the underlying Property has
been damaged by waste,  fire,  earthquake or earth movement,  windstorm,  flood,
tornado or other casualty,  or otherwise  damaged so as to affect  adversely the
Asset Value of such pledged Collateral;

              (d)  promptly  upon  receipt  of  notice or  knowledge  of (i) any
default  related 



                                       42

<PAGE>



to any Collateral unless otherwise  specifically  approved by Lender in writing,
(ii) any Lien or security interest (other than security interests created hereby
or by the other  Loan  Documents)  on,  or claim  asserted  against,  any of the
Collateral,  (iii) any event or change in circumstances  has or could reasonably
be expected to have an adverse affect on the Collateral  Value of the Collateral
for a Loan or (iv) any event or change in  circumstances  which could reasonably
be expected to have a Material Adverse Effect;

              (e) with  respect  to any item of  Collateral  pledged  to  Lender
hereunder,   promptly  upon  entering  into  a  modification  of  any  documents
pertaining to such item of Collateral which would have a material adverse effect
on such item of Collateral; and

              (f) with respect to any  Collateral  pledged to Lender  hereunder,
immediately  upon the  acquisition  or receipt by Borrower or any  Affiliate  of
Borrower  of any  interest  of any  kind in  respect  of such  Collateral  which
interest has not been pledged to Lender as Collateral under this Loan Agreement.

              Each notice  pursuant to this Section  shall be  accompanied  by a
statement of a  Responsible  Officer of Borrower  setting  forth  details of the
occurrence  referred to therein and stating  what action  Borrower  has taken or
proposes to take with respect thereto.

              7.07.  Reports.  Borrower  shall  provide  Lender with a quarterly
report,  which report shall include,  among other items, a summary of Borrower's
delinquency  and loss  experience  with  respect to any  Collateral  serviced by
Borrower,  any  Servicer  or any  designee of either,  plus any such  additional
reports as Lender may  reasonably  request  with  respect to  Borrower's  or any
Servicer's servicing portfolio or pending originations of Collateral.

              7.08.  Transactions with Affiliates.  Borrower will not, except as
approved by Lender in writing, enter into any transaction in any manner relating
to any item of Collateral hereunder,  including without limitation any purchase,
sale,  lease or exchange of property or the  rendering of any service,  with any
Affiliate;  provided,  however,  that Lender may  consider for approval any such
transaction which is (a) otherwise  permitted under this Loan Agreement,  (b) in
the ordinary  course of  Borrower's  business  and (c) upon fair and  reasonable
terms no less  favorable to Borrower than it would obtain in a comparable  arm's
length  transaction  with a Person which is not an Affiliate,  or make a payment
under such transactions that is not otherwise  permitted by this Section 7.08 to
any Affiliate.  In no event shall Borrower pledge to Lender  hereunder any items
of Collateral acquired by Borrower from an Affiliate of Borrower.

              7.09.  Foreclosure or Other Remediation by Borrower.  Borrower may
propose,  and Lender will  consider but shall be under no obligation to approve,
strategies  for the  foreclosure  or other  realization  upon the  security  for
underlying loans held by Borrower relating to items of Collateral hereunder.

              7.10.  Limitation on Liens.  Borrower  will defend the  Collateral
against,  and will take such other action as is  necessary to remove,  any Lien,
security  interest  or claim on or to the  Collateral,  other than the  security
interests  created,  or  otherwise  specifically  permitted in writing by Lender
under this Loan  Agreement,  and  Borrower  will  defend  the  right,  title and
interest  of  Lender's  in and to any of the  Collateral  against the claims and
demands of all  persons  whomsoever.  Borrower  may  request  from time to time,
subject  to  Lender's   approval  in  Lender's  sole   determination,   to  sell
participation  interests in its  interests in items of  Collateral,  the sale of



                                       43

<PAGE>



which participation  interests shall be arm's length transactions and subject to
such terms and conditions as Lender in its sole discretion shall require.

              7.11. Limitation on Distributions. After the occurrence and during
the continuation of any Event of Default, Borrower shall not make any payment on
account of, or set apart assets for, a sinking or other  analogous  fund for the
purchase, redemption,  defeasance, retirement or other acquisition of any equity
or partnership interest of Borrower,  whether now or hereafter  outstanding,  or
make any other  distribution in respect thereof,  either directly or indirectly,
whether in cash or property or in obligations of Borrower.

              7.12. Maintenance of Tangible Net Worth. Borrower shall not permit
Tangible Net Worth at any time to be less than the sum of (i) $100,000,000  plus
(ii) an amount equal to 75% of the  aggregate of positive  changes in Borrower's
book equity since March 31, 1998.

              7.13.  Maintenance of Ratio of Earnings  Before  Interest,  Taxes,
Depreciation  and  Amortization  to Interest and Preferred  Dividends.  Borrower
shall not permit the ratio of (a) earnings before interest,  taxes, depreciation
and  amortization  to (b) the sum of (i)  interest  expense  and (ii)  preferred
dividends  (specifically excluding any convertible trust preferred dividends) to
be less than 1.20:1.

              7.14.  Maintenance of Ratio of Total  Indebtedness to Tangible Net
Worth. Borrower shall not permit the ratio of Total Indebtedness to Tangible Net
Worth at any time to be  greater  than 5:1.  Lender  may  consider  waiving  the
foregoing  requirement  under  certain  circumstances  if requested by Borrower;
however, Lender shall be under no obligation to do so.

              7.15.  Servicer;  Servicing Tape. Borrower shall provide to Lender
on the fifth  Business  Day of each month a computer  readable  file  containing
servicing  information,  including without  limitation those fields specified by
Lender from time to time, on a  loan-by-loan  basis and in the  aggregate,  with
respect to the Mortgage  Loans,  Mezzanine Loans and Equity  Interests  serviced
hereunder by Borrower or any Servicer.  Borrower  shall not cause any Collateral
to be  serviced  by any  Servicer  other than a Servicer  expressly  approved in
writing by Lender.

              7.16.  Remittance  of  Prepayments.  Borrower  shall  remit,  with
sufficient detail to enable Lender to appropriately identify the Loan, or Loans,
to which any amount  remitted  applies,  to Lender on each Thursday (or the next
Business Day if such Thursday is not a Business  Day) all principal  prepayments
that  Borrower has received  during the previous  week in an amount equal to the
sum of the  Asset-Specific  Loan  Balances  being  prepaid,  together  with  all
interest due thereon  through the date of such  remittance,  any and all charges
due with  respect to such Loans and any and all costs and  expenses  incurred by
Lender (as  provided in this Loan  Agreement)  in  connection  with such Loan or
Loans and the prepayment thereof.

              Section 8. Event of Default.  Each of the  following  events shall
constitute an event of default (an "Event of Default") hereunder:

              (a) Borrower  shall  default in the payment of any principal of or
interest on any Loan when due (whether at stated maturity,  upon acceleration or
at mandatory or optional prepayment); or



                                       44

<PAGE>



              (b) Borrower  shall  default in the payment of any principal of or
interest  on any MS  Indebtedness  when due  (whether at stated  maturity,  upon
acceleration or at mandatory or optional prepayment); or

              (c)  Borrower  shall  default in the  payment of any other  amount
payable by it hereunder or under any other Loan Document after  notification  by
Lender of such default,  and such default shall have  continued  unremedied  for
seven (7) Business Days; or

              (d) any  representation,  warranty or certification made or deemed
made  herein,  or in any other Loan  Document  by  Borrower  or any  certificate
furnished to Lender pursuant to the provisions  hereof or thereof shall prove to
have been false or  misleading  in any  material  respect as of the time made or
furnished (other than the  representations and warranties set forth in Section 6
hereof  which  shall be  considered  solely for the  purpose of Section  2.04(b)
hereof;  unless Borrower shall have made any such representations and warranties
with knowledge that they were materially  false or misleading at the time made);
or

              (e) Borrower shall fail to comply with the requirements of Section
7.03(a), Section 7.04, Section 7.05, Section 7.06, or Sections 7.08 through 7.16
hereof;  or Borrower  shall  otherwise fail to comply with the  requirements  of
Section 7.03 hereof and such default shall  continue  unremedied for a period of
ten (10) Business  Days; or Borrower  shall fail to observe or perform any other
covenant  or  agreement  contained  in this Loan  Agreement  or any  other  Loan
Document and such failure to observe or perform shall continue  unremedied for a
period of ten (10) Business Days; or

              (f) a final  judgment  or  judgments  for the  payment of money in
excess of  $5,000,000.00  in the aggregate shall be rendered against Borrower or
any of its Subsidiaries by one or more courts, administrative tribunals or other
bodies having  jurisdiction and the same shall not be satisfied,  discharged (or
provision  shall  not be  made  for  such  discharge)  or  bonded,  or a stay of
execution thereof shall not be procured, within sixty (60) days from the date of
entry thereof, and Borrower or any such Subsidiary shall not, within said period
of sixty (60) days,  or such longer  period  during which  execution of the same
shall  have been  stayed or bonded,  appeal  therefrom  and cause the  execution
thereof to be stayed during such appeal; or

              (g) Borrower shall admit in writing its inability to pay its debts
as such debts become due; or

              (h)  Borrower  or any of its  Subsidiaries  shall (i) apply for or
consent to the  appointment  of, or the  taking of  possession  by, a  receiver,
custodian,  trustee, examiner or liquidator or the like of itself or of all or a
substantial part of its property, (ii) make a general assignment for the benefit
of its creditors,  (iii)  commence a voluntary  case under the Bankruptcy  Code,
(iv) file a petition  seeking to take  advantage  of any other law  relating  to
bankruptcy, insolvency, reorganization, liquidation, dissolution, arrangement or
winding-up, or composition or readjustment of debts, (v) fail to controvert in a
timely and  appropriate  manner,  or acquiesce in writing to, any petition filed
against it in an  involuntary  case under the  Bankruptcy  Code or (vi) take any
corporate or other action for the purpose of effecting any of the foregoing; or

              (i)  a  proceeding  or  case  shall  be  commenced,   without  the
application or consent of Borrower or any of its  Subsidiaries,  in any court of
competent   jurisdiction,   seeking   (i)   its   reorganization,   liquidation,
dissolution,  arrangement or winding-up,  or the  composition or 



                                       45

<PAGE>



readjustment of its debts,  (ii) the appointment of, or the taking of possession
by, a receiver, custodian, trustee, examiner, liquidator or the like of Borrower
or any such  Subsidiary or of all or any  substantial  part of its property,  or
(iii) similar relief in respect of Borrower or any such Subsidiary under any law
relating to bankruptcy, insolvency,  reorganization,  liquidation,  dissolution,
arrangement  or  winding-up,  or  composition  or adjustment of debts,  and such
proceeding or case shall continue  undismissed,  or an order, judgment or decree
approving  or  ordering  any of the  foregoing  shall be  entered  and  continue
unstayed and in effect, for a period of sixty (60) or more days; or an order for
relief  against  Borrower  or  any  such  Subsidiary  shall  be  entered  in  an
involuntary case under the Bankruptcy Code; or

              (j)  the  Custodial  Agreement  or any  Loan  Document  shall  for
whatever  reason be terminated  or cease to be in full force and effect,  or the
enforceability thereof shall be contested by Borrower; or

              (k)  Borrower  shall  grant,  or suffer to exist,  any Lien on any
Collateral  except  the Liens  contemplated  hereby;  or the Liens  contemplated
hereby shall cease to be first  priority  perfected  Liens on the  Collateral in
favor of Lender or shall be Liens in favor of any Person other than Lender; or

              (l) Borrower or any of Borrower's  Affiliates  shall be in default
under any note, indenture, loan agreement, guaranty, swap agreement or any other
contract to which it is a party (other than MS Indebtedness),  which default (i)
involves  the  failure  to  pay  a  matured  obligation,  or  (ii)  permits  the
acceleration of the maturity of obligations by any other party to or beneficiary
of such note,  indenture,  loan  agreement,  guaranty,  swap  agreement or other
contract,  in  any  such  case  in  which  the  amount  of  such  obligation  or
obligations, in the aggregate, exceed $10,000,000.00; or

              (m) any  materially  adverse  change  in the  Property,  business,
financial  condition or prospects of Borrower or any of its  Subsidiaries  shall
occur, in each case as determined by Lender in its sole discretion, or any other
condition shall exist which, in Lender's sole discretion, constitutes a material
impairment  of  Borrower's  ability to perform its  obligations  under this Loan
Agreement, the Note or any other Loan Document.

              Section 9. Remedies Upon Default

              (a) Upon the  occurrence  of one or more  Events of Default  other
than those referred to in Section 8(g) or (h),  Lender may  immediately  declare
the  principal  amount  of the  Loans  then  outstanding  under  the  Note to be
immediately  due and payable,  together  with all interest  thereon and fees and
expenses accruing under this Loan Agreement.  Upon the occurrence of an Event of
Default referred to in Sections 8(g) or (h), such amounts shall  immediately and
automatically  become due and payable  without any further action by any Person.
Upon  such  declaration  or  such  automatic  acceleration,   the  balance  then
outstanding  on the Note  shall  become  immediately  due and  payable,  without
presentment,  demand, protest or other formalities of any kind, all of which are
hereby expressly waived by Borrower.

              (b) Upon the  occurrence of one or more Events of Default,  Lender
shall have the right to obtain physical  possession of the Servicing Records and
all  other  files of  Borrower  relating  to the  Collateral  and all  documents
relating  to the  Collateral  which  are then or may  thereafter  come in to the
possession of Borrower or any third party acting for Borrower and 




                                       46

<PAGE>



Borrower  shall  deliver to Lender such  assignments  as Lender  shall  request.
Lender shall be entitled to specific  performance  of all agreements of Borrower
contained in this Loan Agreement.

              (c) Upon the occurrence of an Event of Default,  without  limiting
any other  rights or remedies of Lender,  Lender shall have the right to set off
and apply any and all deposits (general or special, time or demand,  provisional
or final) at any time held by or for account of Lender or Lender's Affiliates to
any indebtedness at any time owing to Lender to the credit or for the account of
Borrower  against any and all of the  Indebtedness of Borrower,  irrespective of
whether Lender shall have made any demand under this Loan  Agreement,  the Note,
any other Security  Document or any other document  executed in connection  with
any other MS Indebtedness.

              Section  10. No Duty of  Lender.  The powers  conferred  on Lender
hereunder are solely to protect  Lender's  interests in the Collateral and shall
not  impose  any duty  upon it to  exercise  any such  powers.  Lender  shall be
accountable  only for  amounts  that it  actually  receives  as a result  of the
exercise  of such  powers,  and neither it nor any of its  officers,  directors,
employees or agents shall be  responsible  to Borrower for any act or failure to
act  hereunder,  except  for  its or  their  own  gross  negligence  or  willful
misconduct.

              Section 11. Miscellaneous

              11.01. Waiver. No failure on the part of Lender to exercise and no
delay in exercising,  and no course of dealing with respect to, any right, power
or privilege  under any Loan  Document  shall operate as a waiver  thereof,  nor
shall any single or partial exercise of any right,  power or privilege under any
Loan Document  preclude any other or further exercise thereof or the exercise of
any other right, power or privilege. The remedies provided herein are cumulative
and not exclusive of any remedies provided by law.

              11.02.  Notices.  Except as otherwise  expressly permitted by this
Loan  Agreement,  all notices,  requests and other  communications  provided for
herein and under the  Custodial  Agreement  (including  without  limitation  any
modifications  of, or waivers,  requests or consents under, this Loan Agreement)
shall be given or made in  writing  (including  without  limitation  by telex or
telecopy)  delivered  to the  intended  recipient  at the  "Address for Notices"
specified below its name on the signature pages hereof or thereof; or, as to any
party,  at such other  address as shall be designated by such party in a written
notice to each other party.  Except as otherwise provided in this Loan Agreement
and except for notices given under  Section 2 (which shall be effective  only on
receipt),  all such communications  shall be deemed to have been duly given when
transmitted  by telex or telecopy or  personally  delivered or, in the case of a
mailed notice, upon receipt, in each case given or addressed as aforesaid.

              11.03. Indemnification and Expenses

              (a) Borrower  agrees to hold Lender  harmless  from and  indemnify
Lender against all liabilities,  losses, damages,  judgments, costs and expenses
of any kind which may be imposed  on,  incurred by or  asserted  against  Lender
(collectively,  the "Costs")  relating to or arising out of this Loan Agreement,
the Note,  any other Loan  Document or any  transaction  contemplated  hereby or
thereby,  or any  amendment,  supplement  or  modification  of, or any waiver or
consent under or in respect of, this Loan  Agreement,  the Note,  any other Loan




                                       47

<PAGE>



Document or any transaction  contemplated hereby or thereby, that, in each case,
results  from  anything  other  than  Lender's   gross   negligence  or  willful
misconduct. Without limiting the generality of the foregoing, Borrower agrees to
hold Lender harmless from and indemnify Lender against all Costs with respect to
all  Collateral  Loans and Equity  Interests  relating  to or arising out of any
violation or alleged violation of any  environmental  law, rule or regulation or
any consumer credit laws,  including without limitation the Truth in Lending Act
and/or the Real Estate  Settlement  Procedures Act, that, in each case,  results
from anything other than Lender's gross negligence or willful misconduct. In any
suit,  proceeding or action brought by Lender in connection  with any Collateral
for any sum owing  thereunder,  or to enforce any  provisions of any  Collateral
Documents,  Borrower  will save,  indemnify  and hold Lender  harmless  from and
against all expense, loss or damage suffered by reason of any defense,  set-off,
counterclaim,  recoupment  or reduction or liability  whatsoever  of the account
debtor  or  obligor  thereunder,  arising  out of a breach  by  Borrower  of any
obligation  thereunder or arising out of any other  agreement,  indebtedness  or
liability at any time owing to or in favor of such account  debtor or obligor or
its successors  from Borrower.  Borrower also agrees to reimburse  Lender as and
when billed by Lender for all Lender's reasonable costs and expenses incurred in
connection  with the  enforcement or the  preservation  of Lender's rights under
this Loan  Agreement,  the Note,  any other  Loan  Document  or any  transaction
contemplated hereby or thereby, including without limitation the reasonable fees
and   disbursements  of  its  counsel.   Borrower  hereby   acknowledges   that,
notwithstanding  the fact  that  the  Note is  secured  by the  Collateral,  the
obligation of Borrower under the Note is a recourse obligation of Borrower.

              (b) Borrower agrees to pay as and when billed by Lender all of the
reasonable  out-of-pocket  costs and expenses  incurred by Lender in  connection
with  the  development,   preparation  and  execution  of,  and  any  amendment,
supplement or  modification  to, this Loan  Agreement,  the Note, any other Loan
Document or any other  documents  prepared in connection  herewith or therewith.
Borrower  agrees to pay as and when  billed by Lender  all of the  out-of-pocket
costs  and  expenses   incurred  in  connection   with  the   consummation   and
administration  of the transactions  contemplated  hereby and thereby  including
without  limitation (i) all the reasonable fees,  disbursements  and expenses of
counsel to Lender and (ii) all the due diligence, inspection, testing and review
costs and expenses incurred by Lender with respect to Collateral under this Loan
Agreement,  including,  but not limited to, those costs and expenses incurred by
Lender pursuant to Sections 11.03(a), 11.14 and 11.15 hereof.

              11.04. Amendments.  Except as otherwise expressly provided in this
Loan  Agreement,  any  provision  of this  Loan  Agreement  may be  modified  or
supplemented  only by an instrument in writing signed by Borrower and Lender and
any provision of this Loan Agreement may be waived by Lender.

              11.05.  Successors  and  Assigns.  This  Loan  Agreement  shall be
binding upon and inure to the benefit of the parties hereto and their respective
successors and permitted assigns.

              11.06.  Survival.  The obligations of Borrower under Sections 3.03
and 11.03 hereof shall survive the repayment of the Loans and the termination of
this Loan  Agreement.  In addition,  each  representation  and warranty  made or
deemed to be made by a request for a borrowing,  herein or pursuant hereto shall
survive the making of such representation and warranty,  and Lender shall not be
deemed to have waived,  by reason of making any Loan, any Default that may arise
because any such  representation  or  warranty  shall have proved to be false 



                                       48

<PAGE>



or misleading,  notwithstanding  that Lender may have had notice or knowledge or
reason to believe that such  representation  or warranty was false or misleading
at the time such Loan was made.

              11.07.  Captions.  The table of contents  and captions and section
headings  appearing  herein are included solely for convenience of reference and
are not  intended to affect the  interpretation  of any  provision  of this Loan
Agreement.

              11.08.  Counterparts.  This Loan  Agreement may be executed in any
number of counterparts, all of which taken together shall constitute one and the
same  instrument,  and any of the parties hereto may execute this Loan Agreement
by signing any such counterpart.

              11.09. Loan Agreement  Constitutes  Security Agreement;  Governing
Law. This Loan Agreement shall be governed by New York law without  reference to
choice of law doctrine,  and shall  constitute a security  agreement  within the
meaning of the Uniform Commercial Code.

              11.10.  SUBMISSION  TO  JURISDICTION;   WAIVERS.  BORROWER  HEREBY
IRREVOCABLY AND UNCONDITIONALLY:

              (A)  SUBMITS FOR ITSELF AND ITS  PROPERTY  IN ANY LEGAL  ACTION OR
PROCEEDING  RELATING  TO THIS  LOAN  AGREEMENT,  THE  NOTE  AND THE  OTHER  LOAN
DOCUMENTS,  OR FOR  RECOGNITION  AND  ENFORCEMENT  OF ANY  JUDGMENT  IN  RESPECT
THEREOF, TO THE NON-EXCLUSIVE GENERAL JURISDICTION OF THE COURTS OF THE STATE OF
NEW YORK,  THE FEDERAL  COURTS OF THE UNITED  STATES OF AMERICA FOR THE SOUTHERN
DISTRICT OF NEW YORK, AND APPELLATE COURTS FROM ANY THEREOF;

              (B) CONSENTS THAT ANY SUCH ACTION OR PROCEEDING  MAY BE BROUGHT IN
SUCH COURTS AND, TO THE EXTENT  PERMITTED BY LAW,  WAIVES ANY OBJECTION  THAT IT
MAY NOW OR HEREAFTER  HAVE TO THE VENUE OF ANY SUCH ACTION OR  PROCEEDING IN ANY
SUCH COURT OR THAT SUCH  ACTION OR  PROCEEDING  WAS  BROUGHT IN AN  INCONVENIENT
COURT AND AGREES NOT TO PLEAD OR CLAIM THE SAME;

              (C)  AGREES  THAT  SERVICE  OF  PROCESS  IN  ANY  SUCH  ACTION  OR
PROCEEDING  MAY BE EFFECTED BY MAILING A COPY THEREOF BY REGISTERED OR CERTIFIED
MAIL (OR ANY  SUBSTANTIALLY  SIMILAR  FORM OF  MAIL),  POSTAGE  PREPAID,  TO ITS
ADDRESS SET FORTH UNDER ITS  SIGNATURE  BELOW OR AT SUCH OTHER  ADDRESS OF WHICH
LENDER SHALL HAVE BEEN NOTIFIED; AND

              (D) AGREES THAT  NOTHING  HEREIN  SHALL AFFECT THE RIGHT TO EFFECT
SERVICE OF PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR SHALL LIMIT THE RIGHT
TO SUE IN ANY OTHER JURISDICTION.

              11.11.  WAIVER OF JURY TRIAL.  EACH OF BORROWER AND LENDER  HEREBY
IRREVOCABLY  WAIVES,  TO THE FULLEST EXTENT 



                                       49

<PAGE>



PERMITTED  BY  APPLICABLE  LAW,  ANY AND ALL RIGHT TO TRIAL BY JURY IN ANY LEGAL
PROCEEDING  ARISING OUT OF OR RELATING  TO THIS LOAN  AGREEMENT,  ANY OTHER LOAN
DOCUMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY.

              11.12. Acknowledgments. Borrower hereby acknowledges that:

              (a) it has been advised by counsel in the  negotiation,  execution
and delivery of this Loan Agreement, the Note and the other Loan Documents;

              (b) Lender has no  fiduciary  relationship  to  Borrower,  and the
relationship  between Borrower and Lender is solely that of debtor and creditor;
and

              (c) no joint venture exists between Lender and Borrower.

              11.13.  Hypothecation  or Pledge of Loans.  Lender shall have free
and  unrestricted use of all Collateral and nothing in this Loan Agreement shall
preclude Lender from engaging in repurchase  transactions with the Collateral or
otherwise pledging, repledging, transferring,  hypothecating, or rehypothecating
the  Collateral  or pledging  or  otherwise  transferring  its rights to payment
hereunder  in respect of any Loan made  hereunder;  provided,  that no action by
Lender referred to in this sentence shall confer on any Person other than Lender
any right against  Borrower to require any prepayment  under Section 2.04 hereof
or any  right to  enforce  against  Borrower  any other  provision  of this Loan
Agreement,  but may grant to any Person  the right to require  Lender to enforce
any such  provisions.  Nothing  contained in this Loan Agreement  shall obligate
Lender to segregate any Collateral delivered to Lender by Borrower.

              11.14. Servicing.

              (a) Borrower  covenants to maintain or cause the  servicing of the
Collateral to be maintained  with respect to each type of Collateral  pledged to
Lender hereunder in conformity with accepted and prudent servicing  practices in
the industry for such same type of Collateral  and in a manner at least equal in
quality to the servicing Borrower provides for assets similar to such Collateral
which it owns.  In the event  that the  preceding  language  is  interpreted  as
constituting one or more servicing contracts, each such servicing contract shall
terminate  automatically upon the earliest of (i) an Event of Default,  (ii) the
date on which all the  Secured  Obligations  have been paid in full or (iii) the
transfer of servicing  approved by Borrower and Lender,  which Lender's  consent
shall not be  unreasonably  withheld.  Midland Loan Services,  L.P. shall be the
initial servicer.

              (b) If the  Collateral,  or any  portion  thereof,  is serviced by
Borrower,  (i)  Borrower  agrees that Lender is the  collateral  assignee of all
servicing  records,   including  but  not  limited  to  any  and  all  servicing
agreements,  files,  documents,  records,  data bases, computer tapes, copies of
computer tapes, proof of insurance  coverage,  insurance  policies,  appraisals,
other closing  documentation,  payment  history  records,  and any other records
relating to or  evidencing  the  servicing of such  Collateral  (the  "Servicing
Records"),  and (ii) Borrower grants Lender a security interest in all servicing
fees and rights relating to such Collateral and all Servicing  Records to secure
the  obligation of Borrower or its designee to service in  conformity  with this
Section and any other  obligation of Borrower to Lender.  Borrower  covenants to
safeguard such  



                                       50

<PAGE>


Servicing  Records  and to  deliver  them  promptly  to Lender  or its  designee
(including Custodian) at Lender's request.

              (c) If the Collateral,  or any portion  thereof,  is serviced by a
third party servicer (such third party servicer,  the "Servicer"),  Borrower (i)
shall  provide a copy of the  servicing  agreement to Lender,  which shall be in
form and substance  acceptable to Lender (the "Servicing  Agreement");  and (ii)
hereby  irrevocably  assigns to Lender and Lender's  successors  and assigns all
right,  title,  interest of Borrower in, to and under,  and the benefits of, any
Servicing  Agreement  with  respect to such  Collateral.  Any  successor  to the
Servicer  shall be  approved  in  writing  by Lender  prior to such  successor's
assumption of servicing obligations with respect to such Collateral.

              (d) Borrower  shall  provide to Lender a letter from  Borrower (if
Borrower is the  Servicer)  or the  Servicer,  as the case may be, to the effect
that upon the  occurrence  of an Event of  Default,  Lender  may  terminate  any
Servicing  Agreement  and  transfer  servicing  to its  designee,  at no cost or
expense to  Lender,  it being  agreed  that  Borrower  will pay any and all fees
required to terminate the Servicing  Agreement and to effectuate the transfer of
servicing to the designee of Lender.

              (e) After the Funding Date,  until the pledge of any Collateral is
relinquished  by  Custodian,  Borrower will have no right to modify or alter the
terms of any of the documents  pertaining to such  Collateral  and Borrower will
have no obligation  or right to repossess  such  Collateral or substitute  other
Collateral,  except as provided in the Custodial Agreement;  provided,  however,
that so long as no Default or Event of Default has occurred  and is  continuing,
Borrower may enter into such  modifications of the terms of such documents as do
not, as to any individual item of Collateral,  (i) result in a negative monetary
effect or (ii) constitute a material adverse effect.

              (f) In the  event  Borrower  or its  Affiliate  is  servicing  any
Collateral,   Borrower  shall  permit  Lender  to  inspect   Borrower's  or  its
Affiliate's  servicing  facilities,  as the  case  may be,  for the  purpose  of
satisfying  Lender that Borrower or its  Affiliate,  as the case may be, has the
ability to service such Collateral as provided in this Loan Agreement.

              (g)  Borrower  shall cause the  Servicer to provide a copy of each
report and notice sent to Borrower to be sent to Lender concurrently therewith.

              11.15.  Periodic Due Diligence Review.  Borrower acknowledges that
Lender has the right to perform continuing due diligence reviews with respect to
the Collateral,  for purposes of verifying  compliance with the representations,
warranties and specifications made hereunder,  or determining and re-determining
the Borrowing  Base under Section  2.04(a)  hereof,  or otherwise,  and Borrower
agrees  that  Lender,  at its  option,  has the  right at any time to  conduct a
partial  or  complete  due  diligence  review  on any  or all of the  Collateral
securing the Loans, including,  without limitation,  ordering new credit reports
and  Appraisals on the  applicable  Collateral  and otherwise  regenerating  the
information used to originate such Eligible Collateral.  Upon reasonable (but no
less  than one (1)  Business  Day)  prior  notice  to  Borrower,  Lender  or its
authorized  representatives  will be permitted  during normal  business hours to
examine,  inspect, and make copies and extracts of, the Collateral Files and any
and all documents,  records, agreements,  instruments or information relating to
such  Collateral  in the  possession  or under the  control of  Borrower  and/or
Custodian.  Borrower  also  shall  make  available  to  Lender  a  



                                       51

<PAGE>



knowledgeable  financial  or  accounting  officer for the  purpose of  answering
questions respecting the Collateral Files and the Collateral. Borrower agrees to
cooperate  with Lender and any third party  underwriter  designated by Lender in
connection  with such  underwriting,  including,  but not limited to,  providing
Lender and any third party  underwriter  with  access to any and all  documents,
records,  agreements,  instruments or information relating to such Collateral in
the possession, or under the control, of Borrower.  Borrower further agrees that
Borrower shall reimburse Lender for any and all out-of-pocket costs and expenses
incurred  by Lender in  connection  with  Lender's  activities  pursuant to this
Section 11.15.

              11.16.   Intent.  The  parties  recognize  that  each  Loan  is  a
"securities  contract" as that term is defined in Section 741 of Title 11 of the
United States Code, as amended. 

              11.17. Change of Borrower's State of Formation.  If Borrower shall
change the State under whose laws Borrower  shall be organized,  Borrower  shall
promptly provide Lender with a copy of its new Declaration of Trust, Articles of
Incorporation or similar document,  certified by the Secretary of State or other
appropriate  official  of  Borrower's  new State of  formation,  if  applicable,
together with such opinions of counsel  regarding such change as Lender,  in its
sole discretion, shall require.

              11.18.  Trustee  Exculpation.  The  parties  agree that except for
fraudulent acts, willful  misrepresentation  or gross negligence,  no trustee of
Borrower shall have personal liability hereunder to Lender and any obligation of
Borrower  hereunder  to Lender  shall be  satisfied  solely  from the  assets of
Borrower.

                            [SIGNATURE PAGE FOLLOWS]



                                       52

<PAGE>



              WITNESS  WHEREOF,   the  parties  hereto  have  caused  this  Loan
Agreement to be duly  executed and  delivered as of the day and year first above
written.



                                      BORROWER

                                      CAPITAL TRUST

                                      By:/s/ Edward Shugrue
                                         ---------------------------------
                                      Name:  Edward L. Shugrue III
                                      Title: Chief Financial Officer

                                      Address for Notices:

                                      605 Third Avenue, 26th Floor
                                      New York, New York  10016
                                      Attention: Edward L. Shugrue, III
                                      Peter S. Ginsberg, Esq.
                                      John Felleter
                                      Telecopier No.: (212) 655-0044
                                      Telephone No:   (212) 655-0225

                                      With a copy to:
                                      Battle Fowler LLP
                                      75 East 55th Street
                                      New York, New York 10022
                                      Attention: John A. Cahill, Esq.
                                      Telecopier No.: (212) 856-7801
                                      Telephone No.:  (212) 856-6930


                                      LENDER

                                      MORGAN STANLEY MORTGAGE
                                      CAPITAL INC.

                                      By:/s/ Christian B. Malone
                                         ---------------------------------
                                      Name:  Christian B. Malone
                                      Title: Vice President

                                      Address for Notices:

                                      1585 Broadway
                                      New York, New York  10036
                                      Attention:  Whole Loan Operations
                                      Mortgage-Backed Securities Department,
                                      Fixed-Income Division
                                      Telecopier No.: 212-761-0710
                                      Telephone No.:  212-761-2063



                                       53

<PAGE>



                                      With a copy to:
                                      Rogers & Wells LLP
                                      200 Park Avenue
                                      New York, New York 10166-0153
                                      Attention: Frederick B. Utley, III, Esq.
                                      Telecopier No.: (212) 878-8375
                                      Telephone No.:  (212) 878-8356



                                       54

<PAGE>



                                   SCHEDULE 1

                        FILING JURISDICTIONS AND OFFICES
                     [TO BE PROVIDED BY COUNSEL TO BORROWER]



                                     S-1-55

<PAGE>



                                   SCHEDULE 2

                               APPROVED APPRAISERS




1.       KTR Appraisal Services

2.       Cushman & Wakefield, Inc.

3.       Landauer Real Estate Counselors

4.       CB Commercial

5.       The Weitzman Group

6.       Greenwich Group

7.       Arthur Anderson

8.       Joseph Blake



                                     S-2-56

<PAGE>



                                   SCHEDULE 3

                               APPROVED ENGINEERS

1.       EMG

2.       KTR Realty Services

3.       Merritt & Harris, Inc.

4.       C.A. Rich, Inc.

5.       IVI

6.       Dames & Moore

7.       Law

8.       Echland

9.       EM&CA

10.      Acqua Terra

11.      ATC (BCM Engineers)

12.      Horn Chandler & Thomas



                                     S-3-57

<PAGE>



                                   SCHEDULE 4

                       APPROVED ENVIRONMENTAL CONSULTANTS

1.       Acqua Terra

2.       Law Environmental

3.       KTR Realty Services

4.       EMG

5.       Clayton

6.       Dames & Moore

7.       Brown & Root

8.       C.A. Rich, Inc.

9.       Echland

10.      EM&CA

11.      ATC (BCM Engineers)

12.      Front Royal



                                     S-4-58

<PAGE>



                                                                       EXHIBIT A
                            [FORM OF PROMISSORY NOTE]
$ 300,000,000.00                                                    June 8, 1998
                                                              New York, New York

              FOR VALUE  RECEIVED,  CAPITAL TRUST,  a California  business trust
(the "Borrower"), hereby promises to pay to the order of MORGAN STANLEY MORTGAGE
CAPITAL INC. (the "Lender"), at the principal office of Lender at 1585 Broadway,
New York,  New  York,  10036,  in  lawful  money of the  United  States,  and in
immediately  available funds, the principal sum of THREE HUNDRED MILLION DOLLARS
($300,000,000.00)  (or such lesser  amount as shall equal the  aggregate  unpaid
principal  amount  of the  Loans  made by  Lender  to  Borrower  under  the Loan
Agreement),  on the  dates and in the  principal  amounts  provided  in the Loan
Agreement, and to pay interest on the unpaid principal amount of each such Loan,
at such office,  in like money and funds, for the period  commencing on the date
of such Loan until  such Loan shall be paid in full,  at the rates per annum and
on the dates provided in the Loan Agreement.

              The date,  amount and interest rate of each Loan made by Lender to
Borrower,  and each payment made on account of the principal  thereof,  shall be
recorded  by  Lender on its  books  and,  prior to any  transfer  of this  Note,
endorsed by Lender on the schedule attached hereto or any continuation  thereof;
provided, that the failure of Lender to make any such recordation or endorsement
shall not affect the  obligations  of Borrower to make a payment when due of any
amount owing under the Loan  Agreement or hereunder in respect of the Loans made
by Lender.

              This Note is the Note  referred to in the Master Loan and Security
Agreement  dated  as of June 8,  1998 (as  amended,  supplemented  or  otherwise
modified and in effect from time to time, the "Loan Agreement") between Borrower
and Lender,  and evidences Loans made by Lender  thereunder.  Terms used but not
defined in this Note have the respective  meanings  assigned to them in the Loan
Agreement.

              Borrower  agrees  to pay all  Lender's  costs  of  collection  and
enforcement  (including reasonable attorneys' fees and disbursements of Lender's
counsel) in respect of this Note when incurred,  including,  without limitation,
reasonable attorneys' fees through appellate proceedings.

              Notwithstanding  the  pledge of the  Collateral,  Borrower  hereby
acknowledges,  admits and agrees that Borrower's obligations under this Note are
recourse  obligations of Borrower to which  Borrower  pledges its full faith and
credit.

              Borrower,  and any endorsers or guarantors  hereof,  (a) severally
waive  diligence,  presentment,  protest  and demand and also notice of protest,
demand,  dishonor and  nonpayment of this Note,  (b)  expressly  agree that this
Note, or any payment  hereunder,  may be extended from time to time, and consent
to the acceptance of further Collateral,  the release of any Collateral for this
Note, the release of any party primarily or secondarily  liable hereon,  and (c)
expressly  agree that it will not be necessary  for Lender,  in order to enforce
payment of this Note, to first institute or exhaust  Lender's  remedies  against
Borrower or any other party  liable  hereon or against any  Collateral  for this
Note.  No  extension  of time for the payment of this Note,  or any  installment
hereof,  made by agreement by Lender with any person now or hereafter liable for
the  payment  of this  Note,  shall  affect  the  liability  under  this Note of
Borrower, even if Borrower is not a party to



                                       A-1

<PAGE>



such  agreement;  provided,  however,  that  Lender  and  Borrower,  by  written
agreement between them, may affect the liability of Borrower.

              Any  reference  herein to Lender  shall be deemed to  include  and
apply to every  subsequent  holder of this Note.  Reference  is made to the Loan
Agreement  for  provisions   concerning  optional  and  mandatory   prepayments,
Collateral, acceleration and other material terms affecting this Note.

              This Note shall be governed by and construed under the laws of the
State of New York  (without  reference  to choice of law  doctrine)  whose  laws
Borrower expressly elects to apply to this Note. Borrower agrees that any action
or proceeding brought to enforce or arising out of this Note may be commenced in
the  Supreme  Court of the State of New York,  Borough of  Manhattan,  or in the
District Court of the United States for the Southern District of New York.

                                            CAPITAL TRUST
                                                a California business trust


                                            By:
                                               ----------------------------
                                            Name:  Edward L. Shugrue, III
                                            Title: Chief Financial Officer



                                      A-2

<PAGE>



                                SCHEDULE OF LOANS

              This Note  evidences  Loans made under the  within-described  Loan
Agreement  to  Borrower,  on the dates,  in the  principal  amounts  and bearing
interest  at the  rates  set  forth  below,  and  subject  to the  payments  and
prepayments of principal set forth below.

<TABLE>
<CAPTION>
- ---------------- --------------------- ------------- ------------------- ---------------------- ------------
   Date Made            Principal         Interest      Amount Paid         Unpaid Principal      Notation
                     Amount of Loan         Rate         or Prepaid               Amount           Made by
- ---------------- --------------------- ------------- ------------------- ---------------------- ------------
<S>              <C>                   <C>           <C>                 <C>                    <C>
- ---------------- --------------------- ------------- ------------------- ---------------------- ------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>



                                       A-3

<PAGE>



                                                                       EXHIBIT B
                          [FORM OF CUSTODIAL AGREEMENT]
                         [STORED AS A SEPARATE DOCUMENT]



                                       B-1

<PAGE>



                                                                       EXHIBIT C

                    [FORM OF OPINION OF COUNSEL OF BORROWER]



                                      C-1

<PAGE>



                                                                       EXHIBIT D

                         [FORM OF REQUEST FOR BORROWING]

              Master Loan and Security Agreement, dated as of June __, 1998 (the
"Loan and  Security  Agreement"),  by and between  Borrower  and Morgan  Stanley
Mortgage Capital Inc. (the "Lender"),

Lender:                                     Morgan Stanley Mortgage Capital Inc.

Borrower:                                   [NAME OF BORROWER]

Requested Fund Date:
                                             ------------------------------
Transmission Date:
                                             ------------------------------
Transmission time:
                                             ------------------------------
[Type of Funding:
(Wet or Dry)
                                             ------------------------------]
[Type of Loan requested:
Committed or Uncommitted
                                             ------------------------------]
Number of Mortgage
Loans to be Pledged:
                                             ------------------------------
Unpaid Principal Balance:                   $
                                             ------------------------------
Requested Wire Amount:                      $
                                             ------------------------------
Wire Instructions:





Requested by:

[NAME OF BORROWER]



By:
   ---------------------------
   Name:
   Title:



                                      D-1

<PAGE>



                                                                       EXHIBIT E

                        [FORM OF LENDER'S RELEASE LETTER]

                                     (Date)


Morgan Stanley Mortgage Capital Inc.
1585 Broadway
New York, New York 10036
Attention:
Facsimile:

         Re:   Certain Collateral Identified on Schedule A hereto and owned by 
[BORROWER]

              The undersigned hereby releases all right, interest, lien or claim
of any kind with respect to the Collateral described in the attached Schedule A,
such release to be  effective  automatically  without any further  action by any
party upon payment in one or more installments,  in immediately  available finds
of $        , in accordance with the following wire instructions:

 ................................................................................

 ................................................................................

 ........................

                                               Very truly yours,

                                               [LENDER]


                                               By:
                                                  ---------------------------
                                               Name:
                                               Title:



                                     E-1-1

<PAGE>



                                                                       EXHIBIT F

                           [FORM OF BAILEE AGREEMENT]



                                     F-1-1

<PAGE>


                                                                    Exhibit 10.2

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







                               CMBS LOAN AGREEMENT



                              FOR A CREDIT FACILITY

                         IN AN AMOUNT UP TO $300,000,000



                            Dated as of June 30, 1998

                                  CAPITAL TRUST

                                   as Borrower


                                       and


                   MORGAN STANLEY & CO. INTERNATIONAL LIMITED

                                    as Lender










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



<PAGE>





                                TABLE OF CONTENTS

Recitals     ..................................................................4

Section 1.   Definitions and Accounting Matters................................4

       1.01  Certain Defined Terms.............................................4
       1.02  Accounting Terms and Determinations..............................17

Section 2    Loans, Note and Prepayments......................................18

       2.01  Loans............................................................18
       2.02  Notes............................................................18
       2.03  Procedures for Borrowing.........................................18
       2.04  Mandatory Prepayments or Pledge..................................23

Section 3    Payments; Computations; Etc......................................24

       3.01  Repayment of Loans; Interest.....................................24
       3.02  Payments.........................................................25
       3.03  Computations.....................................................25
       3.04  U.S. Taxes.......................................................25
       3.05  Booking of Loans.................................................26
       3.06  Lender's Funding of Eurodollar Rate Loans........................26
       3.07  Breakage Costs...................................................27
       3.08  Compensation for Increased Costs.................................27
       3.09  Limitation on Types of Loans; Illegality.........................28

Section 4    Collateral Security..............................................28

       4.01  Collateral; Security Interest....................................28
       4.02  Further Documentation............................................29
       4.03  Changes in Locations, Name, etc..................................30
       4.04  Lender's Appointment as Attorney-in-Fact.........................30
       4.05  Performance by Lender of Borrower's Obligations..................31
       4.06  Proceeds.........................................................31
       4.07  Remedies.........................................................32
       4.08  Limitation on Duties Regarding Preservation of Collateral........33
       4.09  Powers Coupled with an Interest..................................33
       4.10  Release of Security Interest.....................................33
       4.11  Release of Collateral............................................33
       4.12  Substitution of Eligible Collateral..............................33

Section 5    Conditions Precedent.............................................34

       5.01  Initial Loan.....................................................34
       5.02  Initial and Subsequent Loans.....................................34
       5.03  Additional Requirements..........................................36

Section 6    Representations and Warranties...................................37

       6.01  Existence........................................................37


                                       i

<PAGE>

       6.02  Action...........................................................37
       6.03  Financial Condition..............................................37
       6.04  Litigation.......................................................38
       6.05  No Breach........................................................38
       6.06  Approvals........................................................38
       6.07  Margin Regulations...............................................38
       6.08  Taxes............................................................38
       6.09  Investment Company Act...........................................39
       6.10  Collateral; Collateral Security..................................39
       6.11  Chief Executive Office...........................................39
       6.12  Location of Books and Records....................................39
       6.13  True and Complete Disclosure.....................................39
       6.14  Tangible Net Worth...............................................40
       6.15  ERISA............................................................40

Section 7    Covenants of the Borrower........................................40

       7.01  Financial Statements, Reports, etc...............................40
       7.02  Litigation.......................................................41
       7.03  Existence, etc...................................................41
       7.04  Prohibition of Fundamental Changes...............................41
       7.05  Borrowing Base Deficiency........................................42
       7.06  Notices..........................................................42
       7.07  Reports..........................................................43
       7.08  Transactions with Affiliates.....................................43
       7.09  Foreclosure or Other Remediation by Borrower.....................43
       7.10  Limitation on Liens..............................................43
       7.11  Limitation on Distributions......................................43
       7.12  Maintenance of Tangible Net Worth................................43
       7.13  Maintenance of Ratio of Earnings Before Interest.................43
       7.14  Maintenance of Ratio of Total Indebtedness to Tangible Net Worth.44
       7.15  Servicer; Servicing Tape.........................................44
       7.16  Remittance of Prepayments........................................44

Section 8    Events of Default................................................44

Section 9    Remedies Upon Default............................................46

Section 10   No Duty of Lender................................................46

Section 11   Miscellaneous....................................................47

      11.01  Waiver...........................................................47
      11.02  Notices..........................................................47
      11.03  Indemnification and Expenses.....................................47
      11.04  Amendments.......................................................48
      11.05  Successors and Assigns...........................................48
      11.06  Survival.........................................................48
      11.07  Captions.........................................................48
      11.08  Counterparts.....................................................48


                                       ii

<PAGE>


      11.09  Loan Agreement Constitutes Security Agreement; Governing Law.....48
      11.10  SUBMISSION TO JURISDICTION; WAIVERS..............................49
      11.11  WAIVER OF JURY TRIAL.............................................49
      11.12  Acknowledgments..................................................49
      11.13  Hypothecation or Pledge of Loans.................................49
      11.14  Servicing........................................................50
      11.15  Periodic Due Diligence Review....................................51
      11.16  Intent...........................................................51
      11.17  Change of Borrower's State of Formation..........................51
      11.18  Trustee Exculpation..............................................52

SCHEDULES
- ---------

SCHEDULE 1    Filing Jurisdictions and Offices
SCHEDULE 2    Approved Appraisers
SCHEDULE 3    Approved Engineers
SCHEDULE 4    Approved Environmental Consultants

EXHIBITS

EXHIBIT A     Form of Promissory Note
EXHIBIT B     Form of Custodial Agreement
EXHIBIT C     Form of Opinion of Counsel to Borrower
EXHIBIT D     Form of Request for Borrowing
EXHIBIT E     Form of Lender's Release Letter
EXHIBIT F     Form of Bailee Agreement


                                      iii
<PAGE>



                               CMBS LOAN AGREEMENT

                  CMBS  LOAN  AGREEMENT,  dated  as of June  30,  1998,  between
CAPITAL TRUST, a California  business trust  ("Borrower"),  and MORGAN STANLEY &
CO. INTERNATIONAL LIMITED ("Lender").

                                    RECITALS

                  Borrower  has  requested  that  Lender  from time to time make
revolving  credit  loans to it to  finance  certain  commercial  mortgage-backed
securities owned by Borrower, and Lender is prepared to make such loans upon the
terms and  conditions  hereof.  In addition,  Borrower has requested that Morgan
Stanley Mortgage  Capital Inc.  ("MSMC") from time to time make revolving credit
loans to it to finance certain Mortgage Loans, Mezzanine Loans, Equity Interests
and other approved collateral owned by Borrower and MSMC has agreed to make such
loans  pursuant  to the terms and  conditions  of the Master  Loan and  Security
Agreement dated as of June 8, 1998 (the "Conduit Loan Agreement").

                  Lender and Borrower further understand that Borrower may enter
into loan  facilities  with other  parties  on a secured  and  unsecured  basis,
including,  without  limitation,  loans  secured  by  collateral  similar to the
Collateral hereunder.

                  Accordingly, the parties hereto agree as follows:

                  Section 1. Definitions and Accounting Matters

                  1.01 "Certain  Defined Terms".  As used herein,  the following
terms shall have the following  meanings (all terms defined in this Section 1.01
or in other provisions of this Loan Agreement in the singular will have the same
meanings when used in the plural and vice versa):

                  "Advance Rate" means, for any item of Eligible Collateral, the
ratio, expressed as a percentage,  set forth opposite the collateral type in the
chart  provided in the  definition  of  Eurodollar  Rate Spread or as  otherwise
defined or limited herein.

                  "Affiliate" shall mean (i) with respect to Lender,  any entity
which  controls,  is controlled by, or is under common control with Lender,  and
(ii) with respect to Borrower, any affiliate of Borrower as such term is defined
in the Bankruptcy Code.

                  "Appraisal"  means an appraisal of any Property  prepared by a
licensed appraiser listed on Schedule 3 attached hereto, as such schedule may be
amended  from time to time by Borrower or Lender upon  approval by Lender in its
reasonable discretion,  in accordance with the Uniform Standards of Professional
Appraisal  Practice  of  the  Appraisal  Foundation,   in  compliance  with  the
requirements  of Title 11 of the  Financial  Institution  Reform,  Recovery  and
Enforcement Act and utilizing  customary  valuation  methods such as the income,
sales/market  or  cost  approaches,  as any  of  the  same  may  be  updated  by
recertification from time to time by the appraiser performing such Appraisal.

                  "Asset-Specific  Loan  Balance"  means a  portion  of the Loan
allocable  to each  item of the  Eligible  Collateral.  Such  portion  initially
consists of the sum of all advances of the Loan made on account of such Eligible
Collateral, without subtracting from such advances the


                                       4
<PAGE>


Drawdown Fee, Lender's Transaction Costs and other advance costs and fees to the
extent borrowed.  Wherever this Loan Agreement states that principal payments on
account  of  the  Loan  are  to  be  allocated  or  applied  to or  against  the
Asset-Specific  Loan  Balance of a specific  item of  Eligible  Collateral,  the
Asset-Specific  Loan Balance of such item of Eligible Collateral shall be deemed
reduced accordingly by the amount of the principal payments so applied.

                  "Asset Value" shall mean, as of any date in respect of an item
of  Eligible  Collateral,  the price at which  such  Eligible  Collateral  could
readily be sold as determined in the sole good faith of Lender,  which price may
be determined to be zero.  Lender's  determination of Asset Value,  which may be
made at any time and from time to time,  shall be  conclusive  upon the parties.
Whenever an Asset Value  determination  is required  under this Loan  Agreement,
Borrower shall cooperate with Lender in its  determination of the Asset Value of
each item of Eligible Collateral (including,  without limitation,  providing all
information and documentation in the possession of Borrower  regarding such item
of Eligible  Collateral  or otherwise  required by Lender in its sole good faith
business discretion).

                  "Bailee"  shall mean  Battle  Fowler  LLP or such other  third
party as Lender may approve.

                  "Bailee  Agreement"  shall  mean the  Bailee  Agreement  among
Borrower, Lender and Bailee in the form of Exhibit F hereto.

                  "Bailee's Trust Receipt and Certification"  shall mean a Trust
Receipt  and  Certification  in the form  annexed  to the  Bailee  Agreement  as
Attachment 2.

                  "Bankruptcy Code" shall mean the United States Bankruptcy Code
of 1978, as amended from time to time.

                  "Base Rate" means,  as  determined by Lender on a daily basis,
the higher of (a) the rate per annum  established  by The Chase  Manhattan  Bank
from  time to time as its  "Prime"  Rate or  "reference"  rate  (which  Borrower
acknowledges  is not  necessarily  such  bank's  lowest  rate) and (b)  one-half
percentage  point  (0.5%) (50 basis  points)  over the Federal  funds  rate,  as
determined by Lender in its sole discretion.

                  "Borrower"  shall have the  meaning  provided  in the  heading
hereof.

                  "Borrowing Base" shall mean the aggregate  Collateral Value of
all  Eligible  Collateral  pledged  to  secure  the  amounts  from  time to time
outstanding under this Loan Agreement.

                  "Borrowing Base Deficiency" shall have the meaning provided in
Section 2.04 hereof.

                  "Business Day" shall mean any day other than (i) a Saturday or
Sunday or (ii) a day on which the New York Stock  Exchange,  the Federal Reserve
Bank of New York or  Custodian  is  authorized  or obligated by law or executive
order to be closed.

                  "Capital Lease  Obligations"  shall mean, for any Person,  all
obligations  of such  Person to pay rent or other  amounts  under a lease of (or
other  agreement  conveying  the  right  to use)  Property  to the  extent  such
obligations are required to be classified and accounted for as a


                                       5
<PAGE>


capital lease on a balance sheet of such Person under GAAP, and, for purposes of
this Loan  Agreement,  the amount of such  obligations  shall be the capitalized
amount thereof, determined in accordance with GAAP.

                  "CMBS"  shall mean,  in the  singular or plural as the context
requires,  securities  backed by mortgages  and other liens on  commercial  real
estate and related  collateral or by securities,  interests or other obligations
backed by such mortgages.

                  "Code"  shall  mean the  Internal  Revenue  Code of  1986,  as
amended from time to time.

                  "Collateral"  shall  have  the  meaning  provided  in  Section
4.01(b) hereof.

                  "Collateral  Assignment" shall mean all documents  pursuant to
which  Borrower  shall have  collaterally  assigned all of its right,  title and
interest in, to and under an item of Collateral to secure a Loan made hereunder.

                  "Collateral   Documents"   shall  mean  with  respect  to  any
Collateral Loan, Equity Interest,  or Other Approved  Collateral,  the documents
comprising the Collateral File for such item of Collateral.

                  "Collateral  File" shall mean, as to each item of  Collateral,
those  documents  set forth in a schedule to be delivered by Lender to Custodian
and which are  delivered  to the  Custodian  pursuant  to the terms of this Loan
Agreement  or  the  Custodial  Agreement  including,   without  limitation,  all
documents  required  by Lender to grant and  perfect a first  priority  security
interest in such item of Collateral.

                  "Collateral  Loan" shall mean, as applicable,  a Mortgage Loan
or a Mezzanine Loan.

                  "Collateral   Obligor"   shall  mean  any  obligor  under  any
Collateral  Loan,  any  issuer of any  security  comprising  any  portion of the
Collateral and any entity in which an Equity  Interest  comprises any portion of
the Collateral.

                  "Collateral  Report"  shall mean the  collateral  schedule and
exception report prepared by Custodian pursuant to the Custodial Agreement.

                  "Collateral Schedule" shall mean a list of Eligible Collateral
to  be  pledged  pursuant  to  this  Loan  Agreement,  attached  to a  Custodial
Identification   Certificate   setting  forth,  as  to  each  item  of  Eligible
Collateral,  the applicable  information  for such  Collateral Type specified on
Annex 1 to the Custodial Agreement.

                  "Collateral   Type"   shall  mean  CMBS  and  Other   Approved
Collateral.

                  "Collateral  Value"  shall mean,  with respect to each item of
Eligible Collateral,  the Asset Value of such Eligible Collateral  multiplied by
the  applicable  Advance Rate set forth in the  definition of  "Eurodollar  Rate
Spread" set forth herein or as otherwise  defined or limited  herein;  provided,
that, the Collateral  Value shall be deemed to be zero or such greater amount as
determined  by Lender in  respect  of each item of  Eligible  Collateral  (1) in
respect  of  which  there is a  breach  of a  representation  or  warranty  by a
Collateral Obligor, (2) in respect of which there


                                       6
<PAGE>


is a delinquency in the payment of principal and/or interest which continues for
a period in excess of 30 days  (such  period to  include  any  applicable  grace
periods)  unless  otherwise  approved by Lender,  or (3) which has been released
from the possession of Custodian under the Custodial Agreement to Borrower for a
period in excess of 14 days.

                  "Collection   Account"   shall  mean  one  or  more   accounts
established by the Servicer  subject to a security  interest in favor of Lender,
into which all Collections shall be deposited by the Servicer.

                  "Collections"  shall mean,  collectively,  all collections and
proceeds on or in respect of the Collateral,  excluding  collections required to
be paid to the Servicer or a borrower on the Collateral.

                  "Conduit Loan" shall mean a Mortgage Loan,  secured by a first
mortgage on a real  property,  that in  Lender's  determination,  satisfies  the
following  criteria:  (i) principal balance not exceeding  $40,000,000.00;  (ii)
interest  at a fixed rate with  prepayment  protection  satisfactory  to Lender;
(iii)  single-asset,   bankruptcy  remote  property  owner  complying  with  all
nationally   recognized   statistical  rating  agency   requirements;   (iv)  no
subordinate  financing  and mortgage and  organizational  documents  prohibiting
subordinate   financing  or  unsecured   financing  not  otherwise   subject  to
intercreditor  agreements  satisfactory  to rating  agencies;  (v) debt  service
coverage ratio (as determined by Lender in its sole discretion) of not less than
1.25:1 or such higher debt service  coverage  ratio as may be required by rating
agencies;  (vi) not having any  characteristics  that would impair the rating of
any securities  issued pursuant to a securitization  that included a substantial
component of mortgages  similar to such mortgage;  and (vii) in full  compliance
with such other "conduit"  underwriting  and structuring  requirements as Lender
shall establish from time to time.

                  "control"  shall mean  possession  of the power,  directly  or
indirectly,  to (a) vote more than fifty percent (50%) of the voting  securities
having ordinary power for the election of directors of an entity,  or (b) direct
or cause the direction of the management and policies of such entity, whether by
contract or otherwise.

                  "Custodial  Agreement"  shall  mean the  Custodial  Agreement,
dated as of the date hereof, among Borrower, Custodian and Lender, substantially
in the form of Exhibit B hereto,  as the same shall be modified and supplemented
and in effect from time to time.

                  "Custodial   Identification   Certificate"   shall   mean  the
certificate  executed  by  Borrower  in  connection  with the pledge of Eligible
Collateral to Lender in the form of Annex 3 to the Custodial Agreement.

                  "Custodian"  shall mean  LaSalle  National  Bank as  custodian
under  the  Custodial  Agreement,  and  its  successors  and  permitted  assigns
thereunder.

                  "Default" shall mean an Event of Default or an event that with
notice or lapse of time or both would become an Event of Default.

                  "Diligence  Materials"  means the  Preliminary  Due  Diligence
Package together with the materials  requested in the Supplemental Due Diligence
List.

                  "Direct  Mortgage" means a recorded  mortgage or deed of trust
in favor of


                                       7
<PAGE>


Lender on real property.

                  "Dollars" and "$" shall mean lawful money of the United States
of America.

                  "Drawdown  Fee" shall mean,  for each Loan with respect to any
particular item of Eligible Collateral,  an amount equal to the product of 0.25%
and the principal amount of such Loan; provided,  however, that (a) the Drawdown
Fee  shall be equal to zero to the  extent  that  such  Loan is to be made  with
respect to a Conduit Loan as  Collateral  and (b) with respect to any other such
item of  Eligible  Collateral,  borrowings  which are  repaid  and  subsequently
reborrowed will not be charged a subsequent Drawdown Fee.

                  "Due Diligence Review" shall mean the performance by Lender of
any or all of the reviews  permitted  under Section 11.15 hereof with respect to
any or all of the Collateral, as desired by Lender from time to time.

                  "Effective Date" shall mean the date upon which the conditions
precedent set forth in Section 5.01 shall have been satisfied.

                  "Eligible  Collateral"  shall  mean  CMBS and  Other  Approved
Collateral as to which the representations and warranties in Section 6.10 hereof
are correct.

                  "Equity   Interest"  shall  mean  any  interest  in  a  Person
constituting a share of stock or a partnership  or membership  interest or other
right or interest in a Person not characterized as indebtedness under GAAP.

                  "ERISA" shall mean the Employee Retirement Income Security Act
of 1974, as amended from time to time.

                  "ERISA  Affiliate"  shall  mean  any  corporation  or trade or
business that is a member of any group of organizations (i) described in Section
414(b) or (c) of the Code of which  Borrower  is a member  and (ii)  solely  for
purposes of potential  liability  under Section  302(c)(11) of ERISA and Section
412(c)(11) of the Code and the lien created  under  Section  302(f) of ERISA and
Section  412(n) of the Code,  described in Section  414(m) or (o) of the Code of
which Borrower is a member.

                  "Eurocurrency Reserve Requirements" shall mean, for any day as
applied to a Loan, the aggregate  (without  duplication) of the rates (expressed
as a decimal fraction) of reserve  requirements in effect on such day (including
without  limitation basic,  supplemental,  marginal and emergency reserves under
any regulations of the Board of Governors of the Federal Reserve System or other
Governmental  Authority having jurisdiction with respect thereto),  dealing with
reserve requirements  prescribed for eurocurrency funding (currently referred to
as  "Eurocurrency  Liabilities"  in Regulation D of such Board)  maintained by a
member bank of such Governmental Authority.

                  "Eurodollar  Base  Rate"  shall  mean,  with  respect  to  any
Eurodollar  Contract  Period,  the rate per annum equal to the rate appearing at
page 3750 of the Telerate  Screen as 30, 60 or 90 day LIBOR on such date, and if
such rate shall not be so quoted,  the rate per annum at which Lender is offered
Dollar  deposits  at or about 10:00  A.M.,  New York City time,  on such date by
prime banks in the interbank  eurodollar market where the eurodollar and foreign
currency  exchange  operations in respect of its Loans are then being  conducted
for delivery on


                                       8
<PAGE>


such day for a period of 30, 60 or 90 days and in an  amount  comparable  to the
amount of the Loans to be outstanding on such day.

                  "Eurodollar Contract Period" means, with respect to each Loan,
an interest  rate  contract  period of (i) such period as shall be determined by
Borrower from time to time on the second Business Day prior to the expiration of
each  Eurodollar  Contract  Period,  which  Eurodollar  Contract Period shall be
thirty (30) days, sixty (60) days or ninety (90) days, or (ii) if Borrower shall
make no  determination  under clause (i) of this  definition,  thirty (30) days;
provided,   that:  (a)  Eurodollar  quotations  for  the  period  requested  are
reasonably  available  to Lender in the  Eurodollar  market for such  Eurodollar
Contract  Period;  (b) in no event shall a  Eurodollar  Contract  Period  extend
beyond the  Termination  Date; (c) the initial  Eurodollar  Contract Period with
respect to each  Asset-Specific  Loan  Balance  shall  commence  on the  related
Funding Date and each  succeeding  Eurodollar  Contract Period shall commence on
the day on which the  immediately  preceding  Eurodollar  Contract  Period shall
expire, and (d) if a Eurodollar  Contract Period would otherwise  terminate on a
day that is not a Business Day, such Eurodollar  Contract Period shall terminate
on (1) if the next  succeeding  Business  Day occurs  during  the same  calendar
month, the next succeeding  Business Day and (2) if the next succeeding Business
Day occurs during the following calendar month, the next preceding Business Day.

                  "Eurodollar  Rate" shall mean, with respect to each day a Loan
is outstanding,  a rate per annum determined by Lender in its sole discretion in
accordance with the following formula (rounded upwards to the nearest 1/100th of
one percent),  which rate as  determined  by Lender shall be  conclusive  absent
manifest error by Lender:

                              Eurodollar Base Rate
- --------------------------------------------------------------------------------
                         1.00 minus Eurocurrency Reserve
                                  Requirements


                                       9
<PAGE>




                  "Eurodollar  Rate  Spread"  means as to each  Advance Rate the
applicable Eurodollar Rate Spread set forth below opposite such Advance Rate for
the applicable  Collateral  type, or such other Eurodollar Rate Spread as may be
mutually agreed to by Borrower and Lender:
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------
       Collateral Type                  Advance Rate    Eurodollar Rate Spread (expressed as
                                                         percentage points per annum and as basis
                                                                  points)
- -------------------------------------------------------------------------------------------------
<S>                                           <C>                   <C>             <C> 
Conduit Loan                                  90%                   0.75%           75bp
                                              95%                   1.00%           100bp
- -------------------------------------------------------------------------------------------------
Non-Conduit Mortgage Loans
   First Mortgage (75% LTV maximum)           90%                   1.45%           145bp
   First Mortgage (75% LTV maximum)           95%                   1.65%           165bp
- -------------------------------------------------------------------------------------------------
     Subordinate Mortgage Loans, Mezzanine    65%                   1.75%           175bp
     Loans, CMBS and Equity Interests*        75%                   1.85%           185bp
                                              80%                   2.20%           220bp
- -------------------------------------------------------------------------------------------------
</TABLE>

*    Solely  for  illustrative  purposes,  Borrower  and  Lender  agree that the
     following example of a transaction  illustrates their intent:  with respect
     to an item of Collateral  for which the appraised  value of the  underlying
     real property is $100,000,000,  on which Mortgage Loans and Mezzanine Loans
     have  been  made  in the  aggregate  amount  of  $85,000,000,  with  Lender
     advancing  hereunder  95%  of  a  75%  LTV  ($71,250,000),  plus  80%  of a
     subordinate  Mortgage  Loan or Mezzanine  Loan (80% of  $10,000,000  equals
     $8,000,000),  the  aggregate  loans from  Lender to  Borrower  would  equal
     $79,250,000,  resulting  in  a  93.2%  underlying  loan-to-loan  value.  In
     addition,  Lender  will  finance  loans  originated  by  Borrower  with  an
     aggregate  underlying LTV up to 95% and above 95% on a case-by-case  basis.
     The  Eurodollar  Rate Spread may exceed the levels set forth above on loans
     with underlying LTVs in excess of 90%.

                  "Eurodollar Substitute Rate" means a rate of interest equal to
(a) the Base Rate minus (b) Two and eighty-five  hundredths  percent (2.85%) per
annum (285 basis points).

                  "Event of Default" shall have the meaning  provided in Section
8 hereof.

                  "Federal  Funds Rate" shall mean,  for any day,  the  weighted
average of the rates on overnight federal funds transactions with members of the
Federal  Reserve System  arranged by federal funds brokers,  as published on the
next  succeeding  Business Day by the Federal  Reserve Bank of New York,  or, if
such rate is not so published  for any day which is a Business  Day, the average
of the quotations for the day of such transactions received by Lender from three
federal funds brokers of recognized standing selected by Lender.

                  "Funding Costs" shall mean, collectively,  the actual costs to
Lender of breaking a Eurodollar contract (or costs that would have been incurred
if Lender had entered  into and broken a  Eurodollar  contract  for a Eurodollar
Contract  Period  as  requested  by  Borrower)  prior to the  expiration  of the
Eurodollar  Contract  Period  applicable  thereto  in  connection  with  (a) any
prepayment  (whether  voluntary  or  involuntary)  of all or any  portion  of an
Asset-Specific Loan Balance or other principal  repayments required or permitted
under  the  Security  Documents,  that  is made at any  time  other  than at the
expiration  of the related  Eurodollar  Contract  Period,  (b) any  voluntary or
involuntary acceleration of the Termination Date, such that the Termination Date
occurs on any date that is not the expiration  date of the  Eurodollar  Contract
Period with respect to any Asset-Specific Loan Balance, and (c) any other set of
circumstances not attributable solely


                                       10
<PAGE>


to Lender's acts. Subject to the foregoing,  Funding Costs shall not include any
diminution  in yield  suffered by Lender upon  re-lending  or  re-investing  the
principal of the Loan after any prepayment of the Loan.

                  "Funding  Date"  shall  mean  the date on which a Loan is made
hereunder.

                  "GAAP" shall mean  generally  accepted  accounting  principles
consistently applied as in effect from time to time in the United States.

                  "Governmental  Authority" shall mean any nation or government,
any  state  or  other  political  subdivision  thereof,  any  entity  exercising
executive,  legislative,  judicial, regulatory or administrative functions of or
pertaining to government and any court or arbitrator  having  jurisdiction  over
any obligor on any underlying loan, Borrower,  any of its Subsidiaries or any of
its properties.

                  "Guarantee"  shall mean, as to any Person,  any  obligation of
such Person directly or indirectly  guaranteeing  any  Indebtedness of any other
Person or in any manner  providing  for the payment of any  Indebtedness  of any
other Person or otherwise  protecting  the holder of such  Indebtedness  against
loss (whether by virtue of partnership arrangements,  by agreement to keep-well,
to  purchase  assets,  goods,  securities  or  services,  or to  take-or-pay  or
otherwise);   provided  that  the  term   "Guarantee"   shall  not  include  (i)
endorsements  for collection or deposit in the ordinary  course of business,  or
(ii)  obligations to make servicing  advances for delinquent taxes and insurance
or other obligations in respect of a Mortgaged Property,  to the extent required
by Lender.  The  amount of any  Guarantee  of a Person  shall be deemed to be an
amount equal to the stated or determinable  amount of the primary  obligation in
respect of which such Guarantee is made or, if not stated or  determinable,  the
maximum  reasonably  anticipated  liability in respect  thereof as determined by
such Person in good faith. The terms  "Guarantee" and "Guaranteed" used as verbs
shall have correlative meanings.

                  "Indebtedness"  shall mean,  for any Person:  (a)  obligations
created,  issued or incurred by such Person for borrowed money (whether by loan,
the  issuance  and sale of debt  securities  or the sale of  Property to another
Person subject to an  understanding  or agreement,  contingent or otherwise,  to
repurchase  such Property from such Person);  (b)  obligations of such Person to
pay the deferred  purchase or acquisition  price of Property or services,  other
than trade accounts payable (other than for borrowed money) arising, and accrued
expenses  incurred,  in the  ordinary  course of  business so long as such trade
accounts payable are payable within 90 days of the date the respective goods are
delivered or the respective  services are rendered;  (c)  Indebtedness of others
secured by a Lien on the Property of such Person,  whether or not the respective
Indebtedness  so  secured  has been  assumed  by such  Person;  (d)  obligations
(contingent  or  otherwise)  of such  Person in  respect of letters of credit or
similar instruments issued or accepted by banks and other financial institutions
for account of such Person;  (e) Capital Lease  Obligations of such Person;  (f)
obligations of such Person under repurchase agreements or like arrangements; (g)
Indebtedness  of others  Guaranteed by such Person;  (h) all obligations of such
Person  incurred in connection  with the acquisition or carrying of fixed assets
by such  Person;  and (i)  Indebtedness  of general  partnerships  of which such
Person is a general partner.

                  "Interest Rate Protection  Agreement" shall mean, with respect
to any or all of the Mortgage  Loans and Mezzanine  Loans,  any short sale of US
Treasury  Securities,  or futures  contract,  or mortgage related  security,  or
Eurodollar futures contract, or options related contract,

                                       11
<PAGE>


or interest rate swap, cap or collar agreement or similar arrangements providing
for protection against fluctuations in interest rates or the exchange of nominal
interest obligations, either generally or under specific contingencies,  entered
into by any  obligor  on any  underlying  loan or  Borrower  (specifically  with
respect to such items of Collateral) and acceptable to Lender.

                  "Lender"  shall  have  the  meaning  provided  in the  heading
hereto.

                  "Lien"  shall  mean  any  mortgage,   lien,  pledge,   charge,
encumbrance, security interest or adverse claim.

                  "Loan" and "Loans" shall have the meanings provided in Section
2.01(a) hereof.

                  "Loan Agreement"  shall mean this CMBS Loan Agreement,  as the
same may be amended, supplemented or otherwise modified from time to time.

                  "Loan   Documents"   shall  mean,   collectively,   this  Loan
Agreement,  the Supplemental  Terms and Conditions (Rule 15a-6 Annex),  the Note
and the Custodial Agreement.

                  "LTV" shall mean,  as to any  Eligible  Collateral,  the ratio
that (x) the aggregate  outstanding  principal  balances of all loans (including
Loans hereunder) and preferred  equity interests  secured in whole or in part by
real property or direct or indirect  beneficial  interests  therein  relating to
such  Eligible  Collateral  bears to (y) the value,  determined  by an Appraisal
reasonably  acceptable  to  Lender,  of the  real  property  (together  with all
applicable   appurtenant   interests  and  subject  to  all  applicable   liens,
encumbrances and tenancies),  or direct or indirect  beneficial  interests which
form the basis of such Eligible Collateral.

                  "Material Adverse Effect" shall mean a material adverse effect
on (a) the Property, business,  operations,  financial condition or prospects of
Borrower  taken  as a  whole,  (b)  the  ability  of  Borrower  to  perform  its
obligations  under  any of the Loan  Documents  to which it is a party,  (c) the
validity  or  enforceability  of any of the Loan  Documents,  (d) the rights and
remedies of Lender under any of the Loan  Documents,  (e) the timely  payment of
the principal of or interest on the Loans or other amounts payable in connection
therewith or (f) the aggregate value of the Collateral.

                  "Maximum  Advance Rate" shall mean, as to any item of Eligible
Collateral,  the  maximum  Advance  Rate that shall be  determined  by Lender in
Lender's  sole and  absolute  discretion;  provided,  that,  with respect to the
specific  categories  of Eligible  Collateral  referred to in the  definition of
Eurodollar Rate Spread, the Maximum Advance Rate shall not exceed the respective
Advance Rates set forth in such definition.

                  "Maximum  Credit" shall mean Two Hundred Fifty Million Dollars
($250,000,000.00);  provided,  however,  that if no  Default or Event of Default
shall have  occurred  and shall be  continuing,  Borrower  shall be  entitled to
increase   the   Maximum   Credit   up  to   Three   Hundred   Million   Dollars
($300,000,000.00)  at any time prior to the Termination Date upon the payment by
Borrower  to  Lender  of an  amount  equal to (i) the  amount  of the  requested
increase in the Maximum Credit then in effect multiplied by (ii) 30 basis points
(0.30%) multiplied by (iii) the number of days remaining to, and including,  the
Termination  Date  divided  by (iv) the  number  of days from and after the date
hereof to, and including,  the  Termination  Date (the "Maximum  Credit Increase
Fee"). The Maximum Credit under this Loan Agreement shall be

                                       12
<PAGE>


reduced by an amount equal to the amount from time to time outstanding under the
Conduit  Loan  Agreement  such  that in no  event  shall  the  aggregate  amount
outstanding  under this Loan  Agreement  and the Conduit Loan  Agreement  exceed
$250,000,000  (or,  in the  event  the  Maximum  Credit  has been  increased  to
$300,000,000 pursuant to the terms hereof, $300,000,000).

                  "Mezzanine  Loan"  shall  mean a loan  secured  by a pledge of
Equity Interests in one or more entities  holding direct or indirect  beneficial
interests  in an  entity  owning  (or  having  a  ground  lease  interest  in) a
commercial or multi-family residential property, preferred equity interests or a
second mortgage.

                  "Monthly Statement" shall mean, for each calendar month during
which this Loan  Agreement  shall be in  effect,  Borrower's  reconciliation  in
arrears of beginning  balances,  interest,  principal,  paid-to-date  and ending
balances  for each  asset  constituting  the  Collateral,  together  with (a) an
Officer's Certificate with respect to all Collateral pledged to Lender as at the
end of such month,  (b) a written report of any  developments or events that are
reasonably likely to have a Material Adverse Effect, (c) a written report of any
and  all  written  modifications  to  any  documents  underlying  any  items  of
Collateral and (d) such other internally  prepared reports as mutually agreed by
Borrower  and Lender which  reconciliation,  Officer's  Certificate  and reports
shall be  delivered  to Lender for each  calendar  month during the term of this
Loan  Agreement  within ten (10) days  following  the end of each such  calendar
month.

                  "Mortgage"  shall  mean the  mortgage,  deed of trust or other
instrument  securing a Mortgage  Note,  which creates a valid lien on the fee or
leasehold  interest  in  real  property  securing  the  Mortgage  Note  and  the
assignment of rents and leases related thereto.

                  "Mortgage Loan" shall mean a mortgage loan (including, without
limitation,  a Conduit  Loan) which  Custodian  has been  instructed to hold for
Lender  pursuant to the Custodial  Agreement,  and which Mortgage Loan includes,
without  limitation,  (i) the  indebtedness  evidenced  by a  Mortgage  Note and
secured by a related Mortgage and (ii) all right, title and interest of Borrower
in and to the Mortgaged Property covered by such Mortgage.

                  "Mortgage  Note" shall mean the original  executed  promissory
note or other  evidence of the  indebtedness  of a mortgagor  with  respect to a
Mortgage Loan.

                  "Mortgaged  Property" shall mean the real property  (including
all improvements,  buildings, fixtures, building equipment and personal property
thereon and all additions,  alterations and  replacements  made at any time with
respect to the foregoing)  and all other  Collateral  securing  repayment of the
debt evidenced by a Mortgage Note.

                  "MS & Co." shall mean  Morgan  Stanley & Co.  Incorporated,  a
registered broker-dealer.

                  "MS  Indebtedness"  shall mean all  Indebtedness  from time to
time owed by Borrower to Lender or any  Affiliate of Lender  including,  without
limitation,  under this Loan  Agreement,  the  Conduit  Loan  Agreement,  or any
repurchase or other  agreement  between Lender,  or an Affiliate of Lender,  and
Borrower.

                  "Multiemployer  Plan" shall mean a multiemployer  plan defined
as such in

                                       13
<PAGE>


Section  3(37) of ERISA to which  contributions  have been or are required to be
made by  Borrower  or any ERISA  Affiliate  and that is  covered  by Title IV of
ERISA.

                  "'Non-Table' Funded Eligible  Collateral" shall mean the items
of Eligible Collateral as described in Section 2.03(e) of this Loan Agreement.

                  "Note" shall mean the promissory  note provided for by Section
2.02(a) hereof for Loans and any promissory  note delivered in  substitution  or
exchange  therefor,  in each  case  as the  same  shall  be  modified,  amended,
supplemented or extended and in effect from time to time.

                  "Officer's  Certificate"  shall  mean  the  certificate  of  a
Responsible Officer as set forth in Section 5.02(b) hereof.

                  "Other Approved  Collateral" shall mean such other Property of
Borrower as Lender shall accept as Collateral for the Loans.

                  "Payment  Date" shall  mean,  with  respect to each Loan,  the
first Business Day of each calendar month following the related Funding Date.

                  "PBGC" shall mean the Pension Benefit Guaranty  Corporation or
any entity succeeding to any or all of its functions under ERISA.

                  "Person"  shall  mean any  individual,  corporation,  company,
voluntary association,  partnership,  joint venture,  limited liability company,
trust, unincorporated association or government (or any agency,  instrumentality
or political subdivision thereof).

                  "Plan"   shall  mean  an   employee   benefit  or  other  plan
established  or  maintained  by  Borrower  or any  ERISA  Affiliate  during  the
five-year period ended immediately  before the date of this Loan Agreement or to
which Borrower or any ERISA Affiliate makes, is obligated to make or has, within
the five-year  period before the date of this Loan  Agreement,  been required to
make contributions and that is covered Title IV of ERISA or Section 302 of ERISA
or Section 412 of the Code, other than a Multiemployer Plan.

                  "Post-Default Rate" shall mean, in respect of any principal of
any Loan or any other  amount under this Loan  Agreement,  the Note or any other
Loan Document that is not paid when due to Lender  (whether at stated  maturity,
by acceleration,  by optional or mandatory prepayment or otherwise),  a rate per
annum during the period from and  including  the due date to but  excluding  the
date on which  such  amount is paid in full  equal to 4% per annum plus the Base
Rate.

                  "Preliminary Due Diligence  Package" means with respect to any
proposed  Collateral,  the following due diligence  information relating to such
proposed  Collateral to be provided by Borrower to Lender  pursuant to this Loan
Agreement:

                  (i)      a   summary   memorandum   outlining   the   proposed
                           transaction, including potential transaction benefits
                           and all material underwriting risks, all Underwriting
                           Issues and all other  characteristics of the proposed
                           transaction  that a  prudent  lender  would  consider
                           material;

                  (ii)     current rent roll, if applicable;


                                       14
<PAGE>



                  (iii)    cash flow pro-forma, plus historical information,  if
                           available;

                  (iv)     description of the property (real  property,  pledged
                           loan or other Collateral);

                  (v)      indicative debt service coverage ratios;

                  (vi)     indicative loan-to-value ratio;

                  (vii)    Borrower's or any affiliate's  relationship  with its
                           potential underlying borrower or any affiliate;

                  (viii)   if   applicable,   Phase   I   environmental   report
                           (including asbestos and lead paint report);

                  (ix)     if applicable, engineering and structural reports;

                  (x)      third  party  reports,  to the extent  available  and
                           applicable, including:

                           (a)     current Appraisal;

                           (b)     Phase  II or  other  follow-up  environmental
                                   report if recommended in Phase I;

                           (c)     seismic reports; and

                           (d)     operations and maintenance  plan with respect
                                   to asbestos containing materials;

                  (xi)     analyses  and  reports  with  respect  to such  other
                           matters  concerning  the  Collateral as Lender may in
                           its sole discretion require;

                  (xii)    documents  comprising  such  Collateral,  or  current
                           drafts  thereof,   including,   without   limitation,
                           underlying debt and security  documents,  guaranties,
                           underlying   borrower's   organizational   documents,
                           warrant  agreements,  and loan and collateral  pledge
                           agreements, as applicable; and

                  (xiii)   a list that specifically and expressly identifies any
                           Collateral  Documents that relate to such  Collateral
                           but are not in Borrower's possession.

                  "Property"  shall mean any right or interest in or to property
of any kind whatsoever,  whether real, personal or mixed and whether tangible or
intangible.

                  "Regulations T, U and X" shall mean  Regulations T, U and X of
the Board of Governors of the Federal Reserve System (or any successor),  as the
same may be modified and supplemented and in effect from time to time.

                  "Responsible  Officer" shall mean, as to any Person, the chief
executive  officer,  any vice chairman and the chief  financial  officer of such
Person or, for the purpose of executing

                                       15
<PAGE>

certificates, the vice president and counsel responsible therefor.

                  "Secured  Obligations"  shall  have the  meaning  provided  in
Section 4.01(a) hereof.

                  "Security Documents" means this Loan Agreement,  the Note, and
all other agreements, instruments, certificates and documents delivered by or on
behalf  of  Borrower  to  evidence  or  secure  the  Loan(s)  or   otherwise  in
satisfaction of the requirements of this Loan Agreement,  or the other documents
listed above as same may be amended or modified from time to time.

                  "Servicer" shall have the meaning provided in Section 11.14(c)
hereof.

                  "Servicing  Agreement"  shall  have the  meaning  provided  in
Section 11.14(c) hereof.

                  "Servicing Records" shall have the meaning provided in Section
11.14(b) hereof.

                  "Subsidiary"  shall  mean,  with  respect to any  Person,  any
corporation,  partnership  or other  entity of which at least a majority  of the
securities or other  ownership  interests  having by the terms thereof  ordinary
voting  power to elect a majority  of the board of  directors  or other  persons
performing  similar functions of such  corporation,  partnership or other entity
(irrespective  of  whether  or not at the time  securities  or  other  ownership
interests  of any other  class or classes of such  corporation,  partnership  or
other entity shall have or might have voting power by reason of the happening of
any  contingency)  is at the time directly or indirectly  owned or controlled by
such Person or one or more Subsidiaries of such Person or by such Person and one
or more Subsidiaries of such Person.

                  "Supplemental  Due Diligence List" means,  with respect to any
proposed  Collateral,   information  or  deliveries   concerning  such  proposed
Collateral,  such items that Lender shall request in addition to the Preliminary
Due  Diligence  Package  including,   without  limitation,   a  credit  approval
memorandum representing the final terms of the underlying  transaction,  a final
LTV ratio  computation and a final debt service  coverage ratio  computation for
such proposed Collateral.

                  "'Table Funded' Eligible  Collateral"  shall mean the items of
Eligible Collateral as described in Section 2.03(e) of this Loan Agreement.

                  "Tangible Net Worth" shall mean, as of a particular date,

                  (a) all  amounts  which would be  included  under  capital (it
being agreed that any convertible trust preferred securities will be included as
capital) on a balance  sheet of Borrower at such date,  determined in accordance
with GAAP, less

                  (b)  (i)amounts  owing to Borrower  from  Affiliates  and (ii)
intangible assets.

                  "Termination  Date"  shall  mean  December  31,  1999  or such
earlier date on which this Loan Agreement shall terminate in accordance with the
provisions hereof or by operation of law.

                                       16
<PAGE>


                  "Title Insurance  Policy" shall mean, with respect to any real
property  underlying a Collateral Loan, a mortgagee's  title insurance policy or
policies  issued to Lender and Lender's  successors and assigns (or,  subject to
the prior  written  approval  of Lender,  an  endorsement  to  Borrower's  title
insurance policy insuring the collateral  assignment to Lender of the applicable
mortgage)  by one or more title  companies  reasonably  satisfactory  to Lender,
which policy or policies shall be in form and substance reasonably acceptable to
Lender,  with such  endorsements  as Lender shall  reasonably  require and, with
respect to any Collateral Loan, a mortgagee's title insurance policy or policies
issued to Lender and  Lender's  successors  and/or  assigns by one or more title
companies reasonably satisfactory to Lender reflecting Lender's interest in such
Collateral Loan.

                  "Total Indebtedness" shall mean, for any period, the aggregate
Indebtedness  of Borrower  during such period less the amount of any nonspecific
balance sheet reserves maintained in accordance with GAAP.

                  "Transaction  Costs" shall mean, with respect to any Loan, all
actual  out-of-pocket  reasonable  costs and expenses paid or incurred by Lender
and payable by Borrower  relating  to the making of such Loan  (including  legal
fees and other fees described in Section 11.03 hereof). Lender shall endeavor to
limit the  Transaction  Costs  associated  with such Loan (excluding the initial
Loan) to $5,000,  but the foregoing shall not limit Borrower's  obligations with
respect to Transaction  Costs or constitute a "cap" on Transaction Costs for any
Loan.  Transaction Costs shall not include costs incurred by Lender for overhead
and general administrative expenses.

                  "Trust Receipt" shall mean the receipt  delivered by Custodian
pursuant to the provisions of Section 4 of the Custodial Agreement acknowledging
receipt of a Collateral  File in connection with a Loan hereunder in the form of
Annex 2 to the Custodial Agreement.

                  "Underwriting  Issues" means with respect to any Collateral as
to which Borrower  intends to request a Loan, all  information  that has come to
Borrower's  attention,  based on the  making  of  reasonable  inquiries  and the
exercise of reasonable care and diligence under the  circumstances,  which would
be  considered a  materially  "negative"  factor  (either  separately  or in the
aggregate with other information), or a material defect in loan documentation or
closing deliveries (such as any absence of any material Collateral Document(s)),
to a  reasonable  institutional  lender in  determining  whether to originate or
acquire the Collateral in question.

                  "Uniform  Commercial  Code" shall mean the Uniform  Commercial
Code as in effect on the date hereof in the State of New York;  provided that if
by reason of  mandatory  provisions  of law,  the  perfection  or the  effect of
perfection  or  non-perfection  of the security  interest in any  Collateral  is
governed by the Uniform  Commercial  Code as in effect in a  jurisdiction  other
than New York,  "Uniform Commercial Code" shall mean the Uniform Commercial Code
as in effect in such other  jurisdiction  for purposes of the provisions  hereof
relating to such perfection or effect of perfection or non-perfection.

                   1.02  Accounting  and  Terms  and  Determinations.  Except as
otherwise  expressly  provided herein, all accounting terms used herein shall be
interpreted,  and all financial  statements and  certificates  and reports as to
financial  matters  required  to be  delivered  to  Lender  hereunder  shall  be
prepared, in accordance with GAAP.


                                       17
<PAGE>


                  Section 2. Loans, Note and Prepayments

                  2.01. Loans

                  (a) Lender agrees to consider,  as provided herein,  from time
to time  Borrower's  requests that Lender make,  on the terms and  conditions of
this Loan Agreement, loans (each, individually, a "Loan" and, collectively,  the
"Loans") to Borrower in Dollars,  from and including  the Effective  Date to and
including the Termination Date, in an aggregate principal amount at any one time
outstanding up to but not exceeding the Maximum Credit as in effect from time to
time.  Nothing in this Loan  Agreement  shall be  interpreted as a commitment by
Lender to make any Loans,  but rather  sets forth the  procedures  to be used in
connection with periodic  requests for Loans and the conditions to the making of
any Loans.  Borrower hereby  acknowledges  that Lender is under no obligation to
agree to make, or to make, any Loan pursuant to this Loan Agreement.

                  (b)  Subject  to  the  terms  and   conditions  of  this  Loan
Agreement,   during  such  period  Borrower  may  borrow,  prepay  and  reborrow
hereunder.

                  2.02. Notes

                  (a) The Loans made by Lender  shall be  evidenced  by a single
promissory note of Borrower substantially in the form of Exhibit A hereto, dated
the date  hereof,  payable to Lender in the  principal  amount of Three  Hundred
Million  Dollars  ($300,000,000.00),  as  otherwise  duly  completed;  provided,
however, that until such time as Borrower has satisfied all conditions precedent
to  the  increase  of  the  Maximum  Credit  amount  from   $250,000,000.00   to
$300,000,000.00,  Borrower shall not be permitted to borrow amounts in excess of
$250,000,000.00.  Lender  shall have the right to have its Note  subdivided,  by
exchange for  promissory  notes of lesser  denominations  or otherwise and shall
have the right to sell participating interests in such Note; provided,  however,
that Lender must retain (i) in excess of fifty percent (50%) ownership  interest
in the Note and (ii) control over all decisions with respect to loan pricing and
the exercise of remedies with respect to each item of Collateral;  and provided,
further,  however,  that Lender may subject up to one hundred  percent (100%) of
the Loans made hereunder to a repurchase agreement.

                  (b) The date,  amount and  interest  rate of each Loan made by
Lender to Borrower,  and each payment made on account of the principal  thereof,
shall be recorded by Lender on its books and, prior to any transfer of the Note,
endorsed  by Lender on the  schedule  attached  to the Note or any  continuation
thereof;  provided  that the failure of Lender to make any such  recordation  or
endorsement  shall not affect the obligations of Borrower to make a payment when
due of any amount owing hereunder or under the Note in respect of the Loans.

                  2.03. Procedures for Borrowing

                  (a) Preliminary Approval of Proposed Collateral.

                  (i)  Borrower  may,  from  time to time,  submit  to  Lender a
Preliminary  Due Diligence  Package for Lender's review and approval in order to
request a borrowing  hereunder  with  respect to any  proposed  Collateral  that
Borrower  proposes to pledge to Lender and to be included in the Borrowing  Base
in connection with such borrowing.


                                       18
<PAGE>


                  (ii) Upon  Lender's  receipt  of a  complete  Preliminary  Due
Diligence  Package,  Lender within two (2) Business Days shall have the right to
request,  in  Lender's  sole  and  absolute  discretion,   additional  diligence
materials  and  deliveries  that  Lender  shall  specify on a  Supplemental  Due
Diligence  List.  Upon  Lender's  receipt of all of the  Diligence  Materials or
Lender's waiver thereof, Lender, within five (5) Business Days, shall either (i)
notify  Borrower of the Maximum Advance Rate (which may be less than the Advance
Rate set forth in the definition of Eurodollar  Rate Spread) and the Asset Value
for the  proposed  Collateral  or (ii)  deny,  in  Lender's  sole  and  absolute
discretion,  Borrower's  request for an advance.  Lender's failure to respond to
Borrower  within  five (5)  Business  Days  following  receipt of all  Diligence
Materials or Lender's  written  waiver thereof shall be deemed to be a denial of
Borrower's  request  for an  advance,  unless  Lender and  Borrower  have agreed
otherwise in writing.  Nothing in this Section  2.03(a)(ii) or elsewhere in this
Loan Agreement  shall, or be deemed to, prohibit Lender from  determining in its
sole  discretion  the  adequacy,  correctness  and  appropriateness  of, or from
disapproving,  any and all financial and other  underwriting data required to be
supplied by Borrower under this Loan Agreement.

                  (b) Final  Approval  of  Proposed  Collateral.  Upon  Lender's
notification to Borrower of the Maximum Advance Rate and the Asset Value for any
proposed  Collateral,  Borrower shall, if Borrower desires to obtain one or more
advances secured by such proposed  Collateral,  satisfy the conditions set forth
below (in addition to  satisfying  the  conditions  precedent to obtaining  each
advance,  as set  forth in  Section  5 of this  Loan  Agreement)  as  conditions
precedent to Lender's approval of such proposed Collateral as Collateral, all in
a manner, and pursuant to documentation,  satisfactory in all respects to Lender
and its counsel:

                       (i) Environmental and Engineering. If applicable,  Lender
shall have received an Environmental  Report and an Engineering  Report, each in
form and  substance  satisfactory  to Lender,  by an Engineer and  Environmental
Consultant  listed on Schedules 3 and 4 attached hereto,  respectively,  as each
such  schedule  may be  amended  from time to time by  Lender in its  reasonable
discretion.

                       (ii) Appraisal. If applicable, Lender shall have received
an Appraisal.

                       (iii) Insurance. With respect to proposed Collateral that
is real property,  Lender shall have received  certificates or other evidence of
insurance  demonstrating  insurance coverage in respect of such real property of
types,  in amounts,  with insurers and  otherwise in compliance  with the terms,
provisions and conditions set forth in the Collateral  Documents or the Security
Documents.  Such  certificates  or other evidence shall  indicate  Borrower,  as
lender,  will be named as an  additional  insured as its interest may appear and
shall contain a loss payee endorsement in favor of such additional  insured with
respect to the property  policies required to be maintained under the Collateral
Documents.

                       (iv) Survey. With respect to a Mortgage Loan, a Mezzanine
Loan or an  Equity  Interest,  to the  extent  obtained  by  Borrower  from  the
Collateral  Obligor with respect to any item of Collateral at the origination of
the underlying loan or equity  interest,  as the case may be, relating  thereto,
Lender  shall have  received  with respect to proposed  Collateral  that is real
property,  a current  Survey of such real  property  in a form  satisfactory  to
Lender.

                       (v) Lien Search Reports. Lender or Lender's counsel shall
have


                                       19
<PAGE>


received,  as reasonably  requested by Lender,  satisfactory reports of UCC, tax
lien,  judgment  and  litigation  searches  and title  reports and  updates,  as
applicable,  conducted  by search firms and/or  title  companies  acceptable  to
Lender with  respect to the  Collateral,  Borrower  and the  related  underlying
obligor,  such searches to be conducted in each location Lender shall reasonably
designate.

                       (vi)  Title  Insurance  Policy.  (A)  With  respect  to a
Mortgage  Loan,  Borrower  shall have  delivered to Lender (1) an  unconditional
commitment  to issue title  insurance  policies in favor of Lender and  Lender's
successors  and/or assigns with respect to Lender's interest in the related real
property  with an amount of  insurance  that shall be not less than the  related
Asset-Specific  Loan Balance (taking into account the proposed  advance) or such
other  amount  as  Lender  shall  require  in  its  sole  discretion  or  (2) an
endorsement  or  confirmatory  letter  from the  existing  title  company to the
existing  Title  Insurance  Policy in favor of Lender  and  Lender's  successors
and/or assigns that amends the existing title  insurance  policy by stating that
the amount of the  insurance  is no less than the  related  Asset-Specific  Loan
Balance (taking into account the proposed advance) or such other amount of title
coverage as Lender shall require in its sole discretion.

         (B) With respect to a Mezzanine  Loan or an Equity  Interest,  Borrower
shall have delivered to Lender such evidence as Lender,  in its sole discretion,
shall  require of the  ownership of the real  property  underlying  such item of
Collateral  including,  without  limitation,  a copy of a title insurance policy
dated a date, and by a title insurer,  in each case  acceptable to Lender in its
sole discretion,  showing that title is vested in the related Collateral Obligor
or in an entity in whom such Collateral Obligor holds a beneficial interest.

                       (vii)  Security  Documents.  Borrower shall have executed
and delivered to Lender,  in form and substance  satisfactory  to Lender and its
counsel,  all security  documents  perfecting  Lender's security interest in the
proposed  Collateral  (and in any Interest Rate  Protection  Agreements  held by
Borrower  with  respect  thereto)  which shall be subject to no Liens  except as
expressly permitted by Lender. Each of the security documents shall contain such
representations and warranties concerning the proposed Collateral and such other
terms as shall be reasonably satisfactory to Lender.

                       (viii)  Opinions of Counsel.  Lender shall have  received
from counsel to Borrower  its legal  opinion as to  enforceability  of this Loan
Agreement and all documents executed and delivered  hereunder in connection with
such  Loan,  (at  Lender's  option)  an opinion  from  local  counsel  where the
applicable property is located and an opinion to Borrower and its successors and
assigns  from  counsel  to  the  underlying   obligor  on  the  underlying  loan
transaction, as applicable, as to enforceability of the loan documents governing
such  transaction  and such other  matters as Lender shall  require  (including,
without limitation,  opinions as to due formation,  authority, choice of law and
perfection of security  interests).  Such legal  opinions  shall be addressed to
Lender and its  successors and assigns,  dated the related  Funding Date, and in
form and substance reasonably satisfactory to Lender.

                       (ix)  Additional  Real  Estate  Matters.  To  the  extent
obtained  by  Borrower  from  the  Collateral  Obligor  relating  to any item of
Collateral at the origination of the underlying loan or equity interest relating
thereto,  Borrower shall have delivered to Lender such other real estate related
certificates and documentation as may have been requested by Lender, such as (i)
certificates  of  occupancy  and  letters  certifying  that the  property  is in
compliance with


                                       20
<PAGE>


all applicable  zoning laws, each issued by appropriate  Governmental  Authority
and (ii) abstracts of all Leases in effect at the real property relating to such
Collateral.

                       (x) Other  Documents.  Lender  shall have  received  such
other  documents as Lender or its counsel  shall request with respect to each or
any item of Collateral.

                  (c)  Collateral  Approval  or  Disapproval.   Within  two  (2)
Business Days following the date upon which Borrower has tendered performance of
the conditions  enumerated in Sections  2.03(b)(i) through (x), or has delivered
such items or documents fully  executed,  if applicable,  in final form,  Lender
shall either (i) if the  Collateral  Documents or the  Security  Documents  with
respect to the proposed  Collateral are not reasonably  satisfactory in form and
substance to Lender,  notify  Borrower that Lender has not approved the proposed
Collateral  as  Collateral  or (ii) notify  Borrower  and Bailee that Lender has
approved the proposed  Collateral as Collateral  and such notice shall  identify
the  documents to be delivered to  Custodian in  connection  with such  proposed
Collateral  pursuant to  Sections  2.03 and 5 of this Loan  Agreement  and shall
identify the party whom Lender shall  designate  to record  and/or file,  as the
case may be, any  security  documents  necessary  to perfect  Lender's  security
interest in the Eligible  Collateral.  The terms of delivery  and filing  and/or
recordation  of  such  security  documents  shall  be set  forth  in a  separate
agreement  between  Lender  and its  designee.  Lender's  failure  to respond to
Borrower  within  two (2)  Business  Days  shall be  deemed  to be a  denial  of
Borrower's  request that Lender approve the proposed  Collateral,  unless Lender
and Borrower have agreed otherwise in writing.

                  (d)  Procedure   for   Borrowing   with  Respect  to  Eligible
Collateral.  Once Lender has approved the Collateral in accordance  with Section
2.03(c) above, Borrower may request a Loan hereunder, on any Business Day during
the  period  from  and  including  the  Effective  Date  to  and  including  the
Termination  Date,  by  delivering  to  Lender,  with a copy  to  Custodian,  an
irrevocable written request for borrowing,  substantially in the form of Exhibit
D attached hereto, which request must be received by Lender prior to 11:00 a.m.,
New York City time,  one (l) Business Day prior to the  requested  Funding Date.
Such request for borrowing shall (1) attach a schedule  identifying the Eligible
Collateral that Borrower  proposes to pledge to Lender and to be included in the
Borrowing  Base in  connection  with such  borrowing,  (2) specify the requested
Funding Date,  and (3) attach an Officer's  Certificate  signed by a Responsible
Officer of Borrower as required  by Section  5.02(b)  hereof.  Contemporaneously
with the delivery of the request for borrowing, Borrower shall deliver to Lender
with a copy to Custodian, a Custodial Identification  Certificate along with the
accompanying   Collateral   Schedule  with  respect  to  all  proposed  Eligible
Collateral to be pledged to Lender on the applicable Funding Date.

                  (e) Delivery of Collateral Files and Security Documents.

                           "Non-Table Funded" Eligible Collateral:

                  1) By no later  than 1:00 p.m.,  New York City  time,  one (1)
Business Day prior to any Funding  Date,  the  Borrower  and/or the Bailee shall
deliver to the Custodian as to any Eligible  Collateral on a case-by-case basis,
(i) original  counterparts of all Collateral Documents comprising the Collateral
File, (ii) the security documents  described in Section  2.03(b)(vii) above, and
(iii)  to the  extent  applicable,  any  other  documents,  reports  or  updated
information  as Lender  shall  request  pursuant to Section  2.03(b)(i)-(x)  and
Section 5.03(b) not heretofore finally


                                       21
<PAGE>

approved by Lender.

                       "Table Funded" Eligible Collateral:

                  1) By no later  than 1:00  p.m.,  New York City  time,  on the
     Funding  Date,  the  Borrower  shall  cause the  Bailee to  deliver  to the
     Custodian  by  facsimile  (i) as to each item of Eligible  Collateral,  the
     note,  if  applicable,  evidencing  the  making of a loan  secured  by such
     Eligible  Collateral,  a fully executed Bailee Agreement and Bailee's Trust
     Receipt and Certification  issued by the Bailee thereunder,  (ii) as to all
     other  categories  of Eligible  Collateral  on a  case-by-case  basis,  the
     delivery of all fully executed documents and instruments required by Lender
     to comprise the Collateral  File and (iii) evidence  satisfactory to Lender
     that all documents necessary to perfect Borrower's interest in the Eligible
     Collateral  have  been  delivered  to a  party  acceptable  to  Lender  for
     recordation and filing.

                  2) By no later  than 1:00  p.m.,  New York City  time,  on the
     third  Business Day following  the  applicable  Funding Date,  the Borrower
     shall cause the Bailee to deliver to the Custodian the Collateral File.

                  (f) No later  than  1:00  p.m.,  New York City  time,  on each
Funding  Date,   Borrower  shall  provide   Custodian  with  a  final  Custodial
Identification  Certificate and related Collateral  Schedule with respect to the
Eligible Collateral to be pledged to the Lender on such Funding Date, indicating
any changes, if any, from the Custodial  Identification  Certificate and related
Collateral  Schedule  heretofore  delivered to Lender and Custodian  pursuant to
Section 2.03(d) above.

                  (g) If  Borrower  shall  deliver  a  request  for a  borrowing
pursuant to Section  2.03(d)  hereof and all  conditions  precedent set forth in
Sections 2.03(a), 2.03(b), 2.03(c), 5.01 and 5.02 have been met, and provided no
Default or Event of Default shall have occurred and be continuing,  Lender shall
make a Loan  to  Borrower  on the  requested  Funding  Date,  in the  amount  so
requested and approved by Lender.


                                       22
<PAGE>


                  (h) Subject to the  delivery  by  Custodian  to  Borrower  and
Lender  of a  Trust  Receipt  with  a  Collateral  Schedule  in  respect  to all
Collateral  pledged to Lender on such Funding Date by no later then 3:00 p.m. on
such date,  and  subject  further to the  provisions  of Section 5 hereof,  such
borrowing  will then be made available to Borrower by Lender  transferring,  via
wire transfer, to the following account of Borrower: Bank of New York, 530 Fifth
Avenue,  New York, New York,  Account No. 630-0439428 for the benefit of Capital
Trust, ABA# 021-000018,  Attn:  Tarryn Kone ((212)  852-4219),  in the aggregate
amount of such borrowing in funds immediately available to Borrower.

                  (i) From  time to time,  the  Borrower  shall  forward  to the
Custodian  additional original documents or additional  documents evidencing any
(i) assumption,  modification,  consolidation or extension of a Collateral Loan,
or (iii) any  amendment  to the  operative  documents  with respect to an Equity
Interest,  in each case approved by the Lender in  accordance  with the terms of
this Loan Agreement and upon receipt of any such other documents,  the Custodian
shall hold such other documents as the Lender shall request from time to time.

                  (j) With respect to any documents which have been delivered or
are  being  delivered  to  recording  offices  for  recording  and have not been
returned to the Borrower in time to permit their delivery  hereunder at the time
required, in lieu of delivering such original documents,  Borrower shall deliver
to Lender a true copy thereof with an Officer's Certificate certifying that such
copy is a true,  correct  and  complete  copy of the  original,  which  has been
transmitted for recordation.  The Borrower shall deliver such original documents
to the Custodian promptly when they are received.

                  2.04. Mandatory Prepayments or Pledge

                  (a) Lender may determine and  re-determine  the Borrowing Base
on any Business Day and on as many Business Days as it may elect. If at any time
(i) the aggregate  outstanding  principal  amount of Loans exceeds the Borrowing
Base (a  "Borrowing  Base  Deficiency"),  as  determined  by  Lender in its sole
discretion and notified to Borrower on any Business Day, Borrower shall no later
than one Business Day after receipt of such notice,  or (ii) Borrower shall have
received a prepayment of the principal of any loan or preferred  equity interest
comprising  a portion of the  Collateral  (including,  without  limitation,  the
payment of casualty or condemnation  proceeds),  Borrower shall,  not later than
one (1) Business Day after receipt of such  prepayment,  either prepay the Loans
in part or in whole or pledge  additional  Collateral (which Collateral shall be
in all respects  acceptable to Lender) to Lender,  such that after giving effect
to such prepayment or pledge the aggregate  outstanding  principal amount of the
Loans does not exceed the Borrowing  Base as  re-determined  by Lender after the
addition of  Collateral.  So long as no Default or Event of Default has occurred
and is then  continuing,  all partial  repayments  shall be applied  against the
Asset-Specific Loan Balance relating to the Loan being repaid.

                  (b) If at any time under any  Collateral  Document  evidencing
Eligible  Collateral  (x) there is an Event of Default,  or event with which the
giving of notice or lapse of time or both would  become an Event of Default,  or
(y)  any  representation  or  warranty  made  by or on  behalf  of the  relevant
Collateral  Obligor  becomes false or misleading in any material  respect or (z)
the  relevant  Collateral  Obligor  fails to  perform or  observe  any  material
covenant or other  obligation,  Lender may, in its sole  discretion  and without
regard to any determination of


                                       23
<PAGE>


the Asset Value of such Eligible Collateral,  notify Borrower of such occurrence
and may require that the  Asset-Specific  Loan  Balance  related to the relevant
Eligible  Collateral  be  prepaid  in whole or in part in the  determination  of
Lender.  Not later than one (1)  Business  Day after the receipt of such notice,
Borrower shall prepay the  Asset-Specific  Loan Balance related to such Eligible
Collateral.  Lender may, in its sole discretion,  determine and re-determine the
amount to be prepaid  irrespective of whether or not either (i) any statement of
fact  contained  in any  Officer's  Certificate  delivered  pursuant  to Section
5.02(b) or (ii) any  representation  of Borrower  set forth in Section  6.13 was
true to Borrower's actual knowledge.

                  Section 3. Payments; Computations; Etc

                  3.01. Repayment of Loans; Interest

                  (a)  Borrower   hereby  promises  to  repay  in  full  on  the
Termination Date the aggregate outstanding principal amount of the Loans.

                  (b) Borrower  hereby promises to pay to Lender interest on the
unpaid  principal amount of each Loan for the period from and including the date
of such Loan to but  excluding  the date such Loan  shall be paid in full,  at a
rate per annum equal to the Eurodollar Rate plus the applicable  Eurodollar Rate
Spread.  Notwithstanding  the  foregoing,  Borrower  hereby  promises  to pay to
Lender,  to the extent  permitted by applicable law,  interest at the applicable
Post-Default  Rate on any principal of any Loan and on any other amount  payable
by Borrower  hereunder or under the Note that shall not be paid in full when due
(whether at stated  maturity,  by  acceleration  or by mandatory  prepayment  or
otherwise)  for the  period  from  and  including  the due date  thereof  to but
excluding the date the same is paid in full.  Payment and acceptance of interest
pursuant to this  subsection  shall not  constitute  a waiver of any Default and
shall not  otherwise  limit or prejudice  any right of Lender  hereunder.  In no
event  shall  Lender be  entitled  to receive  any  proceeds  received  from any
Collateral  Obligor in connection with the refinancing and/or final distribution
to Lender with respect to any Eligible Collateral to the extent same exceeds the
sums provided to be paid to Lender under Section 7.l6 of this Loan Agreement.

                  (c) Accrued  interest on each Loan shall be payable monthly in
arrears  on the first  Business  Day of each month and for the last month of the
Loan  Agreement  on  the  first  Business  Day of  such  last  month  and on the
Termination  Date,  except that interest payable at the Post-Default  Rate shall
accrue daily and shall be payable upon such accrual.

                  (d) The Loans may be  prepaid  in whole or in part at any time
upon two (2) Business Days prior written notice, without any penalty or premium;
provided,  however,  that any such prepayment  shall be accompanied by an amount
representing  accrued  interest on the  principal  amount being  prepaid and all
other amounts then due under the Loan Documents (including,  without limitation,
all  amounts  due under  Section 3  hereof).  Each  partial  prepayment  that is
voluntary (as opposed to mandatory under the terms of this Loan Agreement) shall
be in an amount of not less than One Hundred  Thousand  Dollars  ($100,000).  So
long as no Default or Event of Default has occurred and is then continuing, each
voluntary  prepayment shall be applied to reduce any Asset-Specific Loan Balance
as designated by Borrower to Lender in writing.

                  (e) With  respect to any item of  Collateral,  Borrower  shall
repay to Lender


                                       24
<PAGE>


an amount equal to the amount of casualty or  condemnation  proceeds paid to, or
for the benefit of,  Borrower or any underlying  obligor in respect of such item
of Collateral to the extent that Borrower is not required  under the  underlying
loan documents with Borrower's  obligor to reserve,  escrow,  readvance or apply
such proceeds for the benefit of such obligor or the  underlying  real property.
So long as no Default or Event of Default has occurred  and is then  continuing,
such amounts paid to Lender shall be applied in reduction of the  Asset-Specific
Loan Balance relating to such item of Collateral.

                  3.02. Payments

                  (a)  Except  to the  extent  otherwise  provided  herein,  all
payments of principal,  interest and other amounts to be made by Borrower  under
this  Loan  Agreement  and the Note  shall be made in  Dollars,  in  immediately
available funds,  without  deduction,  set-off or counterclaim,  to Lender at an
account in the United  States,  to be  notified  by MS & Co. on behalf of Lender
from time to time in writing,  not later than 1:00 p.m.,  New York City time, on
the date on which such  payment  shall  become due (and each such  payment  made
after  such time on such due date  shall be deemed to have been made on the next
succeeding  Business  Day).  Borrower  acknowledges  that  it has no  rights  of
withdrawal from the foregoing account.  Lender shall endeavor to send Borrower a
detailed  bill on the date which is two (2)  Business  Days prior to the date on
which payment is due; provided,  however, that the failure of Lender to send, or
of Borrower to receive,  such bill shall in no way affect Borrower's  obligation
to pay amounts due under this Loan Agreement.

                  (b) Except to the extent otherwise  expressly provided herein,
if the due date of any  payment  under  this Loan  Agreement  or the Note  would
otherwise  fall on a day that is not a Business Day, such date shall be extended
to the next  succeeding  Business  Day,  and  interest  shall be payable for any
principal so extended for the period of such extension.

                  3.03 Computations.  Interest on the Loans shall be computed on
the basis of a 360-day year for the actual days elapsed (including the first day
but excluding the last day)  occurring in the period for which  payable.  Lender
shall  determine  any rate of  interest  payable  on Loans  hereunder,  and such
determination shall be conclusive and binding, absent manifest error.

                  3.04. U.S. Taxes

                  (a) Borrower agrees to pay to Lender such  additional  amounts
as are  necessary  in order  that the net  payment  of any  amount due to Lender
hereunder  after  deduction  for or  withholding  in respect of any U.S. Tax (as
defined below) imposed with respect to such payment (or in lieu thereof, payment
of such U.S. Tax by Lender),  will not be less than the amount  stated herein to
be then due and payable;  provided  that the  foregoing  obligation  to pay such
additional amounts shall not apply:

                  (i) to any  payment to Lender  hereunder  unless (A) Lender is
entitled  to  submit a Form  1001  (relating  to Lender  and  entitling  it to a
complete  exemption  from  withholding  on all  interest  to be  received  by it
hereunder in respect of the Loans) or Form 4224  (relating to all interest to be
received  by Lender  hereunder  in respect of the  Loans),  or (B) prior to such
payment  Lender shall have  furnished to Borrower a Form W-8 (or  substitute) or
otherwise established an exemption from U.S. withholding tax, or


                                       25
<PAGE>


                  (ii) to any U.S.  Tax imposed  solely by reason of the failure
by Lender to comply with applicable certification, information, documentation or
other reporting requirements concerning the nationality,  residence, identity or
connections  with the United  States of America of Lender if such  compliance is
required  by  statute  or  regulation  of the  United  States  of  America  as a
precondition to relief or exemption from such U.S. Tax.

For the  purposes  of this  Section  3.03,  (x) "Form 1001" shall mean Form 1001
(Ownership,  Exemption,  or Reduced Rate  Certificate)  of the Department of the
Treasury of the United  States of America,  (y) "Form 4224" shall mean Form 4224
(Exemption  from  Withholding  of Tax on Income  Effectively  Connected with the
Conduct of a Trade or Business in the United  States) of the  Department  of the
Treasury  of the United  States of America  (or in  relation to either such Form
such  successor  and  related  form as may from time to time be  adopted  by the
relevant taxing  authorities of the United States of America to document a claim
to which such Form  relates),  and (z) "U.S.  Taxes"  shall mean any  present or
future tax,  assessment  or other  charge or levy imposed by or on behalf of the
United  States of America,  any  political  subdivision  of the United States of
America or any taxing authority thereof or therein.

                  (b) Within 30 days after paying any such amount to Lender, and
within  30  days  after  it is  required  by  law to  remit  such  deduction  or
withholding to any relevant taxing or other authority, Borrower shall deliver to
Lender evidence satisfactory to Lender of such deduction, withholding or payment
(as the case may be).

                  (c) Lender shall not assign or sell participation interests in
the Loans made or to be made  hereunder  subject  to Section  2.02 and unless it
shall have given prior  notice to Borrower  and unless a condition  specified in
Section 3.04 (a) (i) or (ii) shall not apply.

                  3.05 Booking of Loans Without limitation of Lender's rights to
sell,  assign  or  transfer  a  Loan  or any  interest  therein,  including  any
participation  interest  therein,  at any time and from time to time, Lender may
make,  carry or  transfer  such Loan at,  to, or for the  account  of any of its
branch offices or the office of an Affiliate of Lender; provided,  however, that
the  representation  in Section 3.04(c) shall remain true throughout the term of
such Loan.

                  3.06  Lender's  Funding of  Eurodollar  Rate  Loans.  Borrower
hereby  expressly  acknowledges  and agrees  that  Lender may fund a Loan in any
manner it sees fit,  including  (i) through the actual  purchase of a Eurodollar
deposit  bearing  interest at the rate  obtained  pursuant to the  definition of
Eurodollar  Rate in an  amount  equal to the  principal  amount of such Loan and
having a maturity  comparable  to the relevant  interest  period or (ii) through
Lender's  entering  into or purchase of  repurchase  agreements,  interest  rate
agreements,  swap  agreements  or other  arrangements  in such amounts as Lender
shall determine (and which amounts may or may not, in Lender's sole  discretion,
be "match funded" to such Loan).  Calculation  of all amounts  payable to Lender
under this  Section 3.06 and under  Section 3.07 shall be made as though  Lender
had  actually  funded such Loan  through the  purchase of a  Eurodollar  deposit
bearing  interest at the rate obtained  pursuant to the definition of Eurodollar
Rate in an  amount  equal  to the  amount  of such  Loan and  having a  maturity
comparable  to the  relevant  interest  period and through the  transfer of such
Eurodollar  deposit from an off-shore  office of Lender to a domestic  office of
Lender in the United States of America; provided,  however, that Lender may fund
such  Loan in any  manner  it sees fit and the  foregoing  assumptions  shall be
utilized  only for purposes of  calculating  amounts  payable under this Section
3.06 and under Section 3.07, if any.


                                       26
<PAGE>


                  3.07.  Funding Costs.  (a) Borrower shall  compensate  Lender,
upon  written  request by Lender  (which  request  shall set forth the basis for
requesting such amounts), for all Funding Costs.

                  (b) Lender shall deliver to Borrower a statement setting forth
the amount and basis of  determination of any Funding Cost, it being agreed that
such statement and the method of calculation  shall be conclusive and binding on
Borrower,  absent manifest error.  In addition,  in the event Borrower  provides
Lender not less than five (5) Business Days prior  written  notice of a proposed
voluntary prepayment  hereunder,  Lender shall deliver to Borrower a non-binding
good faith  estimate of the  applicable  components  and amount of Funding Costs
which  would be  incurred  by  Borrower  if  Borrower  were to make a  voluntary
prepayment hereunder;  provided,  however, that Borrower shall remain liable for
all Funding  Costs shown on the statement  referred to in the first  sentence of
this subsection (b), notwithstanding such good faith estimate.

                  (c) In  lieu of  prepaying  the  Loan  when  and as  otherwise
required or permitted by this Loan  Agreement,  Borrower may on any Business Day
(a "Deposit  Funding Date")  instead  deposit with Lender an amount equal to the
applicable  prepayment,  to be held by Lender (the  "Prepayment  Deposit") until
such date as application of the Prepayment  Deposit on account of the Loan would
not cause Lender to suffer Funding Costs (the "Deposit  Application  Date"). Any
Prepayment Deposit held by Lender shall: (a) constitute  additional security for
the Loan,  for which the parties shall enter into such security  documents  (and
account establishment and administration documents) as Lender shall require; (b)
be held by Lender in an interest-bearing  account selected and controlled solely
by Lender, interest on which shall be added to principal and applied in the same
manner as principal;  (c) at Lender's  option,  be  accompanied by a payment (as
estimated by Lender) equal to the  difference  between the interest to be earned
on the Prepayment  Deposit and the interest that will accrue on a portion of the
Loan equal to the Prepayment  Deposit during the period from the Deposit Funding
Date to the  Deposit  Application  Date;  (d) with  respect  to the  Collateral,
entitle  Borrower  to the same  rights  and  benefits  (including  the  right to
releases,  if any) that would have been  available  to Borrower if Borrower  had
prepaid the Loan (and designated  Asset-Specific  Loan  Balance(s)) by an amount
equal to the  Prepayment  Deposit;  and (e) be  applied  on  account of the Loan
(principal and interest) on the Deposit Application Date.

                  3.08.  Compensation  for Increased  Costs.  If Lender shall in
good faith determine that any change in any law,  treaty or  governmental  rule,
regulation or order,  or in the  interpretation,  administration  or application
thereof,  or  any  determination  of  a  court  or  governmental  authority,  or
compliance  with any  guideline,  request  or  directive  issued  or made by any
central bank or other governmental or  quasi-governmental  authority (whether or
not having the force of law):

                           (a) imposes, modifies or holds applicable any reserve
                  (including any marginal, emergency,  supplemental,  special or
                  other  reserve),   special  deposit,   compulsory  loan,  FDIC
                  insurance or similar  requirement  against  assets held by, or
                  deposits  or other  liabilities  in or for the  account of, or
                  advances  or loans by,  or other  credit  extended  by, or any
                  other acquisition of funds by, any office of Lender; or

                           (b)  imposes  any  other  condition  on or  affecting
                  Lender  or  its   obligations   hereunder  or  the   interbank
                  Eurodollar market;


                                       27
<PAGE>


and the  result of any of the  foregoing  is to  increase  the cost to Lender of
agreeing to make,  making or  maintaining  the Loan  hereunder  or to reduce any
amount received or receivable by Lender with respect thereto;  then, in any such
case,  Borrower shall promptly (but in any event no later than five (5) Business
Days  following any notice from Lender of the same) pay to Lender,  upon receipt
of the statement  referred to in the next sentence,  such  additional  amount or
amounts as may be necessary to compensate  Lender for any such increased cost or
reduction in amounts received or receivable  hereunder.  Lender shall deliver to
Borrower a written  statement,  setting forth in reasonable detail the basis for
calculating the additional amounts owed to Lender under this Section 3.08, which
statement  shall be  conclusive  and  binding  upon all  parties  hereto  absent
manifest error.

                  3.09.  Limitation  on Types  of  Loans;  Illegality.  Anything
herein to the contrary notwithstanding, if:

                  (a)   Lender   determines,   which   determination   shall  be
conclusive, that quotations of interest rates for the relevant deposits referred
to in the  definition of  "Eurodollar  Base Rate" in Section 1.01 hereof are not
being  provided  in the  relevant  amounts or for the  relevant  maturities  for
purposes of determining rates of interest for Loans as provided herein; or

                  (b)   Lender   determines,   which   determination   shall  be
conclusive,  that the relevant rate of interest referred to in the definition of
"Eurodollar  Base Rate" in Section  1.01 hereof upon the basis of which the rate
of interest for Loans is to be  determined  is not likely  adequate to cover the
cost to Lender of making or maintaining Loans; or

                  (c)   Lender   determines,   which   determination   shall  be
conclusive, that it is or will be unlawful for Lender to honor its obligation to
make or  maintain  Loans  hereunder  using a  Eurodollar  Rate  as a  result  of
compliance  by Lender in good faith  with any law,  treaty,  governmental  rule,
regulation,  guideline  or order  (or  would  conflict  with  any  such  treaty,
governmental  rule,  regulation,  guideline or order not having the force of law
even though the failure to comply therewith would not be unlawful);

                  then Lender shall give Borrower  prompt notice thereof and, so
long as such condition remains in effect, Lender shall be under no obligation to
make additional  Loans, and Borrower shall,  either prepay all such Loans as may
be  outstanding  or pay  interest on such Loans at a rate per annum equal to the
Eurodollar Substitute Rate.

                  Section 4. Collateral Security

                  4.01. Collateral; Security Interest

                  (a)  Borrower  hereby  assigns,  pledges and grants a security
interest in all of its right, title and interest in, to and under the Collateral
described  in  Section  4.01(b)  below to  Lender  to secure  the  repayment  of
principal  of and  interest on all Loans and all other  amounts  owing to Lender
hereunder,  under the Note,  under the other Loan  Documents  and any and all MS
Indebtedness  from  time  to  time  outstanding   (collectively,   the  "Secured
Obligations").  Borrower  agrees to mark its  computer  records to evidence  the
interests granted to Lender hereunder.

                  (b) All of  Borrower's  right,  title and  interest in, to and
under each of the following items of property pledged by Borrower to Lender from
time to time and whether now


                                       28
<PAGE>


owned or hereafter  acquired,  now  existing or  hereafter  created and wherever
located,  is  hereinafter  individually  and  collectively  referred  to as  the
"Collateral":

                           (i) all CMBS and Other Approved Collateral;

                           (ii)  all  Collateral  Documents,  including  without
         limitation all securities,  promissory notes, any collateral pledged or
         otherwise  relating  to  such  Collateral,   all   representations  and
         warranties  made to, or for the benefit of,  Borrower by any Collateral
         Obligor,  all Servicing  Records (as defined in Section 11.14(b) below)
         and  servicing   agreements,   together  with  all  files,   documents,
         instruments,   surveys,   certificates,   correspondence,   appraisals,
         computer programs, computer storage media, accounting records and other
         books and records relating thereto, in each case subject to prior liens
         and encumbrances permitted by Lender;

                           (iii)  all  guaranties   and  insurance   (issued  by
         governmental  agencies or otherwise)  and any insurance  certificate or
         other document  evidencing such guaranties or insurance relating to any
         Collateral and all claims and payments thereunder;

                           (iv)  all  other  insurance  policies  and  insurance
         proceeds relating to any Collateral or the related Property;

                           (v) all Interest Rate Protection Agreements;

                           (vi) the Collection  Account and all monies from time
         to time on deposit in the Collection Account;

                           (vii)  all  "general  intangibles",   "accounts"  and
         "chattel  paper" as defined in the Uniform  Commercial Code relating to
         or constituting any and all of the foregoing; and

                           (viii)  any  and  all  replacements,   substitutions,
         distributions   on,  or  proceeds   (including,   without   limitation,
         condemnation  proceeds)  of, any and all of the  foregoing set forth in
         items (i) through (vii) of this Section  4.01(b),  whether now owned or
         hereafter  acquired,  now  existing or  hereafter  created and wherever
         located.

                  (c) Pursuant to the Custodial Agreement,  Custodian shall hold
the Collateral  Documents as exclusive  bailee and agent for Lender  pursuant to
terms of the Custodial Agreement and shall deliver to Lender Trust Receipts each
to the effect that it has reviewed such  Collateral  Documents in the manner and
to  the  extent  required  by  the  Custodial   Agreement  and  identifying  any
deficiencies in such Collateral Documents as so reviewed.

                  4.02. Further Assurances

                  (a)  Borrower  shall  undertake,  with respect to each item of
Collateral  pledged hereunder as security for a Loan, any and all actions deemed
necessary  by Lender for the  granting  by  Borrower  to Lender of a valid first
priority security  interest in such Collateral.  Without limiting the generality
of the  foregoing,  Borrower  shall take such steps as are for the  granting and
perfection  of a first  priority  security  interest in  Securities  and related
Collateral.

                  (b) At any  time  and from  time to  time,  upon  the  written
request of Lender,


                                       29
<PAGE>


and at the sole expense of Borrower, Borrower will promptly and duly execute and
deliver,  or will  promptly  cause to be executed  and  delivered,  such further
instruments  and documents and take such further action as Lender may reasonably
request for the purpose of obtaining  or  preserving  the full  benefits of this
Loan Agreement and of the rights and powers herein granted,  including,  without
limitation,  the filing of any financing or  continuation  statements  under the
Uniform  Commercial Code in effect in any jurisdiction with respect to the Liens
created  hereby.  Borrower  also  hereby  authorizes  Lender  to file  any  such
financing or  continuation  statement  without the  signature of Borrower to the
extent permitted by applicable law. A carbon, photographic or other reproduction
of this Loan Agreement  shall be sufficient as a financing  statement for filing
in any jurisdiction.

                   4.03 Changes in Locations,  Name, etc. Borrower shall not (i)
change the location of its chief executive  office/chief  place of business from
that  specified  in  Section  6 hereof or (ii)  change  its  name,  identity  or
corporate  structure  (or the  equivalent)  or  change  the  location  where  it
maintains its records with respect to the Collateral  unless it shall have given
Lender  at least ten (10) days  prior  written  notice  thereof  and shall  have
delivered  to Lender  all  Uniform  Commercial  Code  financing  statements  and
amendments  thereto as Lender shall request and taken all other  actions  deemed
necessary by Lender to continue its perfected  status in the Collateral with the
same or better priority.

                  4.04. Lender's Appointment as Attorney-in-Fact

                  (a)  Borrower  hereby  irrevocably  constitutes  and  appoints
Lender and any officer or agent thereof, with full power of substitution, as its
true and lawful  attorney-in-fact  with full irrevocable  power and authority in
the place and stead of Borrower  and in the name of Borrower or in its own name,
from time to time in Lender's  discretion,  for the purpose of carrying  out the
terms of this Loan  Agreement,  to take any and all  appropriate  action  and to
execute  any and  all  documents  and  instruments  which  may be  necessary  or
desirable  to  accomplish  the  purposes of this Loan  Agreement,  and,  without
limiting the generality of the foregoing, Borrower hereby gives Lender the power
and  right,  on behalf of  Borrower,  without  assent  by,  but with  notice to,
Borrower,  if an Event of Default shall have occurred and be  continuing,  to do
the following:

                           (i) in the  name  of  Borrower  or its own  name,  or
         otherwise,  to take  possession  of and endorse and collect any checks,
         drafts,  notes,  acceptances  or other  instruments  for the payment of
         moneys due under any  mortgage  insurance  or with respect to any other
         Collateral  and to file  any  claim  or to take  any  other  action  or
         proceeding  in  any  court  of  law  or  equity  or  otherwise   deemed
         appropriate  by Lender for the purpose of  collecting  any and all such
         moneys due under any such  mortgage  insurance  or with  respect to any
         other Collateral whenever payable;

                           (ii) to pay or  discharge  taxes and Liens  levied or
         placed on or threatened against the Collateral; and

                           (iii) (A) to direct any party  liable for any payment
         under any  Collateral  to make  payment of any and all moneys due or to
         become due thereunder directly to Lender or as Lender shall direct; (B)
         to ask or demand for, collect,  receive payment of and receipt for, any
         and all  moneys,  claims and other  amounts due or to become due at any
         time in respect of or arising  out of any  Collateral;  (C) to sign and


                                       30
<PAGE>



         endorse any  invoices,  assignments,  verifications,  notices and other
         documents in connection with any of the Collateral; (D) to commence and
         prosecute any suits,  actions or proceedings at law or in equity in any
         court of competent  jurisdiction  to collect the Collateral or any part
         thereof and to enforce  any other  right in respect of any  Collateral;
         (E) to defend any suit,  action or proceeding  brought against Borrower
         with respect to any Collateral; (F) to settle, compromise or adjust any
         suit,  action or  proceeding  described  in clause  (E) above  and,  in
         connection therewith, to give such discharges or releases as Lender may
         deem appropriate; and (G) generally, to sell, transfer, pledge and make
         any  agreement  with  respect  to or  otherwise  deal  with  any of the
         Collateral  as fully and  completely as though Lender were the absolute
         owner  thereof  for all  purposes,  and to do, at  Lender's  option and
         Borrower's  expense,  at any time,  and from time to time, all acts and
         things which Lender deems reasonably necessary to protect,  preserve or
         realize upon the  Collateral  and Lender's  Liens thereon and to effect
         the  intent of this Loan  Agreement,  all as fully and  effectively  as
         Borrower might do.

Borrower  hereby  ratifies all that said attorneys shall lawfully do or cause to
be done by virtue  hereof.  This power of  attorney is a power  coupled  with an
interest  and shall be  irrevocable  until the  repayment in full of all Secured
Obligations hereunder.

                  (b) Borrower also authorizes Lender, at any time and from time
to time, to execute,  in  connection  with any sale provided for in Section 4.07
hereof,  any  endorsements,  assignments  or other  instruments of conveyance or
transfer with respect to the Collateral.

                  (c) The  powers  conferred  on Lender  are  solely to  protect
Lender's  interests in the  Collateral and shall not impose any duty upon Lender
to exercise any such powers.  Lender shall be accountable  only for amounts that
it actually  receives as a result of the  exercise of such  powers,  and neither
Lender nor any of its officers,  directors, or employees shall be responsible to
Borrower  for any act or  failure  to act  hereunder,  except  for its own gross
negligence or willful misconduct.

                  4.05.  Performance  by Lender of  Borrower's  Obligations.  If
Borrower fails to perform or comply with any of its agreements  contained in the
Loan  Documents  and Lender may itself  perform or comply,  or  otherwise  cause
performance or compliance,  with such agreement, the expenses of Lender incurred
in  connection  with such  performance  or  compliance,  together  with interest
thereon at a rate per annum equal to the Post-Default  Rate, shall be payable by
Borrower to Lender on demand and shall constitute Secured Obligations.

                  4.06.  Proceeds.  If an Event of  Default  shall  occur and be
continuing,  (a) all proceeds of Collateral  received by Borrower  consisting of
cash,  checks and other  near-cash  items shall be held by Borrower in trust for
Lender,  segregated from other funds of Borrower,  and, within two Business Days
of  receipt  by  Borrower,  shall be turned  over to  Lender  in the exact  form
received by Borrower (duly endorsed by Borrower to Lender, if required, in order
to be  negotiated  by  Lender),  and (b) any and all such  proceeds  received by
Lender  (whether  from  Borrower or  otherwise)  may, in the sole  discretion of
Lender, be held by Lender as collateral security for, and/or then or at any time
thereafter may be applied by Lender against,  the Secured  Obligations  (whether
matured or  unmatured),  such  application  to be in such order as Lender  shall
elect.  Any balance of such  proceeds  remaining  after the Secured  Obligations
shall have been paid in full and this Loan Agreement  shall have been terminated
shall be paid over to Borrower  or to  whomsoever  may be  lawfully  entitled to
receive the same. For purposes hereof, proceeds


                                       31
<PAGE>


shall include,  but not be limited to, all principal and interest payments,  all
prepayments and payoffs,  insurance claims,  condemnation awards, sale proceeds,
real estate owned rents and any other income and all other amounts received with
respect to the Collateral.

                  4.07.  Remedies.  If an Event of  Default  shall  occur and be
continuing,  Lender may  exercise,  in addition to all other rights and remedies
granted to it in this Loan  Agreement  and in any other  instrument or agreement
securing,  evidencing  or relating to the  Secured  Obligations,  all rights and
remedies of a secured party under the Uniform  Commercial Code. Without limiting
the generality of the  foregoing,  Lender without demand of performance or other
demand,  presentment,  protest,  advertisement or notice of any kind (except any
notice  required  by law  referred  to below) to or upon  Borrower  or any other
Person (each and all of which demands,  presentments,  protests,  advertisements
and notices are hereby waived),  may in such  circumstances  forthwith  collect,
receive,  appropriate  and realize  upon the  Collateral,  or any part  thereof,
and/or may forthwith sell, lease, assign, give option or options to purchase, or
otherwise dispose of and deliver the Collateral or any part thereof (or contract
to do any of the foregoing),  in one or more parcels or as an entirety at public
or private sale or sales, at any exchange, broker's board or office of Lender or
elsewhere  upon such terms and  conditions as it may deem  advisable and at such
prices as it may deem best, for cash or on credit or for future delivery without
assumption of any credit risk.  Lender shall have the right upon any such public
sale or sales,  and, to the extent  permitted by law, upon any such private sale
or sales,  to purchase the whole or any part of the Collateral so sold,  free of
any right or equity of redemption  in Borrower,  which right or equity is hereby
waived or released.  Borrower further agrees, at Lender's  request,  to assemble
the  Collateral  and make it  available  to Lender at places  which Lender shall
reasonably  select,  whether at Borrower's  premises or elsewhere.  Lender shall
apply the net proceeds of any such collection, recovery, receipt, appropriation,
realization or sale,  after deducting all reasonable costs and expenses of every
kind incurred  therein or incidental  to the care or  safekeeping  of any of the
Collateral  or in any way  relating  to the  Collateral  or the rights of Lender
hereunder,   including  without  limitation   reasonable   attorneys'  fees  and
disbursements, to the payment in whole or in part of the Secured Obligations, in
such order as Lender may elect,  and only after such  application  and after the
payment by Lender of any other amount  required or permitted by any provision of
law, including without limitation Section  9-504(1)(c) of the Uniform Commercial
Code,  need Lender account for the surplus,  if any, to Borrower.  To the extent
permitted by applicable law, Borrower waives all claims,  damages and demands it
may acquire  against  Lender arising out of the exercise by Lender of any of its
rights hereunder,  other than those claims, damages and demands arising from the
gross  negligence or willful  misconduct of Lender.  If any notice of a proposed
sale or other  disposition  of Collateral  shall be required by law, such notice
shall be deemed reasonable and proper if given at least 10 days before such sale
or other  disposition.  Borrower  shall remain liable for any  deficiency  (plus
accrued interest thereon as contemplated  pursuant to Section 3.01(b) hereof) if
the proceeds of any sale or other  disposition of the  Collateral  (net of costs
incurred in connection with such sale or other  disposition) are insufficient to
pay the Secured  Obligations  and the fees and  disbursements  of any  attorneys
employed by Lender to collect such deficiency.


                                       32
<PAGE>

                  4.08.   Limitation  on  Duties   Regarding   Preservation   of
Collateral.  Lender's duty with respect to the custody, safekeeping and physical
preservation  of the  Collateral in its  possession,  under Section 9-207 of the
Uniform  Commercial  Code or  otherwise,  shall  be to deal  with it in the same
manner as Lender deals with similar property for its own account. Neither Lender
nor any of its directors,  officers or employees  shall be liable for failure to
demand,  collect or realize  upon all or any part of the  Collateral  or for any
delay in doing so or shall be under any obligation to sell or otherwise  dispose
of any Collateral upon the request of Borrower or otherwise.

                  4.09. Powers Coupled with an Interest.  All authorizations and
agencies  herein  contained with respect to the Collateral are  irrevocable  and
powers coupled with an interest.

                  4.10. Release of Security  Interest.  Upon termination of this
Loan  Agreement  and the Conduit Loan  Agreement  and repayment to Lender of all
Secured  Obligations  and the  performance  of all  obligations  under  the Loan
Documents  and under the  Conduit  Loan  Agreement,  Lender  shall  release  its
security interest in any remaining Collateral.

                  4.11. Release of Collateral. Provided that no Default or Event
of Default shall exist (other than one that (a) relates solely to the Collateral
to be released and (b) will be cured  simultaneously with such release) and that
Borrower shall have paid all sums then due under the Loan relating thereto, upon
(i) Borrower's payment in full of the  Asset-Specific  Loan Balance with respect
to a portion of the Collateral  and (ii) receipt by Lender of a written  request
from  Borrower  for the  release  of such  Collateral,  Lender  shall as soon as
practicable  release (and Lender shall  reasonably  cooperate  with  Borrower to
facilitate  reasonable escrow arrangements to facilitate a simultaneous  release
of) the related  Collateral  Documents and the related  Collateral and any liens
related  thereto to Borrower or, to the extent  necessary to  facilitate  future
savings of mortgage tax in states that impose mortgage taxes,  assign such liens
as Borrower shall request;  provided, that any such assignments shall be without
recourse,  representation  or warranty  of any kind  except  that  Lender  shall
represent and warrant that such Collateral has not been  previously  assigned by
Lender.  Lender shall with reasonable  promptness,  after a written request from
Borrower,  execute any  document or  instrument  necessary  to  effectuate  such
release or assignment.

                  4.12.  Substitution of Eligible Collateral.  From time to time
until the Custodian is otherwise  notified by the Lender,  which notice shall be
given by the Lender only during the  existence of an Event of Default,  and with
the prior written consent of the Lender,  the Borrower may substitute for one or
more items of Eligible  Collateral  constituting the Collateral with one or more
substitute items of Eligible Collateral having aggregate  Collateral Value equal
to or greater than the Collateral Value of the Collateral being substituted for,
or obtain the release of one or more items of Collateral constituting Collateral
hereunder:  provided that, after giving effect to such  substitution or release,
the Secured  Obligations then  outstanding  shall not exceed the Borrowing Base,
which  determination  shall be made solely by the Lender. In connection with any
such requested  substitution or release, the Borrower will provide notice to the
Custodian and the Lender no later than 3:00 p.m. New York City time, on the date
of such request,  specifying  the items of Collateral to be  substituted  for or
released  and the items of  substitute  Collateral  to be pledged  hereunder  in
substitution  thereof,  if any,  and shall  deliver with such notice a Custodial
Identification  Certificate  and a revised  Collateral  Schedule  indicating any
substitute Collateral.


                                       33
<PAGE>


                  Section 5. Conditions Precedent

                  5.01.  Initial  Loan.  The  obligation  of  Lender to make its
initial Loan hereunder is subject to the  satisfaction,  immediately prior to or
concurrently  with the  making of such Loan,  of the  condition  precedent  that
Lender shall have received all of the  following  items and  documents,  each of
which shall be satisfactory to Lender and its counsel in form and substance:

                  (a) Loan Documents.

                  (i) This Loan Agreement, duly completed and executed;

                  (ii) The Note,  duly  completed and executed,  together with a
fee in the amount of $750,000.00;

                  (iii) The Custodial Agreement,  duly executed and delivered by
Borrower and Custodian. In addition, Borrower shall have taken such other action
as Lender  shall have  requested  in order to  perfect  the  security  interests
created pursuant to the Loan Agreement;

                  (b)  Organizational  Documents.  Certified copies of the trust
agreement (or equivalent  documents) of Borrower and of all requisite  authority
for Borrower with respect to the execution, delivery and performance of the Loan
Documents and each other  document to be delivered by Borrower from time to time
in connection  herewith (and Lender may  conclusively  rely on such  certificate
until it receives notice in writing from Borrower to the contrary);

                  (c) Legal  Opinion.  A legal  opinion of counsel to  Borrower,
substantially in the form attached hereto as Exhibit C;

                  (d)  Trust  Receipt  and  Collateral  Schedule  and  Exception
Report.  A Trust Receipt,  substantially in the form of Annex 2 of the Custodial
Agreement,  dated the Effective  Date, from  Custodian,  duly completed,  with a
Collateral Schedule and Exception Report attached thereto;

                  (e) Servicing Agreement(s). Any Servicing Agreement, certified
as a true,  correct and complete  copy of the  original,  with the letter of the
applicable  Servicer (i) consenting to  termination of such Servicing  Agreement
upon the  occurrence of an Event of Default and (ii) agreeing to hold all moneys
received  in  respect  of each item of  Collateral  for the  benefit  of Lender,
attached; and

                  (f) The  Supplemental  Terms and Conditions (Rule 15a-6 Annex)
duly executed by Borrower.

                  (g) Other  Documents.  Such  other  documents  as  Lender  may
reasonably request.

                  5.02. Initial and Subsequent Loans. The making of each Loan to
Borrower  (including  the initial  Loan) on any  Business  Day is subject to the
delivery of all Collateral Documents pertaining to the Eligible Collateral to be
pledged  for  such  Loan,  together  with all  documents  set  forth in  Section
2.03(b)(i)-(x)   and  the  satisfaction  of  the  following  further  conditions
precedent,  both  immediately  prior to the  making of such Loan and also  after
giving effect thereto and to the intended use thereof:


                                       34
<PAGE>


                  (a) no Event of Default or Default  shall have occurred and be
continuing  on such date either  before or after giving  effect to the making of
the advance;

                  (b) Lender  shall have  received  from  Borrower  and Borrower
shall have  received  from each  Collateral  Obligor  such  representations  and
warranties as Lender  shall,  in its sole  discretion,  deem  satisfactory.  The
representations  and  warranties  made by  Borrower  in  Section 6  hereof,  and
elsewhere in each of the Loan Documents, shall be true and complete on and as of
the date of the making of such Loan in all material respects (in the case of the
representations  and warranties in Section 6.10, solely with respect to Eligible
Collateral  included in the Borrowing Base) with the same force and effect as if
made on and as of such date  (or,  if any such  representation  or  warranty  is
expressly  stated to have been made as of a specific  date,  as of such specific
date).  Lender  shall  have  received  an  officer's  certificate  signed  by  a
Responsible  Officer of Borrower  certifying as to the truth and accuracy of the
above,  which certificate shall also include a representation  that (i) Borrower
is in  compliance  with  all  governmental  licenses  and  authorizations,  (ii)
Borrower  is  qualified  to do  business,  validly  existing  and, to the extent
determinable,  in good standing, in all required jurisdictions,  (iii) the facts
set forth in the Diligence  Materials  related to the  Collateral  for such Loan
are, to the best knowledge of Borrower after diligent inquiry,  true and correct
(or shall fully  explain all adverse  changes  from the  information  previously
supplied to  Lender),  (iv) there has been no change in the  organizational  and
authority  documents provided to Lender pursuant to Section 5.01(b) hereof since
the date of the most recent  certification  thereof to Lender, and (v) there has
been no Material  Adverse  Effect since the date of the last advance to Borrower
hereunder.

                  (c) the aggregate  outstanding  principal  amount of the Loans
shall not exceed the Borrowing Base;

                  (d)  subject  to  Lender's  right to  perform  one or more Due
Diligence Reviews pursuant to Section 11.15 hereof,  Lender shall have completed
its due diligence review of the Collateral Documents for each item of Collateral
and such other documents, records, agreements, instruments, mortgaged properties
or  information  relating  to such  item of  Collateral  as  Lender  in its sole
discretion deems  appropriate to review and such review shall be satisfactory to
Lender in its sole discretion;

                  (e) Lender shall have received from Custodian a Trust Receipt,
together with a Collateral  Schedule and Exception  Report with  Exceptions  (as
defined in the  Custodial  Agreement)  as are  acceptable  to Lender in its sole
discretion,  in respect of the Eligible  Collateral  to be pledged  hereunder on
such Business Day;

                  (f)  Lender  shall  have  received  from  Borrower  a Lender's
Release Letter substantially in the form of Exhibit E hereto (or such other form
acceptable  to Lender)  covering each item of Collateral to be pledged to Lender
to the extent such Collateral is subject to a lender's lien;

                  (g)  none of the  following  shall  have  occurred  and/or  be
continuing:

                           (i) an event or events shall have occurred  resulting
                  in the  effective  absence of a "repo  market"  or  comparable
                  "lending  market" for financing  debt  obligations  secured by
                  mortgage  loans or securities  for a period of (or  reasonably
                  expected  to be) at least 30  consecutive  days or an event or
                  events


                                       35
<PAGE>


                  shall  have  occurred  resulting  in Lender  not being able to
                  finance  any Loans  through  the  "repo  market"  or  "lending
                  market" with traditional  counterparties  at rates which would
                  have been reasonable  prior to the occurrence of such event or
                  events;

                           (ii) an event or events shall have occurred resulting
                  in  the  effective  absence  of  a  "securities   market"  for
                  securities  backed  by  mortgage  loans  for a  period  of (or
                  reasonably  expected to be) at least 30 consecutive days or an
                  event or events  shall have  occurred  resulting in Lender not
                  being  able to sell  securities  backed by  mortgage  loans at
                  prices which would have been reasonable prior to such event or
                  events; or

                           (iii)  there shall have  occurred a material  adverse
                  change in the financial  condition of Lender which effects (or
                  can reasonably be expected to effect) materially and adversely
                  the ability of Lender to fund its obligations  under this Loan
                  Agreement;

                  (h)  Drawdown  Fee.  Borrower  shall have paid Lender from the
proceeds of the advance to be made in connection  with such Loan, a Drawdown Fee
calculated on the amount of such Loan then being disbursed.

                  (i)  Transaction  Costs.  Borrower shall have paid Lender from
the  proceeds  of the  advance  to be made in  connection  with such  Loan,  all
Transaction Costs for which bills have been submitted;  provided,  however, that
nothing  herein  shall be  deemed  to  waive  Borrower's  obligation  to pay all
Transaction  Costs whether  billed before or after the making of a Loan pursuant
to which such Transaction Costs were incurred.

                  (j) Other  Documents.  Lender shall have  received  such other
documents,  and Borrower  shall have taken such other action in order to perfect
the security  interests created  hereunder,  as Lender or its counsel shall deem
necessary.

                  Each  request for a  borrowing  by  Borrower  hereunder  shall
constitute a certification by Borrower that all the conditions set forth in this
Section 5 have been  satisfied  (both as of the date of such notice,  request or
confirmation and as of the date of such borrowing).

                  5.03. Additional Requirements

                  (a)  Borrower  and  Lender   recognize   and  agree  that  the
categories of Collateral set forth in the Recital  paragraph  hereof and defined
herein as  categories of assets which may be submitted by Borrower to Lender for
review by Lender as Eligible Collateral hereunder are general in nature and that
the full scope of such Collateral categories may be unknown.  Consequently,  the
appropriate  requirements  are not  fully  known  for (i)  the  documents  to be
provided by Borrower for  underwriting  and due  diligence  review by Lender and
(ii)  submittals  by Borrower  in order to create and  perfect a first  priority
security interest in the Collateral.  Therefore, Borrower and Lender agree that,
as a further condition  precedent to funding a Loan in respect of any Collateral
hereunder, Borrower shall have delivered to Lender all information and documents
determined  by Lender in good  faith to be  required  for its  underwriting  and
examination  of such  Collateral  and for the granting and perfection of a first
priority security interest therein.


                                       36
<PAGE>


                  (b) Without  limiting the generality of the foregoing  Section
5.03(a),  Borrower  shall  execute and deliver all  documents  necessary for the
granting of a first priority security  interest in any Collateral  determined by
Lender to be Eligible Collateral hereunder, including without limitation (i) all
instruments  evidencing  indebtedness payable to Borrower or pledged to Borrower
as security for a loan, (ii) all  instruments  granting or perfecting a security
interest  for the benefit of  Borrower or pledged to Borrower as security  for a
loan (including, without limitation,  collateral assignments,  pledge agreements
and UCC financing  statements),  (iii) all instruments evidencing an interest in
an entity  pledged  to  Borrower  as  security  for a loan  (including,  without
limitation,  partnership  interests,  shares of corporate  stock,  participation
interests,  and other  beneficial  interests of any kind),  (iv) all instruments
guaranteeing  the  repayment of  indebtedness  owed to  Borrower,  or pledged to
Borrower for the  repayment of a Loan and (v) all  agreements  among  holders of
debt or  equity  interests  providing  for a  priority  among  such  parties  of
interests in related assets forming the basis of an item of Collateral.

                  Section 6. Representations and Warranties

                  Borrower represents and warrants to Lender that throughout the
term of this Loan Agreement:

                  6.01.  Existence.  Borrower  (a)  is  a  business  trust  duly
organized  and  validly  existing  under  the  laws of the  jurisdiction  of its
organization,  (b) has all requisite power,  and has all governmental  licenses,
authorizations,  consents and approvals necessary to own its assets and carry on
its business as now being or as proposed to be conducted,  except where the lack
of such licenses, authorizations, consents and approvals would not be reasonably
likely to have a Material Adverse Effect on its Property,  business or financial
condition or prospects;  and (c) is qualified to do business,  validly  existing
and is, to the extent determinable, in good standing, in all other jurisdictions
in which the nature of the  business  conducted  by it makes such  qualification
necessary,  except where failure so to qualify  would not be  reasonably  likely
(either  individually or in the aggregate) to have a Material  Adverse Effect on
its Property, business or financial condition or prospects.

                  6.02. Action.  Borrower has all necessary power, authority and
legal right to execute,  deliver and perform its  obligations  under each of the
Loan Documents;  the execution,  delivery and performance by Borrower of each of
the Loan  Documents  have been duly  authorized by all  necessary  action on its
part; and each Loan Document has been duly and validly executed and delivered by
Borrower and  constitutes  a legal,  valid and binding  obligation  of Borrower,
enforceable against Borrower in accordance with its terms.

                  6.03. Financial Condition. Borrower agrees to promptly deliver
to Lender all publicly filed financial  information  when and to the extent that
the same is made  available  to the  general  public.  Borrower  has  heretofore
furnished  to  Lender  a copy  of (a) its  consolidated  balance  sheet  and the
consolidated balance sheets of its consolidated Subsidiaries for the fiscal year
of Borrower ended December 31, 1997 and the related  consolidated  statements of
income and retained earnings and of cash flows for Borrower and its consolidated
Subsidiaries  for such fiscal year,  setting  forth in each case in  comparative
form the figures for the previous year, (b) its  consolidated  balance sheet and
the consolidated balance sheets of its consolidated Subsidiaries for such fiscal
year and the related consolidated statements of income and retained earnings and
of cash flows for Borrower  and its  consolidated  Subsidiaries  for such fiscal
year,  setting  forth  in each  case in  comparative  form the  figures  for the
previous year, with the opinion thereon of


                                       37
<PAGE>


Ernst & Young and Coopers & Lybrand and (c) its  consolidated  balance sheet and
the  consolidated  balance  sheets  of its  consolidated  Subsidiaries  for  the
quarterly  fiscal  period  of  Borrower  ended  March 31,  1998 and the  related
consolidated  statements  of income and  retained  earning and of cash flows for
Borrower and its  consolidated  Subsidiaries  for such quarterly fiscal periods,
setting  forth in each case in  comparative  form the figures  for the  previous
year. All such financial statements are complete and correct and fairly present,
in all material respects,  the consolidated  financial condition of Borrower and
its  Subsidiaries  and the  consolidated  results of their operations as at such
dates and for such fiscal  periods,  all in  accordance  with GAAP  applied on a
consistent  basis.  Since March 31,  1998,  there has been no  material  adverse
change in the  consolidated  business,  operations  or  financial  condition  of
Borrower and its consolidated  Subsidiaries taken as a whole from that set forth
in said financial statements.

                  6.04. Litigation.  There are no actions, suits,  arbitrations,
investigations  or  proceedings  pending  or,  to the  best  of  its  knowledge,
threatened  against  Borrower or any of its Subsidiaries or affecting any of the
Property  of any of them  before  any  Governmental  Authority  (i) as to  which
individually or in the aggregate there is a reasonable  likelihood of an adverse
decision  which could be reasonably  likely to have a Material  Adverse  Effect,
(ii) which questions the validity or enforceability of any of the Loan Documents
or any  action  to be taken in  connection  with the  transactions  contemplated
hereby or (iii)  makes a claim or claims in an  aggregate  amount  greater  than
$1,000,000.00.

                  6.05. No Breach. Neither (a) the execution and delivery of the
Loan Documents nor (b) the consummation of the transactions therein contemplated
in compliance with the terms and provisions thereof will conflict with or result
in a breach of the trust  agreement of Borrower,  or any applicable law, rule or
regulation,  or any  order,  writ,  injunction  or  decree  of any  Governmental
Authority,  or any Servicing Agreement or other material agreement or instrument
to which Borrower or any of its  Subsidiaries is a party or by which any of them
or any of  their  Property  is  bound or to  which  any of them is  subject,  or
constitute a default under any such  material  agreement or instrument or result
in the creation or imposition of any Lien (except for the Liens created pursuant
to this Loan Agreement) upon any Property of Borrower or any of its Subsidiaries
pursuant to the terms of any such agreement or instrument.

                  6.06. Approvals. No authorizations,  approvals or consents of,
and  no  filings  or  registrations  with,  any  Governmental  Authority  or any
securities exchange are necessary for the execution,  delivery or performance by
Borrower of the Loan Documents or for the legality,  validity or  enforceability
thereof,  except for  filings  and  recordings  in respect of the Liens  created
pursuant to this Loan Agreement.

                  6.07.  Margin  Regulations.  Neither  the  making  of any Loan
hereunder,  nor the use of the proceeds thereof, will violate or be inconsistent
with any provisions of Regulation T, U or X.

                  6.08.  Taxes.  Borrower  and its  Subsidiaries  have filed all
Federal  income tax returns and all other material tax returns that are required
to be filed by them and have paid all  taxes due  pursuant  to such  returns  or
pursuant to any assessment received by any of them, except for any such taxes as
are being  appropriately  contested  in good  faith by  appropriate  proceedings
diligently  conducted  and with  respect to which  adequate  reserves  have been
provided.  The  charges,  accruals and reserves on the books of Borrower and its
Subsidiaries  in respect of taxes and other  governmental  charges  are,  in the
opinion of Borrower, adequate.


                                       38
<PAGE>


                  6.09.  Investment Company Act. Neither Borrower nor any of its
Subsidiaries  is  an  "investment  company",  or a  company  "controlled"  by an
"investment  company" within the meaning of the Investment  Company Act of 1940,
as amended.

                  6.10. Collateral; Collateral Security

                  (a) Borrower has not assigned,  pledged, or otherwise conveyed
or encumbered any Collateral to any other Person,  and immediately  prior to the
pledge of such  Collateral  to Lender,  unless  otherwise  approved by Lender in
writing,  Borrower  was the  sole  owner  of such  Collateral  and had  good and
marketable  title thereto,  free and clear of all Liens, in each case except for
Liens to be released  simultaneously  with the Liens  granted in favor of Lender
hereunder.  No Collateral  pledged to Lender  hereunder was acquired by Borrower
from an Affiliate of Borrower unless otherwise approved by Lender in writing.

                  (b) The  provisions  of this Loan  Agreement  are effective to
create in favor of Lender a valid  security  interest  in all  right,  title and
interest of Borrower in, to and under the Collateral.

                  (c) As to all other  Collateral,  upon receipt by Custodian of
all documents set forth in Lender's notice to Borrower and Custodian pursuant to
Section  2.03(b)(x)  hereof,  Lender shall have a fully perfected first priority
security interest therein and in Borrower's interest in the related Property.

                  (d) Upon (i) the delivery to Lender or its designee of CMBS or
other items of Collateral  constituting  securities  (as defined in Article 8 of
the Uniform Commercial Code) in accordance with Section 5.02 hereof and (ii) the
filing of financing  statements on Form UCC-1 naming  Lender as "Secured  Party"
and Borrower as "Debtor",  and describing the Collateral,  in the  jurisdictions
and  recording  offices for which  security  interests  may be  perfected in the
Collateral by the filing of UCC  financing  statements,  the security  interests
granted  hereunder in the  Collateral  will  constitute  fully  perfected  first
priority  security  interests  under the Uniform  Commercial  Code in all right,
title and interest of Borrower in, to and under such  Collateral,  and,  without
limiting the foregoing,  Lender will have a "securities entitlement" (as defined
in Article 8 of the Uniform Commercial Code) in the Collateral referenced in the
foregoing clause (i).

                  6.11.  Chief  Executive  Office.  Borrower's  chief  executive
office on the  Effective  Date is located at 605 Third Avenue,  26th Floor,  New
York, New York 10016.

                  6.12.  Location  of Books  and  Records.  The  location  where
Borrower  keeps its books and records,  including all computer tapes and records
relating to the Collateral is its chief executive office.

                  6.13. True and Complete Disclosure. The information,  reports,
financial  statements,  exhibits  and  schedules  furnished  in writing by or on
behalf of Borrower to Lender in connection with the negotiation,  preparation or
delivery of this Loan Agreement and the other Loan Documents or included  herein
or therein or delivered  pursuant hereto or thereto,  when taken as a whole, (x)
do not  contain  any untrue  statement  of  material  fact and (y)  contain  all
statements of material fact necessary to make the statements  herein or therein,
in light of the  circumstances  under  which they were made,  true.  All written
information  furnished  after the date  hereof by or on  behalf of  Borrower  to
Lender in connection with this Loan Agreement and


                                       39
<PAGE>


the other Loan Documents and the transactions  contemplated  hereby and thereby,
will be true,  complete and accurate in every material respect,  or (in the case
of  projections)  based on  reasonable  estimates,  on the date as of which such
information  is  stated  or  certified.  There is no fact  known  to the  actual
knowledge of a Responsible  Officer of Borrower,  after due inquiry,  that could
reasonably  be  expected  to have a Material  Adverse  Effect  that has not been
disclosed  herein,  in  the  other  Loan  Documents  or in a  report,  financial
statement,  exhibit,  schedule,  disclosure letter or other writing furnished to
Lender  for use in  connection  with the  transactions  contemplated  hereby  or
thereby.

                  6.14.  Tangible Net Worth. On the Effective Date, the Tangible
Net Worth is not less than the sum of (i) $100,000,000 plus (ii) an amount equal
to 75% of the  aggregate of positive  changes in Borrower's  book equity,  since
March 31, 1998 (without deduction for quarterly losses).

                  6.15.  ERISA.  Each Plan to which Borrower or its Subsidiaries
make direct  contributions,  and, to the knowledge of Borrower,  each other Plan
and each Multiemployer Plan, is in compliance in all material respects with, and
has  been  administered  in  all  material  respects  in  compliance  with,  the
applicable  provisions of ERISA, the Code and any other Federal or State law. No
event or condition has occurred and is continuing as to which  Borrower would be
under an obligation to furnish a report to Lender under Section  7.01(d)  hereof
assuming a request therefor has been made by Lender.

                  Section 7.  Covenants  of  Borrower.  Borrower  covenants  and
agrees with Lender that, so long as any Loan is outstanding and until payment in
full of all Secured Obligations:

                  7.01. Financial  Statements,  Reports, etc. Borrower agrees to
promptly deliver to Lender all publicly filed financial  information when and to
the extent same is available to the general  public.  In addition to such public
financial  information,  Borrower  shall also  provide the  following  financial
information:

                  (a) the Monthly Statement;

                  (b)  within  forty-five  (45) days  following  the end of each
quarter,  a status  report with  respect to such  quarter  which  describes  the
cumulative sources and uses of the funds for the immediately  preceding calendar
quarter on each asset pledged under this Loan Agreement and a detailed report in
a form reasonably satisfactory to Lender;

                  (c)  within  forty-five  (45) days  following  the end of each
quarter,  a  certificate  from a  Responsible  Officer of  Borrower  in form and
substance  reasonably  satisfactory  to Lender  that  there has been no Event of
Default and no Material Adverse Effect;

                  (d) within fifteen (15) Business Days after Lender's  request,
such further information with respect to the operation of any real property, the
Collateral,  the  financial  affairs of Borrower and any Plan and  Multiemployer
Plan as may be requested by Lender,  including all business plans prepared by or
for Borrower; provided, however, that with respect to information not previously
known to, or in the possession of, Borrower relating to any Multiemployer  Plan,
Borrower  shall only be required to provide such  information as may be obtained
through good faith efforts;


                                       40
<PAGE>


                  (e) upon  Lender's  request,  a copy of any financial or other
report  Borrower  shall receive from any  underlying  obligor with respect to an
item of Collateral  within fifteen (15) days after  Borrower's  receipt thereof;
and

                  (f) such other reports as Lender shall reasonably require.

                  7.02.  Litigation.  Borrower will  promptly,  and in any event
within 10 days after service of process on any of the following,  give to Lender
notice  of  all   litigation,   actions  suits,   arbitrations,   investigations
(including,  without  limitation,  any of the  foregoing  which are  pending  or
threatened) or other legal or arbitrable  proceedings  affecting Borrower or any
of its  Subsidiaries  or affecting any of the Property of any of them before any
Governmental  Authority  that  (i)  questions  or  challenges  the  validity  or
enforceability  of any of the  Loan  Documents  or any  action  to be  taken  in
connection  with the  transactions  contemplated  hereby,  (ii) makes a claim or
claims in an  aggregate  amount  greater  than  $1,000,000.00,  or (iii)  which,
individually or in the aggregate,  if adversely  determined  could reasonably be
likely to have a Material Adverse Effect.

                  7.03. Existence, etc. Borrower will:ence, etc.

                  (a) preserve and maintain its legal  existence  and all of its
material rights,  privileges,  licenses and franchises (provided that nothing in
this Section  7.03(a) shall prohibit any transaction  expressly  permitted under
Section 7.04 hereof);

                  (b)  comply  with the  requirements  of all  applicable  laws,
rules,  regulations and orders of Governmental  Authorities (including,  without
limitation,  all environmental laws) if failure to comply with such requirements
would be reasonably  likely (either  individually or in the aggregate) to have a
Material  Adverse Effect on its Property,  business or financial  condition,  or
prospects;

                  (c) keep  adequate  records  and  books of  account,  in which
complete entries will be made in accordance with GAAP consistently applied;

                  (d) not move  its  chief  executive  office  from the  address
referred to in Section 6.11 unless it shall have provided  Lender 10 days' prior
written notice of such change;

                  (e) pay and discharge all taxes,  assessments and governmental
charges  or levies  imposed  on it or on its  income or profits or on any of its
Property prior to the date on which  penalties  attach  thereto,  except for any
such tax, assessment,  charge or levy the payment of which is being contested in
good faith and by proper  proceedings  and against which  adequate  reserves are
being maintained; and

                  (f) permit  representatives of Lender,  during normal business
hours, to examine, copy and make extracts from its books and records, to inspect
any of its  Properties,  and to  discuss  its  business  and  affairs  with  its
officers, all to the extent reasonably requested by Lender.

                  7.04.  Borrower shall not enter into any transaction of merger
or consolidation or amalgamation,  or liquidate,  wind up or dissolve itself (or
suffer any liquidation,  winding up or dissolution) or sell all or substantially
all of  its  assets;  provided,  that  Borrower  may  enter  into  a  merger  or
consolidation if (a) the surviving or resulting


                                       41
<PAGE>


entity shall be a corporation  or  partnership  organized  under the laws of the
United States or any state thereof;  (b) such entity shall  expressly  assume by
written agreement, in form and substance satisfactory to Lender in Lender's sole
discretion,  the performance of all of Borrower's  duties and obligations  under
this Loan Agreement,  the Note and the Loan Documents; and (c) such entity shall
be at least as  creditworthy  as Borrower,  as  determined by Lender in Lender's
sole and  absolute  discretion;  and,  provided,  further,  that if after giving
effect thereto, no Default would exist hereunder. Notwithstanding the foregoing,
Borrower shall not enter into or be subject to any transaction, and no direct or
indirect  change in the ownership  structure of Borrower shall occur (whether or
not within  Borrower's  control),  if as a result  thereof:  (a) any of Craig M.
Hatkoff,  John R. Klopp and Samuel  Zell would no longer  retain his  respective
present or comparable or more senior  offices (Vice Chairman and Chairman of the
Executive Committee;  Chief Executive Officer and Vice Chairman; and Chairman of
the Board,  respectively) and directorships,  or (b) in Lender's judgment,  such
individuals would no longer  collectively retain effective control of Borrower's
business and operations.

                  7.05. Borrowing Base Deficienty. If at any time there exists a
Borrowing Base  Deficiency,  Borrower shall cure same in accordance with Section
2.04 hereof.

                  7.06. Notices. Borrower shall give notice to Lender:

                  (a)  promptly  upon  receipt  of  notice or  knowledge  of the
occurrence of any Default or Event of Default;

                  (b)  with  respect  to  any   Collateral   pledged  to  Lender
hereunder,  immediately  upon  receipt  of any  principal  payment  (in  full or
partial) or payment in respect of an Equity Interest;

                  (c)  with  respect  to  any   Collateral   pledged  to  Lender
hereunder,  immediately  upon receipt of notice or knowledge that the underlying
Property  has been  damaged  by  waste,  fire,  earthquake  or  earth  movement,
windstorm,  flood,  tornado or other  casualty,  or  otherwise  damaged so as to
affect adversely the Asset Value of such pledged Collateral;

                  (d)  promptly  upon  receipt of notice or knowledge of (i) any
default  related to any Collateral  unless  otherwise  specifically  approved by
Lender in writing,  (ii) any Lien or  security  interest  (other  than  security
interests  created hereby or by the other Loan  Documents) on, or claim asserted
against,  any of the Collateral,  (iii) any event or change in circumstances has
or could  reasonably  be  expected to have an adverse  affect on the  Collateral
Value of the Collateral for a Loan or (iv) any event or change in  circumstances
which could reasonably be expected to have a Material Adverse Effect;

                  (e) with respect to any item of  Collateral  pledged to Lender
hereunder,   promptly  upon  entering  into  a  modification  of  any  documents
pertaining to such item of Collateral which would have a material adverse effect
on such item of Collateral; and

                  (f)  with  respect  to  any   Collateral   pledged  to  Lender
hereunder,  immediately  upon the  acquisition  or  receipt by  Borrower  or any
Affiliate of Borrower of any interest of any kind in respect of such  Collateral
which  interest  has not been  pledged to Lender as  Collateral  under this Loan
Agreement.


                                       42
<PAGE>


                  Each notice pursuant to this Section shall be accompanied by a
statement of a  Responsible  Officer of Borrower  setting  forth  details of the
occurrence  referred to therein and stating  what action  Borrower  has taken or
proposes to take with respect thereto.

                  7.07. Reports.  Borrower shall provide Lender with a quarterly
report,  which report shall include,  among other items, a summary of Borrower's
delinquency  and loss  experience  with  respect to any  Collateral  serviced by
Borrower,  any  Servicer  or any  designee of either,  plus any such  additional
reports as Lender may  reasonably  request  with  respect to  Borrower's  or any
Servicer's servicing portfolio or pending originations of Collateral.

                  7.08. Transactions with Affiliates.  Borrower will not, except
as  approved  by Lender in  writing,  enter into any  transaction  in any manner
relating to any item of Collateral  hereunder,  including without limitation any
purchase,  sale,  lease or exchange of property or the rendering of any service,
with any Affiliate; provided, however, that Lender may consider for approval any
such transaction which is (a) otherwise permitted under this Loan Agreement, (b)
in the ordinary  course of Borrower's  business and (c) upon fair and reasonable
terms no less  favorable to Borrower than it would obtain in a comparable  arm's
length  transaction  with a Person which is not an Affiliate,  or make a payment
under such transactions that is not otherwise  permitted by this Section 7.08 to
any Affiliate.  In no event shall Borrower pledge to Lender  hereunder any items
of Collateral acquired by Borrower from an Affiliate of Borrower.

                  7.09.  Foreclosure or Other Remediation by Borrower.  Borrower
may  propose,  and Lender  will  consider  but shall be under no  obligation  to
approve,  strategies for the foreclosure or other  realization upon the security
for underlying loans held by Borrower relating to items of Collateral hereunder.

                  7.10. Limitation on Liens. Borrower will defend the Collateral
against,  and will take such other action as is  necessary to remove,  any Lien,
security  interest  or claim on or to the  Collateral,  other than the  security
interests  created,  or  otherwise  specifically  permitted in writing by Lender
under this Loan  Agreement,  and  Borrower  will  defend  the  right,  title and
interest  of  Lender's  in and to any of the  Collateral  against the claims and
demands of all  persons  whomsoever.  Borrower  may  request  from time to time,
subject  to  Lender's   approval  in  Lender's  sole   determination,   to  sell
participation  interests in its  interests in items of  Collateral,  the sale of
which participation  interests shall be arm's length transactions and subject to
such terms and conditions as Lender in its sole discretion shall require.

                  7.11.  Limitation on  Distributions.  After the occurrence and
during the  continuation  of any Event of Default,  Borrower  shall not make any
payment on account  of, or set apart  assets  for, a sinking or other  analogous
fund for the purchase, redemption,  defeasance,  retirement or other acquisition
of any equity or  partnership  interest of  Borrower,  whether now or  hereafter
outstanding,  or make any other distribution in respect thereof, either directly
or indirectly, whether in cash or property or in obligations of Borrower.

                   7.12.  Maintenance of Tangible Net Worth.  Borrower shall not
permit  Tangible  Net  Worth  at  any  time  to be  less  than  the  sum  of (i)
$100,000,000  plus  (ii) an amount  equal to 75% of the  aggregate  of  positive
changes in Borrower's book equity since March 31, 1998.

                  7.13. Maintenance of Ratio of Earnings Before Interest, Taxes,
Depreciation


                                       43
<PAGE>


and Amortization to Interest and Preferred Dividends.  Borrower shall not permit
the ratio of (a) earnings before interest,  taxes, depreciation and amortization
to  (b)  the  sum  of  (i)  interest   expense  and  (ii)  preferred   dividends
(specifically  excluding any convertible  trust preferred  dividends) to be less
than 1.20:1.

                  7.14.  Maintenance of Ratio of Total  Indebtedness to Tangible
Net Worth. Borrower shall not permit the ratio of Total Indebtedness to Tangible
Net Worth at any time to be greater than 5:1.  Lender may  consider  waiving the
foregoing  requirement  under  certain  circumstances  if requested by Borrower;
however, Lender shall be under no obligation to do so.

                  7.15.  Servicer;  Servicing  Tape.  Borrower  shall provide to
Lender  on the  fifth  Business  Day of each  month  a  computer  readable  file
containing  servicing  information,  including  without  limitation those fields
specified  by  Lender  from  time to time,  on a  loan-by-loan  basis and in the
aggregate,  with  respect  to the  Mortgage  Loans,  Mezzanine  Loans and Equity
Interests  serviced  hereunder by Borrower or any Servicer.  Borrower  shall not
cause any  Collateral  to be  serviced  by any  servicer  other  than a servicer
expressly approved in writing by Lender.

                  7.16.  Remittance of Prepayments.  Borrower shall remit,  with
sufficient detail to enable Lender to appropriately identify the Loan, or Loans,
to which any amount  remitted  applies,  to Lender on each Thursday (or the next
Business Day if such Thursday is not a Business  Day) all principal  prepayments
that  Borrower has received  during the previous  week in an amount equal to the
sum of the  Asset-Specific  Loan  Balances  being  prepaid,  together  with  all
interest due thereon  through the date of such  remittance,  any and all charges
due with  respect to such Loans and any and all costs and  expenses  incurred by
Lender (as  provided in this Loan  Agreement)  in  connection  with such Loan or
Loans and the prepayment thereof.

                  Section 8. Events of  Default.  Each of the  following  events
shall constitute an event of default (an "Event of Default") hereunder:

                  (a) Borrower  shall default in the payment of any principal of
or interest on any Loan when due (whether at stated maturity,  upon acceleration
or at mandatory or optional prepayment); or

                  (b) Borrower  shall default in the payment of any principal of
or interest on any MS Indebtedness  when due (whether at stated  maturity,  upon
acceleration or at mandatory or optional prepayment); or

                  (c) Borrower  shall default in the payment of any other amount
payable by it hereunder or under any other Loan Document after  notification  by
Lender of such default,  and such default shall have  continued  unremedied  for
seven (7) Business Days; or

                  (d) any  representation,  warranty  or  certification  made or
deemed made herein, or in any other Loan Document by Borrower or any certificate
furnished to Lender pursuant to the provisions  hereof or thereof shall prove to
have been false or  misleading  in any  material  respect as of the time made or
furnished (other than the  representations and warranties set forth in Section 6
hereof  which  shall be  considered  solely for the  purpose of Section  2.04(b)
hereof;  unless Borrower shall have made any such representations and warranties
with knowledge that they were materially  false or misleading at the time made);
or


                                       44
<PAGE>


                  (e)  Borrower  shall fail to comply with the  requirements  of
Section  7.03(a),  Section 7.04,  Section  7.05,  Section 7.06, or Sections 7.08
through  7.16  hereof;  or  Borrower  shall  otherwise  fail to comply  with the
requirements  of Section 7.03 hereof and such default shall continue  unremedied
for a period of ten (10)  Business  Days;  or Borrower  shall fail to observe or
perform any other covenant or agreement  contained in this Loan Agreement or any
other Loan  Document  and such  failure to  observe  or perform  shall  continue
unremedied for a period of ten (10) Business Days; or

                  (f) a final  judgment or judgments for the payment of money in
excess of  $5,000,000.00  in the aggregate shall be rendered against Borrower or
any of its Subsidiaries by one or more courts, administrative tribunals or other
bodies having  jurisdiction and the same shall not be satisfied,  discharged (or
provision  shall  not be  made  for  such  discharge)  or  bonded,  or a stay of
execution thereof shall not be procured, within sixty (60) days from the date of
entry thereof, and Borrower or any such Subsidiary shall not, within said period
of sixty (60) days,  or such longer  period  during which  execution of the same
shall  have been  stayed or bonded,  appeal  therefrom  and cause the  execution
thereof to be stayed during such appeal; or

                  (g) Borrower  shall admit in writing its  inability to pay its
debts as such debts become due; or

                  (h) Borrower or any of its Subsidiaries shall (i) apply for or
consent to the  appointment  of, or the  taking of  possession  by, a  receiver,
custodian,  trustee, examiner or liquidator or the like of itself or of all or a
substantial part of its property, (ii) make a general assignment for the benefit
of its creditors,  (iii)  commence a voluntary  case under the Bankruptcy  Code,
(iv) file a petition  seeking to take  advantage  of any other law  relating  to
bankruptcy, insolvency, reorganization, liquidation, dissolution, arrangement or
winding-up, or composition or readjustment of debts, (v) fail to controvert in a
timely and  appropriate  manner,  or acquiesce in writing to, any petition filed
against it in an  involuntary  case under the  Bankruptcy  Code or (vi) take any
corporate or other action for the purpose of effecting any of the foregoing; or

                  (i) a  proceeding  or case  shall be  commenced,  without  the
application or consent of Borrower or any of its  Subsidiaries,  in any court of
competent   jurisdiction,   seeking   (i)   its   reorganization,   liquidation,
dissolution,  arrangement or winding-up,  or the  composition or readjustment of
its debts,  (ii) the appointment of, or the taking of possession by, a receiver,
custodian,  trustee,  examiner,  liquidator  or the like of Borrower or any such
Subsidiary or of all or any substantial  part of its property,  or (iii) similar
relief in respect of Borrower or any such  Subsidiary  under any law relating to
bankruptcy, insolvency, reorganization, liquidation, dissolution, arrangement or
winding-up,  or composition or adjustment of debts,  and such proceeding or case
shall  continue  undismissed,  or an  order,  judgment  or decree  approving  or
ordering  any of the  foregoing  shall be entered and  continue  unstayed and in
effect,  for a period of sixty (60) or more days; or an order for relief against
Borrower or any such  Subsidiary  shall be entered in an involuntary  case under
the Bankruptcy Code; or

                  (j) the  Custodial  Agreement or any Loan  Document  shall for
whatever  reason be terminated  or cease to be in full force and effect,  or the
enforceability thereof shall be contested by Borrower; or

                  (k) Borrower shall grant, or suffer to exist,  any Lien on any
Collateral  except  the Liens  contemplated  hereby;  or the Liens  contemplated
hereby shall cease to be first


                                       45
<PAGE>


priority  perfected Liens on the Collateral in favor of Lender or shall be Liens
in favor of any Person other than Lender; or

                  (l)  Borrower  or any of  Borrower's  Affiliates  shall  be in
default under any note, indenture,  loan agreement,  guaranty, swap agreement or
any other  contract to which it is a party (other than MS  Indebtedness),  which
default (i)  involves the failure to pay a matured  obligation,  or (ii) permits
the  acceleration  of the  maturity  of  obligations  by any  other  party to or
beneficiary of such note, indenture, loan agreement, guaranty, swap agreement or
other  contract,  in any such case in which the  amount  of such  obligation  or
obligations, in the aggregate, exceed $10,000,000.00; or

                  (m) any materially  adverse change in the Property,  business,
financial  condition or prospects of Borrower or any of its  Subsidiaries  shall
occur, in each case as determined by Lender in its sole discretion, or any other
condition shall exist which, in Lender's sole discretion, constitutes a material
impairment  of  Borrower's  ability to perform its  obligations  under this Loan
Agreement, the Note or any other Loan Document.

                  Section 9. Remedies Upon Default

                  (a) Upon the occurrence of one or more Events of Default other
than those referred to in Section 8(g) or (h),  Lender may  immediately  declare
the  principal  amount  of the  Loans  then  outstanding  under  the  Note to be
immediately  due and payable,  together  with all interest  thereon and fees and
expenses accruing under this Loan Agreement.  Upon the occurrence of an Event of
Default referred to in Sections 8(g) or (h), such amounts shall  immediately and
automatically  become due and payable  without any further action by any Person.
Upon  such  declaration  or  such  automatic  acceleration,   the  balance  then
outstanding  on the Note  shall  become  immediately  due and  payable,  without
presentment,  demand, protest or other formalities of any kind, all of which are
hereby expressly waived by Borrower.

                  (b) Upon the  occurrence  of one or more  Events  of  Default,
Lender  shall  have the right to obtain  physical  possession  of the  Servicing
Records  and all other  files of Borrower  relating  to the  Collateral  and all
documents relating to the Collateral which are then or may thereafter come in to
the  possession  of Borrower or any third party acting for Borrower and Borrower
shall deliver to Lender such  assignments as Lender shall request.  Lender shall
be entitled to specific  performance of all agreements of Borrower  contained in
this Loan Agreement.

                  (c)  Upon the  occurrence  of an  Event  of  Default,  without
limiting any other rights or remedies of Lender,  Lender shall have the right to
set off and apply any and all  deposits  (general  or  special,  time or demand,
provisional  or final) at any time held by or for  account of Lender or Lender's
Affiliates to any  indebtedness at any time owing to Lender to the credit or for
the account of Borrower  against any and all of the  Indebtedness  of  Borrower,
irrespective  of  whether  Lender  shall  have made any  demand  under this Loan
Agreement,  the Note, any other Security Document or any other document executed
in connection with any other MS Indebtedness.

                  Section 10. No Duty of Lender.  The powers conferred on Lender
hereunder are solely to protect  Lender's  interests in the Collateral and shall
not  impose  any duty  upon it to  exercise  any such  powers.  Lender  shall be
accountable only for amounts that it actually receives


                                       46
<PAGE>


as a result  of the  exercise  of such  powers,  and  neither  it nor any of its
officers,  directors,  employees or agents shall be  responsible to Borrower for
any  act or  failure  to act  hereunder,  except  for  its or  their  own  gross
negligence or willful misconduct.

                  Section 11. Miscellaneous

                  11.01.  Waiver.  No failure on the part of Lender to  exercise
and no delay in exercising, and no course of dealing with respect to, any right,
power or privilege  under any Loan Document  shall operate as a waiver  thereof,
nor shall any single or partial exercise of any right,  power or privilege under
any Loan Document preclude any other or further exercise thereof or the exercise
of any other  right,  power or  privilege.  The  remedies  provided  herein  are
cumulative and not exclusive of any remedies provided by law.

                  11.02.  Notices.  Except as otherwise  expressly  permitted by
this Loan Agreement, all notices, requests and other communications provided for
herein and under the  Custodial  Agreement  (including  without  limitation  any
modifications  of, or waivers,  requests or consents under, this Loan Agreement)
shall be given or made in  writing  (including  without  limitation  by telex or
telecopy)  delivered  to the  intended  recipient  at the  "Address for Notices"
specified below its name on the signature pages hereof or thereof; or, as to any
party,  at such other  address as shall be designated by such party in a written
notice to each other party.  Except as otherwise provided in this Loan Agreement
and except for notices given under  Section 2 (which shall be effective  only on
receipt),  all such communications  shall be deemed to have been duly given when
transmitted  by telex or telecopy or  personally  delivered or, in the case of a
mailed notice, upon receipt, in each case given or addressed as aforesaid.

                  11.03. Indemnification and Expenses

                  (a) Borrower agrees to hold Lender harmless from and indemnify
Lender against all liabilities,  losses, damages,  judgments, costs and expenses
of any kind which may be imposed  on,  incurred by or  asserted  against  Lender
(collectively,  the "Costs")  relating to or arising out of this Loan Agreement,
the Note,  any other Loan  Document or any  transaction  contemplated  hereby or
thereby,  or any  amendment,  supplement  or  modification  of, or any waiver or
consent under or in respect of, this Loan  Agreement,  the Note,  any other Loan
Document or any transaction  contemplated hereby or thereby, that, in each case,
results  from  anything  other  than  Lender's   gross   negligence  or  willful
misconduct. Without limiting the generality of the foregoing, Borrower agrees to
hold Lender harmless from and indemnify  Lender against all Costs relating to or
arising out of any violation or alleged violation of any environmental law, rule
or regulation or any consumer  credit laws,  including  without  limitation  the
Truth in Lending Act and/or the Real Estate Settlement  Procedures Act, that, in
each case, results from anything other than Lender's gross negligence or willful
misconduct.  In any suit,  proceeding or action  brought by Lender in connection
with any Collateral for any sum owing  thereunder,  or to enforce any provisions
of any  Collateral  Documents,  Borrower  will save,  indemnify  and hold Lender
harmless from and against all expense,  loss or damage suffered by reason of any
defense, set-off, counterclaim,  recoupment or reduction or liability whatsoever
of the account debtor or obligor thereunder, arising out of a breach by Borrower
of any obligation thereunder or arising out of any other agreement, indebtedness
or liability at any time owing to or in favor of such account  debtor or obligor
or its successors from Borrower. Borrower also agrees to reimburse Lender as and
when billed by Lender for all Lender's reasonable costs and expenses incurred in
connection with the enforcement or the preservation of Lender's rights


                                       47
<PAGE>


under this Loan Agreement,  the Note, any other Loan Document or any transaction
contemplated hereby or thereby, including without limitation the reasonable fees
and   disbursements  of  its  counsel.   Borrower  hereby   acknowledges   that,
notwithstanding  the fact  that  the  Note is  secured  by the  Collateral,  the
obligation of Borrower under the Note is a recourse obligation of Borrower.

                  (b) Borrower agrees to pay as and when billed by Lender all of
the reasonable out-of-pocket costs and expenses incurred by Lender in connection
with  the  development,   preparation  and  execution  of,  and  any  amendment,
supplement or  modification  to, this Loan  Agreement,  the Note, any other Loan
Document or any other  documents  prepared in connection  herewith or therewith.
Borrower  agrees to pay as and when  billed by Lender  all of the  out-of-pocket
costs  and  expenses   incurred  in  connection   with  the   consummation   and
administration  of the transactions  contemplated  hereby and thereby  including
without  limitation (i) all the reasonable fees,  disbursements  and expenses of
counsel to Lender and (ii) all the due diligence, inspection, testing and review
costs and expenses incurred by Lender with respect to Collateral under this Loan
Agreement,  including,  but not limited to, those costs and expenses incurred by
Lender pursuant to Sections 11.03(a), 11.14 and 11.15 hereof.

                  11.04 Amendments.  Except as otherwise  expressly  provided in
this Loan  Agreement,  any  provision of this Loan  Agreement may be modified or
supplemented  only by an instrument in writing signed by Borrower and Lender and
any provision of this Loan Agreement may be waived by Lender.

                  11.05.  Successors and Assigns.  This Loan Agreement  shall be
binding upon and inure to the benefit of the parties hereto and their respective
successors and permitted assigns.

                  11.06.  Survival.  The  obligations of Borrower under Sections
3.03  and  11.03  hereof  shall  survive  the  repayment  of the  Loans  and the
termination  of this  Loan  Agreement.  In  addition,  each  representation  and
warranty  made or  deemed  to be made by a request  for a  borrowing,  herein or
pursuant  hereto shall survive the making of such  representation  and warranty,
and Lender shall not be deemed to have waived, by reason of making any Loan, any
Default that may arise because any such  representation  or warranty  shall have
proved  to be false or  misleading,  notwithstanding  that  Lender  may have had
notice or knowledge or reason to believe  that such  representation  or warranty
was false or misleading at the time such Loan was made.

                  11.07.  Captions.  The  table of  contents  and  captions  and
section  headings  appearing  herein  are  included  solely for  convenience  of
reference and are not intended to affect the  interpretation of any provision of
this Loan Agreement.

                  11.08.  Counterparts.  This Loan  Agreement may be executed in
any number of counterparts, all of which taken together shall constitute one and
the same  instrument,  and any of the  parties  hereto  may  execute  this  Loan
Agreement by signing any such counterpart.

                  11.09.   Loan  Agreement   Constitutes   Security   Agreement;
Governing  Law.  This Loan  Agreement  shall be governed by New York law without
reference to choice of law doctrine,  and shall constitute a security  agreement
within the meaning of the Uniform Commercial Code.


                                       48
<PAGE>

                  11.10.  SUBMISSION TO JURISDICTION;  WAIVERS.  BORROWER HEREBY
IRREVOCABLY AND UNCONDITIONALLY:

                  (A) SUBMITS FOR ITSELF AND ITS PROPERTY IN ANY LEGAL ACTION OR
PROCEEDING  RELATING  TO THIS  LOAN  AGREEMENT,  THE  NOTE  AND THE  OTHER  LOAN
DOCUMENTS,  OR FOR  RECOGNITION  AND  ENFORCEMENT  OF ANY  JUDGMENT  IN  RESPECT
THEREOF, TO THE NON-EXCLUSIVE GENERAL JURISDICTION OF THE COURTS OF THE STATE OF
NEW YORK,  THE FEDERAL  COURTS OF THE UNITED  STATES OF AMERICA FOR THE SOUTHERN
DISTRICT OF NEW YORK, AND APPELLATE COURTS FROM ANY THEREOF;

                  (B) CONSENTS THAT ANY SUCH ACTION OR PROCEEDING MAY BE BROUGHT
IN SUCH COURTS AND, TO THE EXTENT PERMITTED BY LAW, WAIVES ANY OBJECTION THAT IT
MAY NOW OR HEREAFTER  HAVE TO THE VENUE OF ANY SUCH ACTION OR  PROCEEDING IN ANY
SUCH COURT OR THAT SUCH  ACTION OR  PROCEEDING  WAS  BROUGHT IN AN  INCONVENIENT
COURT AND AGREES NOT TO PLEAD OR CLAIM THE SAME;

                  (C) AGREES  THAT  SERVICE  OF  PROCESS  IN ANY SUCH  ACTION OR
PROCEEDING  MAY BE EFFECTED BY MAILING A COPY THEREOF BY REGISTERED OR CERTIFIED
MAIL (OR ANY  SUBSTANTIALLY  SIMILAR  FORM OF  MAIL),  POSTAGE  PREPAID,  TO ITS
ADDRESS SET FORTH UNDER ITS  SIGNATURE  BELOW OR AT SUCH OTHER  ADDRESS OF WHICH
LENDER SHALL HAVE BEEN NOTIFIED; AND

                  (D)  AGREES  THAT  NOTHING  HEREIN  SHALL  AFFECT THE RIGHT TO
EFFECT  SERVICE OF PROCESS IN ANY OTHER  MANNER  PERMITTED BY LAW OR SHALL LIMIT
THE RIGHT TO SUE IN ANY OTHER JURISDICTION.

                  11.11.  WAIVER OF JURY  TRIAL.  EACH OF  BORROWER  AND  LENDER
HEREBY  IRREVOCABLY  WAIVES,  TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW,
ANY AND ALL RIGHT TO TRIAL BY JURY IN ANY  LEGAL  PROCEEDING  ARISING  OUT OF OR
RELATING TO THIS LOAN  AGREEMENT,  ANY OTHER LOAN  DOCUMENT OR THE  TRANSACTIONS
CONTEMPLATED HEREBY OR THEREBY.

                  11.12. Acknowledgments. Borrower hereby acknowledges that:

                  (a)  it has  been  advised  by  counsel  in  the  negotiation,
execution  and  delivery  of this Loan  Agreement,  the Note and the other  Loan
Documents;

                  (b) Lender has no fiduciary  relationship to Borrower, and the
relationship  between Borrower and Lender is solely that of debtor and creditor;
and

                  (c) no joint venture exists between Lender and Borrower.

                  11.13.  Hypothecation  or Pledge of Loans.  Lender  shall have
free and  unrestricted  use of all Collateral and nothing in this Loan Agreement
shall  preclude  Lender  from  engaging  in  repurchase  transactions  with  the
Collateral or otherwise pledging, repledging,


                                       49
<PAGE>


transferring,  hypothecating,  or rehypothecating  the Collateral or pledging or
otherwise  transferring  its rights to payment  hereunder in respect of any Loan
made hereunder;  provided, that no action by Lender referred to in this sentence
shall  confer on any Person  other than  Lender any right  against  Borrower  to
require any prepayment under Section 2.04 hereof or any right to enforce against
Borrower any other provision of this Loan Agreement, but may grant to any Person
the right to require Lender to enforce any such provisions. Nothing contained in
this Loan Agreement shall obligate Lender to segregate any Collateral  delivered
to Lender by Borrower.

                  11.14. Servicing.

                  (a) Borrower  covenants to maintain or cause the  servicing of
the Collateral to be maintained with respect to each type of Collateral  pledged
to Lender hereunder in conformity with accepted and prudent servicing  practices
in the industry for such same type of Collateral  and in a manner at least equal
in  quality  to the  servicing  Borrower  provides  for  assets  similar to such
Collateral  which  it  owns.  In  the  event  that  the  preceding  language  is
interpreted as constituting one or more servicing contracts, each such servicing
contract  shall  terminate  automatically  upon the  earliest of (i) an Event of
Default,  (ii) the date on which all the Secured  Obligations  have been paid in
full or (iii) the transfer of servicing  approved by Borrower and Lender,  which
Lender's consent shall not be unreasonably withheld. Midland Loan Services, L.P.
shall be the initial servicer.

                  (b) If the Collateral,  or any portion thereof, is serviced by
Borrower,  (i)  Borrower  agrees that Lender is the  collateral  assignee of all
servicing  records,   including  but  not  limited  to  any  and  all  servicing
agreements,  files,  documents,  records,  data bases, computer tapes, copies of
computer tapes, proof of insurance  coverage,  insurance  policies,  appraisals,
other closing  documentation,  payment  history  records,  and any other records
relating to or  evidencing  the  servicing of such  Collateral  (the  "Servicing
Records"),  and (ii) Borrower grants Lender a security interest in all servicing
fees and rights relating to such Collateral and all Servicing  Records to secure
the  obligation of Borrower or its designee to service in  conformity  with this
Section and any other  obligation of Borrower to Lender.  Borrower  covenants to
safeguard such  Servicing  Records and to deliver them promptly to Lender or its
designee (including Custodian) at Lender's request.

                  (c) If the Collateral,  or any portion thereof, is serviced by
a third party servicer (such third party servicer, the "Servicer"), Borrower (i)
shall  provide a copy of the  servicing  agreement to Lender,  which shall be in
form and substance  acceptable to Lender (the "Servicing  Agreement");  and (ii)
hereby  irrevocably  assigns to Lender and Lender's  successors  and assigns all
right,  title,  interest of Borrower in, to and under,  and the benefits of, any
Servicing  Agreement  with  respect to such  Collateral.  Any  successor  to the
Servicer  shall be  approved  in  writing  by Lender  prior to such  successor's
assumption of servicing obligations with respect to such Collateral.

                  (d) Borrower  shall  provide to Lender a letter from  Borrower
(if Borrower is the Servicer) or the Servicer, as the case may be, to the effect
that upon the  occurrence  of an Event of  Default,  Lender  may  terminate  any
Servicing  Agreement  and  transfer  servicing  to its  designee,  at no cost or
expense to  Lender,  it being  agreed  that  Borrower  will pay any and all fees
required to terminate the Servicing  Agreement and to effectuate the transfer of
servicing to the designee of Lender.


                                       50
<PAGE>


                  (e) After the Funding Date, until the pledge of any Collateral
is relinquished by Custodian, Borrower will have no right to modify or alter the
terms of any of the documents  pertaining to such  Collateral  and Borrower will
have no obligation  or right to repossess  such  Collateral or substitute  other
Collateral,  except as provided in the Custodial Agreement;  provided,  however,
that so long as no Default or Event of Default has occurred  and is  continuing,
Borrower may enter into such  modifications of the terms of such documents as do
not, as to any individual item of Collateral,  (i) result in a negative monetary
effect or (ii) constitute a material adverse effect.

                  (f) In the event  Borrower or its  Affiliate is servicing  any
Collateral,   Borrower  shall  permit  Lender  to  inspect   Borrower's  or  its
Affiliate's  servicing  facilities,  as the  case  may be,  for the  purpose  of
satisfying  Lender that Borrower or its  Affiliate,  as the case may be, has the
ability to service such Collateral as provided in this Loan Agreement.

                  (g)  Borrower  shall  cause the  Servicer to provide a copy of
each  report  and  notice  sent to  Borrower  to be sent to Lender  concurrently
therewith.

                  11.15.  Periodic Due Diligence Review.  Borrower  acknowledges
that  Lender has the right to perform  continuing  due  diligence  reviews  with
respect  to the  Collateral,  for  purposes  of  verifying  compliance  with the
representations,  warranties and specifications  made hereunder,  or determining
and   re-determining  the  Borrowing  Base  under  Section  2.04(a)  hereof,  or
otherwise,  and Borrower agrees that Lender, at its option, has the right at any
time to conduct a partial or complete due diligence  review on any or all of the
Collateral  securing  the Loans,  including,  without  limitation,  ordering new
credit  reports  and  Appraisals  on the  applicable  Collateral  and  otherwise
regenerating  the information used to originate such Eligible  Collateral.  Upon
reasonable  (but no less than one (1)  Business  Day) prior  notice to Borrower,
Lender  or its  authorized  representatives  will  be  permitted  during  normal
business  hours to  examine,  inspect,  and make  copies  and  extracts  of, the
Collateral Files and any and all documents, records, agreements,  instruments or
information  relating to such  Collateral in the possession or under the control
of Borrower  and/or  Custodian.  Borrower also shall make  available to Lender a
knowledgeable  financial  or  accounting  officer for the  purpose of  answering
questions respecting the Collateral Files and the Collateral. Borrower agrees to
cooperate  with Lender and any third party  underwriter  designated by Lender in
connection  with such  underwriting,  including,  but not limited to,  providing
Lender and any third party  underwriter  with  access to any and all  documents,
records,  agreements,  instruments or information relating to such Collateral in
the possession, or under the control, of Borrower.  Borrower further agrees that
Borrower shall reimburse Lender for any and all out-of-pocket costs and expenses
incurred  by Lender in  connection  with  Lender's  activities  pursuant to this
Section 11.15.

                  11.16.  Intent.  The  parties  recognize  that  each Loan is a
"securities  contract" as that term is defined in Section 741 of Title 11 of the
United States Code, as amended.

                  11.17.  Change of Borrower's  State of Formation.  If Borrower
shall change the State under whose laws Borrower  shall be  organized,  Borrower
shall  promptly  provide  Lender  with a copy of its new  Declaration  of Trust,
Articles of  Incorporation  or similar  document,  certified by the Secretary of
State or other  appropriate  official of Borrower's  new State of formation,  if
applicable,  together  with such  opinions of counsel  regarding  such change as
Lender, in its sole discretion, shall require.


                                       51
<PAGE>


                  11.18. Trustee Exculpation.  The parties agree that except for
fraudulent acts, willful  misrepresentation  or gross negligence,  no trustee of
Borrower shall have personal liability hereunder to Lender and any obligation of
Borrower  hereunder  to Lender  shall be  satisfied  solely  from the  assets of
Borrower.

                  [SIGNATURE PAGE FOLLOWS]




                                      512
<PAGE>


                  WITNESS  WHEREOF,  the  parties  hereto  have caused this Loan
Agreement to be duly  executed and  delivered as of the day and year first above
written.



                            BORROWER

                            CAPITAL TRUST

                            By:/s/  Edward Shugrue
                               -----------------------------------------------
                            Name:   Edward Shugrue
                            Title:  Chief Financial Officer

                            Address for Notices:

                            605 Third Avenue, 26th Floor
                            New York, New York  10016
                            Attention: Edward L. Shugrue, III
                                       Peter S. Ginsberg, Esq.
                                       John Felleter
                            Telecopier No.: (212) 655-0044
                            Telephone No:     (212) 655-0225

                            With a copy to:
                            Battle Fowler LLP
                            75 East 55th Street
                            New York, New York 10022
                            Attention: John A. Cahill, Esq.
                            Telecopier No.: (212) 856-7801
                            Telephone No.:    (212) 856-6930


                            LENDER

                            MORGAN STANLEY & CO. INTERNATIONAL 
                            LIMITED

                            By:/s/ Thomas Wipf
                               -------------------------------------------------
                            Name:  Thomas Wipf
                            Title: Principal

                            Address for Notices:

                            1585 Broadway
                            New York, New York  10036
                            Attention: Mr. Andy Neuberger, Whole Loan Operations
                            Mortgage-Backed Securities Department,
                            Fixed-Income Division
                            Telecopier No.: 212-761-0570
                            Telephone No.:  212-761-2384

                            With a copy to:
                            Rogers & Wells LLP


                                       53

<PAGE>



                            200 Park Avenue
                            New York, New York 10166-0153
                            Attention: Frederick B. Utley, III, Esq.
                            Telecopier No.: (212) 878-8375
                            Telephone No.: (212) 878-8356




                                       54

<PAGE>




                                   SCHEDULE 1

                        FILING JURISDICTIONS AND OFFICES
                     [TO BE PROVIDED BY COUNSEL TO BORROWER]





                                     S-1-55
<PAGE>



                                   SCHEDULE 2

                               APPROVED APPRAISERS




1.       KTR Appraisal Services

2.       Cushman & Wakefield, Inc.

3.       Landauer Real Estate Counselors

4.       CB Commercial

5.       The Weitzman Group

6.       Greenwich Group

7.       Arthur Anderson

8.       Joseph Blake




                                     S-2-56
<PAGE>


                                   SCHEDULE 3

                               APPROVED ENGINEERS

1.        EMG

2.        KTR Realty Services

3.        Merritt & Harris, Inc.

4.        C.A. Rich, Inc.

5.        IVI

6.        Dames & Moore

7.        Law

8.        Echland

9.        EM&CA

10.       Acqua    Terra

11.       ATC (BCM Engineers)

12.       Horn Chandler & Thomas




                                     S-3-57
<PAGE>




                                   SCHEDULE 4

                       APPROVED ENVIRONMENTAL CONSULTANTS

1.        Acqua Terra

2.        Law Environmental

3.        KTR Realty Services

4.        EMG

5.        Clayton

6.        Dames & Moore

7.        Brown & Root

8.        C.A. Rich, Inc.

9.        Echland

10.       EM&CA

11.       ATC (BCM Engineers)

12.       Front Royal






                                     S-4-58
<PAGE>



                                                                       EXHIBIT A

                            [FORM OF PROMISSORY NOTE]
$ 300,000,000.00                                                   June 30, 1998
                                                              New York, New York

                  FOR VALUE RECEIVED, CAPITAL TRUST, a California business trust
(the  "Borrower"),  hereby  promises to pay to the order of MORGAN STANLEY & CO.
INTERNATIONAL LIMITED (the "Lender"),  at the principal office of Lender's agent
at 1585  Broadway,  New York,  New York,  10036,  in lawful  money of the United
States,  and in immediately  available funds, the principal sum of THREE HUNDRED
MILLION  DOLLARS  ($300,000,000.00)  (or such  lesser  amount as shall equal the
aggregate  unpaid principal amount of the Loans made by Lender to Borrower under
the Loan Agreement),  on the dates and in the principal  amounts provided in the
Loan Agreement,  and to pay interest on the unpaid principal amount of each such
Loan, at such office,  in like money and funds, for the period commencing on the
date of such Loan until such Loan shall be paid in full,  at the rates per annum
and on the dates provided in the Loan Agreement.

                  The date, amount and interest rate of each Loan made by Lender
to Borrower, and each payment made on account of the principal thereof, shall be
recorded  by  Lender on its  books  and,  prior to any  transfer  of this  Note,
endorsed by Lender on the schedule attached hereto or any continuation  thereof;
provided, that the failure of Lender to make any such recordation or endorsement
shall not affect the  obligations  of Borrower to make a payment when due of any
amount owing under the Loan  Agreement or hereunder in respect of the Loans made
by Lender.

                  This Note is the Note  referred to in the CMBS Loan  Agreement
dated as of June 30, 1998 (as amended, supplemented or otherwise modified and in
effect from time to time, the "Loan Agreement") between Borrower and Lender, and
evidences  Loans  made by  Lender  thereunder.  Reference  is  also  made to the
Promissory Note dated June 8, 1998 (the " MSMC Note") made by Borrower to Morgan
Stanley Mortgage Capital Inc. ("MSMC") evidencing loans made under a Master Loan
and Security  Agreement dated as of June 8, 1998. The indebtedness  evidenced by
the  MSMC  Note  and  indebtedness   evidenced  by  this  Note  may  not  exceed
$300,000,000 in the aggregate.  Terms used but not defined in this Note have the
respective meanings assigned to them in the Loan Agreement.

                  Borrower  agrees to pay all Lender's  costs of collection  and
enforcement  (including reasonable attorneys' fees and disbursements of Lender's
counsel) in respect of this Note when incurred,  including,  without limitation,
reasonable attorneys' fees through appellate proceedings.

                  Notwithstanding the pledge of the Collateral,  Borrower hereby
acknowledges,  admits and agrees that Borrower's obligations under this Note are
recourse  obligations of Borrower to which  Borrower  pledges its full faith and
credit.

                  Borrower, and any endorsers or guarantors hereof, (a)
severally waive diligence, presentment, protest and demand and also notice of
protest, demand, dishonor and nonpayment of this Note, (b) expressly agree that
this Note, or any payment hereunder, may be extended from time to time, and
consent to the acceptance of further Collateral, the release of any Collateral
for this Note, the release of any party primarily or secondarily liable hereon,
and (c) expressly agree that it will not be necessary for Lender, in order to
enforce payment of this Note, to first institute 


                                      A-1
<PAGE>


or exhaust  Lender's  remedies against Borrower or any other party liable hereon
or against any Collateral for this Note. No extension of time for the payment of
this Note,  or any  installment  hereof,  made by  agreement  by Lender with any
person now or  hereafter  liable for the payment of this Note,  shall affect the
liability  under this Note of Borrower,  even if Borrower is not a party to such
agreement;  provided,  however,  that Lender and Borrower,  by written agreement
between them, may affect the liability of Borrower.

                  Any reference  herein to Lender shall be deemed to include and
apply to every  subsequent  holder of this Note.  Reference  is made to the Loan
Agreement  for  provisions   concerning  optional  and  mandatory   prepayments,
Collateral, acceleration and other material terms affecting this Note.

                  This Note shall be governed by and construed under the laws of
the State of New York (without  reference to choice of law doctrine)  whose laws
Borrower expressly elects to apply to this Note. Borrower agrees that any action
or proceeding brought to enforce or arising out of this Note may be commenced in
the  Supreme  Court of the State of New York,  Borough of  Manhattan,  or in the
District Court of the United States for the Southern District of New York.

                                            CAPITAL TRUST
                                                 a California business trust


                                            By:
                                               --------------------------------
                                            Name: Edward L. Shugrue, III
                                            Title: Chief Financial Officer


                                      A-2

<PAGE>


                                SCHEDULE OF LOANS

                  This Note evidences Loans made under the within-described Loan
Agreement  to  Borrower,  on the dates,  in the  principal  amounts  and bearing
interest  at the  rates  set  forth  below,  and  subject  to the  payments  and
prepayments of principal set forth below.

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

Date Made    Principal      Interest  Amount Paid or  Unpaid Principal  Notation
            Amount of Loan    Rate       Prepaid          Amount        Made by
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                      A-3
<PAGE>


                                                                       EXHIBIT B
                          [FORM OF CUSTODIAL AGREEMENT]
                         [STORED AS A SEPARATE DOCUMENT]











                                      B-1
<PAGE>




                                                                       EXHIBIT C

                    [FORM OF OPINION OF COUNSEL OF BORROWER]
















                                      C-1
<PAGE>


                                                                       EXHIBIT D

                         [FORM OF REQUEST FOR BORROWING]

                  CMBS Loan Agreement,  dated as of June __, 1998 (the "Loan and
Security  Agreement"),  by  and  between  Borrower  and  Morgan  Stanley  &  Co.
International Limited (the "Lender"),

Lender:                          Morgan Stanley & Co. International Limited

Borrower:                        [NAME OF BORROWER]

Requested Fund Date:
                                 ----------------------------

Transmission Date:
                                 ----------------------------

Transmission time:
                                 ----------------------------

[Type of Funding:
(Wet or Dry)
                                 ----------------------------

[Type of Loan requested:
Committed or Uncommitted
                                 ----------------------------

Number of Mortgage
Loans to be Pledged:
                                 ----------------------------

Unpaid Principal Balance

                                 $---------------------------
Requested Wire Amount:  

                                 $---------------------------
Wire Instructions:





Requested by:

[NAME OF BORROWER]



By:
   ----------------------
   Name:
   Title:


                                      D-1
<PAGE>




                                                                       EXHIBIT E

                        [FORM OF LENDER'S RELEASE LETTER]

                                     (Date)

Morgan Stanley & Co. International Limited
1585 Broadway
New York, New York 10036
Attention: 
          ---------------
Facsimile:
          ---------------

         Re:  Certain Collateral Identified on Schedule A hereto and owned by 
[BORROWER]

                  The undersigned hereby releases all right,  interest,  lien or
claim of any kind with  respect  to the  Collateral  described  in the  attached
Schedule  A, such  release to be  effective  automatically  without  any further
action by any party upon  payment in one or more  installments,  in  immediately
available finds of $ , in accordance with the following wire instructions:

 ................................................................................

 ................................................................................

 ......................

                                                     Very truly yours,

                                                     [LENDER]


                                                     By:
                                                        ------------------------
                                                     Name:
                                                     Title:


                                     E-1-1

<PAGE>



                                                                       EXHIBIT F

                           [FORM OF BAILEE AGREEMENT]











                                     F-1-1


                                                                  Exhibit 10.3


            FIRST AMENDMENT TO AMENDED AND RESTATED CREDIT AGREEMENT

             This First Amendment to Amended and Restated Credit Agreement (this
"Amendment"), dated as of June 22, 1998, is made by and between Capital Trust, a
California business trust having an office at 605 Third Avenue, 26th Floor, New
York, New York 10016, as borrower (the "Borrower"), and German American Capital
Corporation, a Maryland corporation having an office at 31 West 52nd Street, New
York, New York 10019, as lender (the "Lender").

                                 R E C I T A L S

             WHEREAS, the parties hereto are party to that certain Amended and
Restated Credit Agreement, dated as of January 1, 1998 (the "Credit Agreement";
terms used but not defined herein shall have the respective meanings ascribed to
such terms in the Credit Agreement), pursuant to which the Lender agreed,
subject to the terms and conditions set forth in the Credit Agreement, to make a
loan to Borrower as provided in the Credit Agreement; and

             WHEREAS, the maximum principal amount of the Loan immediately
preceding the execution and delivery of this Amendment is $250,000,000; and

             WHEREAS, Borrower and Lender desire to increase the maximum
principal amount of the Loan from $250,000,000 to $300,000,000; and

             WHEREAS, Borrower and Lender desire to amend the Credit Agreement
to reflect such increase of the maximum principal amount of the Loan;

             NOW, THEREFORE, in consideration of Ten Dollars ($10.00) and other
good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows, effective as of the date
hereof:

         1.  Commitment.

             1.1 The first paragraph of the Recitals on page 1 of the Credit
Agreement is hereby deleted in its entirety and replaced by the following
paragraph:

             WHEREAS, Borrower desires to obtain a series of loan advances
             (each, an "Advance" and collectively, the "Loan") from Lender (as
             defined below) in an aggregate amount at any time outstanding of up
             to $300,000,000 to provide warehouse funding for a portion of the
             principal amount of the Collateral Loans and other Collateral (each
             as hereinafter defined) that Borrower or its Acquisition Entities
             originates or acquires, as the case may be; and

             1.2 The paragraph in which the term "Commitment" is defined in
Section 1.1 of the Credit Agreement is hereby deleted in its entirety and
replaced by the following paragraph:



<PAGE>


             "Commitment" means the sum of Three Hundred Million Dollars
($300,000,000).

         2.  Loan Fee.

             2.1 The definition of the term "Loan Fee" in Section 1.1 of the
Credit Agreement is hereby deleted in its entirety and replaced by the
following:

             "Loan Fee" means the fee set forth below. Borrower shall pay the
             Loan Fee to Lender as follows:

             -------------------------------------------------------------------
             Installment Amount of Loan     Borrower Shall Pay The Referenced
             Fee:                           Installment the First Time Lender
                                            Makes any Advance that Causes the
                                            Principal Balance of the Loan to
                                            Exceed:
             -------------------------------------------------------------------
             $750,000                       $1
             -------------------------------------------------------------------
             $750,000                       $75,000,000
             -------------------------------------------------------------------
             $500,000                       $150,000,000
             -------------------------------------------------------------------
             $250,000                       $250,000,000
             -------------------------------------------------------------------

             NOTE: Borrower has paid to Lender all installments of the Loan Fee.

         3.  Definition of Liabilities.

             3.1  Section 6.1(c) of the Credit Agreement is hereby added, as
             follows:

                  (c) For purposes of applying Section 6.1(a), Borrower's net
             worth and the components thereof shall be determined in accordance
             with GAAP as reflected in the financial statements certified by
             Borrower's outside auditors and as set forth in the following
             sentence. "Liabilities" shall consist of: (a) all items treated as
             "liabilities" under GAAP; (b) any liabilities of other Persons that
             are secured by a Lien on any asset of Borrower (whether or not such
             liabilities have been assumed by Borrower); and, to the extent not
             otherwise included, (c) Borrower's guaranty of any indebtedness of
             any other Person. Notwithstanding anything to the contrary in this
             paragraph or elsewhere in this Credit Agreement, the parties
             acknowledge that "Liabilities" shall not include Borrower's "Trust
             Preferred Securities," provided that such "Trust Preferred
             Securities" are either approved by Lender in


                                       2
<PAGE>


             all respects or are: (i) issued by any wholly owned special purpose
             statutory business trust of Borrower, where (x) the sole asset of
             such business trust consists of bonds, debentures, or similar debt
             obligations of Borrower with a principal amount in excess of the
             total liquidation value of such preferred securities, and (y) the
             distributions, redemption payments, and liquidation payments with
             respect to such preferred securities are unconditionally and
             irrevocably guarantied by Borrower; and (ii) accounted for on the
             balance sheet of Borrower, prepared by Borrower's outside auditors,
             in a separate line located between total liabilities and
             shareholders equity in accordance with GAAP.

         4.  Notices.

             Section 9.1 of the Credit Agreement is hereby amended by adding the
following before the sentence beginning "All Notices and other communications":

             and a copy to:

                   BancOne Mortgage Capital Markets, LLC
                   1717 Main Street, Suite 1400
                   Dallas, Texas  75201
                   Attention:  Martin Stadler
                   Telephone:  (214) 290-3349
                   Telecopier:  (214) 290-2664

         5.  Global Note.

             5.1  On or before the date hereof, Borrower shall execute and
deliver to Lender an amendment to the Global Note in the form attached hereto as
Exhibit A (the "Note Amendment"). All references to the Global Note in the
Security Documents shall mean and refer to the Global Note as modified and
amended by the Note Amendment.

         6.  Principal Balance of Loan.

             6.1 Borrower acknowledges that, as of June 22, 1998, the
outstanding principal balance of the Loan was $220,392,785.

         7.  Covenants, Representations and Warranties of Borrower.

             7.1 Borrower hereby reaffirms all terms, covenants, representations
and warranties made in the Security Documents as amended hereby.


                                       3

<PAGE>

             7.2 Borrower hereby represents and warrants to the Lender that (a)
it has the legal power and authority to enter into this Amendment without
consent or approval by any third party and this Amendment constitutes the legal,
valid and binding obligation of Borrower, enforceable against Borrower in
accordance with its terms and (b) the execution and delivery by Borrower of this
Amendment has been duly authorized by all requisite action on the part of
Borrower and will not violate any provision of Borrower's organizational
documents.

             7.3 Borrower hereby represents and warrants to the Lender that, as
of the date hereof, (a) no Default or Event of Default has occurred and is
continuing; (b) no Default or Event of Default will occur as a result of the
execution, delivery and performance by Borrower of this Amendment; (c) Borrower
has not given any notice of any uncured Default to Lender and (d) there are no
legal proceedings commenced or threatened against Lender by Borrower.

             7.4 Borrower hereby confirms and acknowledges that Borrower has no
offsets, defenses, claims, counterclaims, setoffs, or other basis for reduction
with respect to any portion of the Indebtedness.

             7.5 Borrower hereby agrees that a breach of any of the
representations and warranties made herein shall constitute an Event of Default
under Section 8.1 of the Credit Agreement, subject to the notice and cure
provisions provided therein.

         8.  Lender's Acknowledgment.

             8.1 Lender acknowledges to Borrower that, as of the date hereof,
both before and after giving effect to this Amendment, to the best of Lender's
knowledge, Borrower is not in default with respect to its obligations under the
Credit Agreement and the Collateral Security Instruments.

         9.  Effect Upon Security Documents; Trustee Exculpation.

             9.1 Except as specifically set forth herein, the Security Documents
shall remain in full force and effect and are hereby ratified and confirmed. The
parties hereto acknowledge and agree that the Credit Agreement, as hereby
amended, is in full force and effect in accordance with its terms and has not
been supplemented, modified or otherwise amended, canceled, terminated or
surrendered, except pursuant to this Amendment. The Credit Agreement is binding
and enforceable as against the parties hereto in accordance with its terms. Any
inconsistency between this Amendment and the Credit Agreement (as it existed
before this Amendment) shall be resolved in favor of this Amendment, whether or
not this Amendment specifically modifies the particular provision(s) in the
Credit Agreement inconsistent with this Amendment. All references to the "Credit
Agreement" in the Security Documents and to the "Agreement" in the Credit
Agreement shall mean and refer to the Credit Agreement as modified and amended
hereby.


                                       4
<PAGE>


             9.2 The execution, delivery and effectiveness of this Amendment
shall not operate as a waiver of any right, power or remedy of the Lender under
the Security Documents (except to the extent expressly set forth herein), or any
other document, instrument or agreement executed and/or delivered in connection
therewith.

             9.3 The provisions of this Amendment shall be subject to the
provisions of Section 9.13 of the Credit Agreement, which provisions are
incorporated by reference as if herein set forth in full.

         10.  Governing Law.

             10.1 THIS AMENDMENT SHALL BE CONSTRUED, INTERPRETED AND GOVERNED BY
THE LAW OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAWS
PRINCIPLES.

         11.  Counterparts.

             11.1 This Amendment may be executed in any number of counterparts,
and all such counterparts shall together constitute the same agreement.






                                       5
<PAGE>



             IN WITNESS WHEREOF, the parties hereto have caused this Amendment
to be executed as of the day and year first above written.

                              BORROWER:
                              --------

                              CAPITAL TRUST,
                              a California business trust


                              By:  /s/ Edward L. Shugrue III
                                   ---------------------------------------------
                                   Name:  Edward L. Shugrue III
                                   Title: Managing Director and Chief 
                                          Financial Officer


                              LENDER:
                              ------

                              GERMAN AMERICAN CAPITAL 
                              CORPORATION,
                              a Maryland corporation


                              By:  /s/ Kenneth Gilison
                                   ---------------------------------------------
                                   Name:  Kenneth Gilison
                                   Title: Vice President


                              By:  Jon Vaccaro
                                   ---------------------------------------------
                                   Name:  Jon Vaccaro
                                   Title: Vice President


Exhibit A         Note Amendment



                                                                    Exhibit 11.1


                         Capital Trust and Subsidiaries
                                    Form 10-Q
          Statement Regarding Computation of Earnings (Loss) per Share


<TABLE>
<CAPTION>

                                      Six Months Ended June 30, 1998                 Six Months Ended June 30, 1997
                              ----------------------------------------------- ----------------------------------------------
                                 Net Income          Shares       Per Share      Net Loss           Shares       Per Share
                                                                   Amount                                          Amount
                              ----------------- ----------------------------- ---------------- ----------------- -----------

<S>                           <C>               <C>              <C>           <C>              <C>               <C>
Basic EPS:
   Net Income per Class A
     Common Share              $   6,129,000        18,218,835    $   0.34     $    (860,000)       9,157,150     $  (0.09)
                                                                 ============                                    ===========

Effect of Dilutive
Securities
   Options outstanding for
     the purchase of Class
     A Common Stock                       -            257,669                           -                -
   Convertible Class A
     Preferred Stock               1,568,000        12,267,658                           -                -
                              ----------------- -----------------             ---------------- -----------------

Diluted EPS:
   Net Income per Class A
     Common Share and
     Assumed Conversions       $   7,697,000        30,744,162    $   0.25     $    (860,000)       9,157,150     $  (0.09)
                              ================= ============================= ================ ================= ===========


                                     Three Months Ended June 30, 1998               Three Months Ended June 30, 1997
                              ----------------------------------------------- ----------------------------------------------
                                 Net Income          Shares       Per Share      Net Loss           Shares       Per Share
                                                                   Amount                                          Amount
                              ----------------- ----------------------------- ---------------- ----------------- -----------

Basic EPS:
   Net Income per Class A
     Common Share              $   4,240,000        18,229,650    $   0.23     $    (352,000)       9,157,150     $  (0.04)
                                                                 ============                                    ===========

Effect of Dilutive
Securities
   Options outstanding for
     the purchase of Class
     A Common Stock                       -            273,259                           -                -
   Convertible Class A
     Preferred Stock                 784,000        12,267,658                           -                -
                              ----------------- -----------------             ---------------- -----------------

Diluted EPS:
   Net Income per Class A
     Common Share and
     Assumed Conversions       $   5,024,000        30,770,567    $   0.16     $    (352,000)       9,157,150     $  (0.04)
                              ================= =============== ============= ================ ================= ===========

</TABLE>



<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


                                                                    Exhibit 27.1
<ARTICLE>  5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL EXTRACTED FROM THE FINANCIAL STATEMENTS
OF CAPITAL  TRUST FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<MULTIPLIER>   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   JUN-30-1998
<CASH>                                               9,804
<SECURITIES>                                        67,688
<RECEIVABLES>                                      547,232
<ALLOWANCES>                                         1,702
<INVENTORY>                                              0
<CURRENT-ASSETS>                                    13,738
<PP&E>                                                 691
<DEPRECIATION>                                         190
<TOTAL-ASSETS>                                     637,261
<CURRENT-LIABILITIES>                                8,758
<BONDS>                                            479,448
                               12,268
                                              0
<COMMON>                                            18,229
<OTHER-SE>                                         118,558
<TOTAL-LIABILITY-AND-EQUITY>                       637,261
<SALES>                                                  0
<TOTAL-REVENUES>                                    31,373
<CGS>                                                    0
<TOTAL-COSTS>                                       17,177
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                     1,240
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                     12,956
<INCOME-TAX>                                         5,259
<INCOME-CONTINUING>                                  7,697
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         7,697
<EPS-PRIMARY>                                         0.34
<EPS-DILUTED>                                         0.25
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission