MORGAN STANLEY CAPITAL I INC
8-K, 1997-10-31
ASSET-BACKED SECURITIES
Previous: MONY SERIES FUND INC, 497, 1997-10-31
Next: MORGAN STANLEY CAPITAL I INC, 8-K, 1997-10-31





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

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


Date of Report: October 30, 1997
- ---------------------------------
(Date of earliest event reported)


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

          Delaware                   333-26667               13-3291626
- -------------------------   ------------------------   -------------------------

      (State or Other               (Commission           (I.R.S. Employer
      Jurisdiction of              File Number)          Identification No.)
       Incorporation)



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



       Registrant's telephone number, including area code: (212) 296-7000



<PAGE>



Item 5.     Other Events.

     Attached is the Pooling and Servicing  Agreement (as defined below) for the
Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through  Certificates,
Series  1997-XL1  (the  "Certificates").  On October 17,  1997,  Morgan  Stanley
Capital I Inc. (the  "Company")  caused the issuance,  pursuant to a Pooling and
Servicing  Agreement,  dated as of October 1, 1997 (the  "Pooling and  Servicing
Agreement"),  by and among the  Company,  as seller,  GMAC  Commercial  Mortgage
Corporation,  as master servicer and special servicer, LaSalle National Bank, as
trustee, and ABN AMRO BANK N.V., as fiscal agent, of the Certificates, issued in
fourteen  classes.  The Class A-1, Class A-2, Class A-3, Class X, Class B, Class
C,  Class  D,  Class  E  and  Class  F  Certificates   (the  "Publicly   Offered
Certificates"),  with an  aggregate  principal  balance as of October 1, 1997 of
$705,485,000, were sold to Morgan Stanley & Co. Incorporated ("MS&Co.") pursuant
to an Underwriting  Agreement,  dated October 9, 1997, by and between MS&Co., as
underwriter, and the Company.

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



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

(c)  Exhibits

       Exhibit 4   Pooling and Servicing Agreement


<PAGE>


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

                                              MORGAN STANLEY CAPITAL I INC.


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

Date:  Octtober 30, 1997


<PAGE>


                                  Exhibit Index


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

     4                  Pooling and Servicing Agreement





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


                         MORGAN STANLEY CAPITAL I INC.,
                                   Depositor,


                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                                Master Servicer,


                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                                Special Servicer,


                             LASALLE NATIONAL BANK,
                                    Trustee,


                                       and


                               ABN AMRO BANK N.V.,
                                  Fiscal Agent





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



                         POOLING AND SERVICING AGREEMENT

                           Dated as of October 1, 1997

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


                  Commercial Mortgage Pass-Through Certificates

                                 Series 1997-XL1

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

<PAGE>
                                TABLE OF CONTENTS




                                    ARTICLE I

                                   DEFINITIONS

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

                                   ARTICLE II

               CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF
                                  CERTIFICATES

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

                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

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

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

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

                                    ARTICLE V

                                THE CERTIFICATES

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

                                   ARTICLE VI

               THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL
                                    SERVICER

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

                                  ARTICLE VII

                                    DEFAULT

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

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

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

                                  ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

SECTION 9.01.     Termination; Optional Mortgage Loan Purchase

                                   ARTICLE X

                           MISCELLANEOUS PROVISIONS

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



<PAGE>


                                TABLE OF EXHIBITS


Exhibit A-1       Form of Class A-1 Certificate
Exhibit A-2       Form of Class A-2 Certificate
Exhibit A-3       Form of Class A-3 Certificate
Exhibit A-4       Form of Class X Certificate
Exhibit A-5       Form of Class B Certificate
Exhibit A-6       Form of Class C Certificate
Exhibit A-7       Form of Class D Certificate
Exhibit A-8       Form of Class E Certificate
Exhibit A-9       Form of Class F Certificate
Exhibit A-10      Form of Class G Certificate
Exhibit A-11      Form of Class H Certificate
Exhibit A-12      Form of Class Q Certificate
Exhibit A-13      Form of Class R Certificate
Exhibit A-14      Form of Class LR Certificate
Exhibit B         Mortgage Loan Schedule
Exhibit C-1       Form of Transferee Affidavit
Exhibit C-2       Form of Transferor Letter
Exhibit D-1       Form of Investment Representation Letter
Exhibit D-2       Form of ERISA Representation Letter
Exhibit E         Form of Request for Release
Exhibit F         Securities Legend
Exhibit G         Loan Sale Agreement
Exhibit H         Form of Summary Report
Exhibit I         Form of Monthly Distribution Statement
Exhibit J         Current Insurance Schedule



<PAGE>


     Pooling and Servicing Agreement,  dated as of October 1, 1997, among Morgan
Stanley Capital I Inc., as Depositor,  GMAC Commercial Mortgage Corporation,  as
Master Servicer,  GMAC Commercial  Mortgage  Corporation,  as Special  Servicer,
LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent.

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

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

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


                                       Initial Certificate
                                       Principal Amount or
                                       Class Notional Amount
                                       ---------------------
  Class A-1.................................$238,000,000
  Class A-2.................................$ 64,000,000
  Class A-3.................................$226,171,000
  Class X(1)................................$754,531,157
  Class B...................................$ 22,636,000
  Class C...................................$ 22,636,000
  Class D...................................$ 45,271,000
  Class E...................................$ 45,271,000
  Class F...................................$ 41,500,000
  Class G...................................$ 26,408,000
  Class H.................................. $ 22,638,157

     (1) The initial Notional Amount of the Class X Certificates is equal to the
aggregate  initial  Certificate  Principal  Amounts of the Class A-1, Class A-2,
Class  A-3,  Class B,  Class C,  Class D,  Class E, Class F, Class G and Class H
Certificates, plus the amount of any unpaid Interest Shortfall on such Classes.

     The Class Q,  Class R and  Class LR  Certificates  do not have  Certificate
Principal Amounts or Notional Amounts.  The Certificate  Principal Amount of any
Class of  Certificates  outstanding  at any time  represents  the maximum amount
which  holders  thereof are  entitled to receive as  distributions  allocable to
principal  from the cash flow on the Mortgage  Loans and the other assets in the
Trust  Fund;  provided,  however,  that in the  event  that  amounts  previously
allocated  as Realized  Losses to a Class of  Certificates  in  reduction of the
Certificate  Principal Amount thereof are recovered  subsequent to the reduction
of the  Certificate  Principal  Amount  of such  Class to zero,  such  Class may
receive  distributions  in respect of such  recoveries  in  accordance  with the
priorities set forth in Section 4.01. As of the Cut-Off Date, the Mortgage Loans
have an aggregate Stated Principal Balance equal to $754,531,157.

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



<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01. Defined Terms

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

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

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

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

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

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

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

     "Affiliate  Loan":  Either of the following:  (i) that certain loan made by
Secore to Hadwin LLC and Hawaiian 605  Mezzanine  LLC,  each an affiliate of the
Borrower  with respect to the 605 Third Avenue Loan having an initial  principal
balance of approximately $12,000,000;  and (ii) that certain loan made by Secore
to The Grand  Kempinski L.P., an affiliate of Borrower with respect to the Grand
Kempinski Loan having an initial principal balance of approximately $7,000,000.

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

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

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

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

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

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

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

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

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

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

     "Arrowhead Towne Center Loan": The Mortgage Loan identified as No. 9 on the
Mortgage Loan Schedule.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (j) Prepayment Premiums;

     (k) Default Interest;

     (l) Deferred Interest; and

     (m) with  respect to the North Shore Towers  Loan,  amounts  required to be
paid to John Hancock with respect to the Hancock Retained Interest.

     "Balloon Payment": With respect to the North Shore Towers Loan, the Edens &
Avant Pool Loan, the Arrowhead Towne Center Loan, the Westgate Mall Loan and the
Yorktown  Shopping  Center Loan,  the payments  due on their  respective  stated
maturity dates.

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

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

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

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

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

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

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

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

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

     "Certificate Custodian":  Initially,  LaSalle National Bank; thereafter any
other  Certificate  Custodian  acceptable to the  Depository and selected by the
Trustee.

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

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

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

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

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

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

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

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

     "Class A-1 Pass-Through Rate": A per annum rate equal to 6.590%.

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

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

     "Class A-2 Pass-Through Rate": A per annum rate equal to 6.880%;  provided,
however,  that in no event shall the Class A-2 Pass-Through  Rate exceed the WAC
Rate on any Distribution Date.

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

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

     "Class A-3 Pass-Through Rate": A per annum rate equal to 6.995%;  provided,
however,  that in no event shall the Class A-3 Pass-Through  Rate exceed the WAC
Rate on any Distribution Date.

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

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

     "Class B Pass-Through Rate": With respect to the initial Distribution Date,
6.94%, and thereafter, a per annum rate equal to the WAC Rate minus 1.07%.

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

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

     "Class C Pass-Through Rate": With respect to the initial Distribution Date,
6.99%, and thereafter, a per annum rate equal to the WAC Rate minus 1.03%.

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

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

     "Class D Pass-Through Rate": With respect to the initial Distribution Date,
7.07%, and thereafter, a per annum rate equal to the WAC Rate minus 0.93%.

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

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

     "Class E Pass-Through Rate": With respect to the initial Distribution Date,
7.17%, and thereafter, a per annum rate equal to the WAC Rate minus 0.74%.

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

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

     "Class F Pass-Through Rate": With respect to the initial Distribution Date,
7.42%, and thereafter, a per annum rate equal to the WAC Rate minus 0.65%.

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

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

     "Class G Pass-Through Rate": With respect to the initial Distribution Date,
7.695%, and thereafter, a per annum rate equal to the WAC Rate minus 0.37%.

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

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

     "Class H Pass-Through Rate": A per annum rate equal to 6.590%.

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

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

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

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

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

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

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

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

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

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

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

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

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

     "Class Q  Distribution  Account":  The  account  or  accounts  created  and
maintained as a separate  account or accounts by the Trustee pursuant to Section
3.05(c),  which shall be entitled "LaSalle  National Bank, as Trustee,  in trust
for Holders of Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through
Certificates, Series 1997-XL1, Class Q Certificateholders,  Class Q Distribution
Account" and which must be an Eligible Account. The Class Q Distribution Account
shall not be an asset of the  Lower-Tier  REMIC or the  Upper-Tier  REMIC formed
hereunder.

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

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

     "Class X  Notional  Amount":  For any  date of  determination,  a  notional
principal amount equal to the aggregate of the Certificate  Principal Amounts of
the Principal Balance Certificates as of the preceding  Distribution Date (after
giving effect to the distributions of principal on such Distribution Date), plus
the  amount  of any  unpaid  Interest  Shortfall  or,  in the case of the  first
Distribution Date, as of the Closing Date.

     "Class X Pass-Through Rate": A per annum rate equal to the weighted average
of the Pass-Through  Rates on the Class A-1 Component,  the Class A-2 Component,
the Class A-3 Component, the Class B Component, the Class C Component, the Class
D Component, the Class E Component, the Class F Component, the Class G Component
and the Class H Component (each, a "Component  Pass-Through Rate"),  weighted on
the basis of their respective  Notional  Amounts.  The Pass-Through  Rate on the
Class A-1  Component  is a per annum  rate equal to the WAC Rate minus the Class
A-1 Pass-Through Rate. The Pass-Through Rate on the Class A-2 Component is a per
annum  rate  equal to the WAC Rate minus the Class A-2  Pass-Through  Rate.  The
Pass-Through  Rate on the Class A-3  Component  is a per annum rate equal to the
WAC Rate minus the Class A-3  Pass-Through  Rate. The  Pass-Through  Rate on the
Class B Component is a per annum rate equal to 1.07%. The  Pass-Through  Rate on
the Class C Component is a per annum rate equal to 1.03%. The Pass-Through  Rate
on the Class D Component  is a per annum rate equal to 0.93%.  The  Pass-Through
Rate  on the  Class  E  Component  is a per  annum  rate  equal  to  0.74%.  The
Pass-Through  Rate on the Class F Component  is a per annum rate equal to 0.65%.
The  Pass-Through  Rate on the Class G  Component  is a per annum  rate equal to
0.37%. The Pass-Through  Rate on the Class H Component is a per annum rate equal
to the WAC Rate minus the Class H Pass-Through Rate.

     "Closing Date": October 17, 1997.

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

     "Collection Account": The account or accounts created and maintained by the
Master  Servicer  pursuant to Section  3.05(a),  which  shall be entitled  "GMAC
Commercial Mortgage Corporation, in trust for LaSalle National Bank, as Trustee,
in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
Pass-Through Certificates,  Series 1997-XL1,  Collection Account" and which must
be an Eligible Account.

     "Collection Period":  With respect to a Distribution Date and each Mortgage
Loan, the period  beginning on the day after the Due Date in the month preceding
the  month  in which  such  Distribution  Date  occurs  (or,  in the case of the
Distribution  Date  occurring on November 5, 1997,  on the day after the Cut-Off
Date) and  ending on the Due Date in the month in which such  Distribution  Date
occurs.

     "Commission": The Securities and Exchange Commission.

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

     "Corporate  Trust Office":  The principal  office of the Trustee located at
135 South LaSalle Street, 16th floor, Chicago, Illinois 60603, Attention:  Asset
Backed Trust Services  Group-Morgan  Stanley  1997-XL1,  or the principal  trust
office of any successor  trustee  qualified  and  appointed  pursuant to Section
8.08.

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

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

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

     "Cut-Off Date": October 1, 1997.

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

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

     "Deferred  Interest":  With respect to each  Mortgage  Loan (other than the
North Shore Towers Loan, the Edens & Avant Pool Loan, the Arrowhead Towne Center
Loan, the Westgate Mall Loan and the Yorktown  Shopping  Center Loan),  interest
accrued on such Mortgage Loan at the related  Excess Rate plus interest  thereon
to the extent  permitted by applicable law at the related Revised Mortgage Rate.
Deferred  Interest  shall  not  be an  asset  of  the  Lower-Tier  REMIC  or the
Upper-Tier REMIC formed hereunder.

     "Deferred  Interest  Distribution  Account":  The trust account or accounts
created and maintained as a separate account or accounts by the Trustee pursuant
to Section 3.05(d),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
Pass-Through  Certificates,  Series  1997-XL1,  Deferred  Interest  Distribution
Account"  and  which  must  be  an  Eligible  Account.   The  Deferred  Interest
Distribution  Account  shall  not be an  asset  of the  Lower-Tier  REMIC or the
Upper-Tier REMIC formed hereunder.

     "Deferred Interest Distribution Percentage": 5.0% with respect to the Class
B  Certificates,  7.0% with  respect  to the Class C  Certificates,  15.0%  with
respect  to the  Class  D  Certificates,  15.0%  with  respect  to the  Class  E
Certificates, 17.0% with respect to the Class F Certificates, 19.0% with respect
to the Class G Certificates, and 22.0% with respect to the Class H Certificates.

     "Denomination": As defined in Section 5.01.

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

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

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

     "Directing Class": As defined in Section 3.26.

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

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

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

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

     "Distribution  Date":  The third Business Day of each month,  commencing on
November 5, 1997.

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

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

     "Edens & Avant Loan": The Mortgage Loan identified as No. 2 on the Mortgage
Loan Schedule.

     "Effective  Maturity Date":  With respect to each Mortgage Loan (other than
the North Shore Towers Loan,  the Edens & Avant Pool Loan,  the Arrowhead  Towne
Center Loan, the Westgate Mall Loan and the Yorktown  Shopping Center Loan), the
date set forth below opposite such Mortgage Loan:

                  Mansion Grove Loan..................       July 1, 2007
                  605 Third Avenue Loan...............    October 1, 2007
                  Mark Centers Trust Pool Loan........   October 31, 2006
                  Fashion Mall Loan...................      June 13, 2007
                  Westshore Mall Loan.................      March 1, 2004
                  FGS Pool Loan.......................   January 21, 2007
                  Grand Kempinski Loan................    October 1, 2007

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

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

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

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

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

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

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

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

     "Excess Prepayment  Interest  Shortfall":  With respect to any Distribution
Date,  the aggregate  amount by which the  Prepayment  Interest  Shortfall  with
respect to all  Principal  Prepayments  received  during the related  Collection
Period  exceeds  the  aggregate  Servicing  Fee (minus the  Trustee  Fee and the
Mansion Grove  Subservicing Fee) available to be paid to the Master Servicer for
such Distribution Date.

     "Excess  Rate":  With respect to each  Mortgage  Loan (other than the North
Shore Towers Loan, the Edens & Avant Pool Loan, the Arrowhead Towne Center Loan,
the Westgate Mall Loan and the Yorktown Shopping Center Loan), the excess of the
related Revised  Mortgage Rate over the related Mortgage Rate, each as set forth
in the Mortgage Loan Schedule.

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

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

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

     "Fashion Mall Loan":  The Mortgage Loan identified as No. 6 on the Mortgage
Loan Schedule.

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

     "FGS Pool Loan": The Mortgage Loan identified as No. 3 on the Mortgage Loan
Schedule.

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

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

     "Financial Market Publisher": Bloomberg Financial Service.

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

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

     "Fitch": Fitch Investors Service, L.P., or its successor in interest.

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

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

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

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

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

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

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

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

     "Grand  Kempinski  Loan":  The  Mortgage  Loan  identified  as No. 8 on the
Mortgage Loan Schedule.

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

     "Hancock  Agreement":  The agreement  between MSMC and John Hancock,  dated
September 24, 1997,  pursuant to which MSMC acquired the North Shore Towers Loan
from John Hancock.

     "Hancock Retained Interest": The portion of the interest on the North Shore
Towers  Loan,  accruing at a rate of 2.57% per annum,  retained by John  Hancock
pursuant to the Hancock Agreement.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     "IRS": The Internal Revenue Service.

     "John Hancock": John Hancock Mutual Life Insurance Company, a Massachusetts
corporation.

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

     "Liquidation  Fee": With respect to any Mortgage Loan or REO Property which
is sold or transferred or otherwise liquidated,  an amount equal to 0.75% of the
amount  equal  to (a) the  Liquidation  Proceeds  of such  Mortgage  Loan or REO
Property (other than any such proceeds specified in clause (i) of the definition
of Liquidation Proceeds) minus (b) any broker's commission and related brokerage
referral fees.

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

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

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

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

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

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

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

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

     "Lower-Tier  Distribution  Account":  The account or  accounts  created and
maintained as a separate  account or accounts by the Trustee pursuant to Section
3.05(b),  which shall be entitled "LaSalle  National Bank, as Trustee,  in trust
for Holders of Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through
Certificates,  Series 1997-XL1,  Lower-Tier Distribution Account" and which must
be an Eligible Account.

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

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

     "MAI": Member of the Appraisal Institute.

     "Management  Agreement":  With respect to any Mortgage Loan, any management
agreement,  by and  between any Manager  with  respect to any related  Mortgaged
Property and the related Borrower, or any successor management agreement between
such  parties.  With respect to the 605 Third Avenue Loan,  the term  Management
Agreement  shall also  include the  Cleaning  Agreement  (as defined in the Loan
Agreement for such Mortgage Loan) or any successor agreement thereto.

     "Manager":  With respect to any  Mortgage  Loan,  any  property  manager or
property  managers for the related Mortgaged  Property or Mortgaged  Properties.
With respect to the 605 Third Avenue Loan the term "Manager"  shall also include
605 Cleaning Service Co. or any successor provider of cleaning services.

     "Mansion Grove Loan": The Mortgage Loan identified as No. 4 on the Mortgage
Loan Schedule.

     "Mansion  Grove  Subservicer":  The  subservicer of the Mansion Grove Loan,
which initially is Trowbridge, Kieselhorst & Co. Inc., a California corporation.

     "Mansion Grove  Subservicing  Fee": The compensation  payable by the Master
Servicer  to the Mansion  Grove  Subservicer  which shall in no event  exceed an
amount  equal to the  product  of (i) 1/12  times  0.0218%  and (ii) the  Stated
Principal Balance of the Mansion Grove Loan.

     "Mark Centers Trust Pool Loan":  The Mortgage Loan  identified as No. 10 on
the Mortgage Loan Schedule.

     "Master  Servicer":  GMAC  Commercial  Mortgage  Corporation,  a California
corporation  or its  successor in interest,  or any  successor  Master  Servicer
appointed as herein provided.

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

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

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

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

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

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

     "Moody's": Moody's Investors Service, Inc., or its successor in interest.

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

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

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

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

     (a)  the Borrower's name;

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

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

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

     (e) the original principal balance;

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

     (g) the original and remaining amortization terms;

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

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

     (j) the applicable Servicing Fee Rate;

     (k) the applicable Loan Number; and

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

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

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

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

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

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

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

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

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

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

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

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

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

     "North Shore Towers  Loan":  The Mortgage  Loan  identified as No. 5 on the
Mortgage Loan Schedule.

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

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

     "Notional Amount": The Class X Notional Amount.

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

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

     "Originator":  Each of (i)  Secore  with  respect to the Edens & Avant Pool
Loan,  the Fashion Mall Loan,  the 605 Third Avenue  Loan,  the Grand  Kempinski
Loan,  the Mark Centers  Trust Pool Loan,  the FGS Pool Loan,  the Mansion Grove
Loan and the  Westshore  Mall Pool Loan,  (ii) John  Hancock with respect to the
North Shore Towers Loan, which amends and consolidates  various loans originated
by Chase Manhattan  Mortgage and Realty Trust and (iii) TIAA with respect to the
Arrowhead  Towne Center Loan,  the Westgate Mall Loan and the Yorktown  Shopping
Center Loan.

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

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

     "Pass-Through Rate": Each of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through  Rate,  the Class A-3  Pass-Through  Rate, the Class X Pass-Through
Rate, the Class B Pass-Through  Rate, the Class C Pass-Through Rate, the Class D
Pass-Through Rate, the Class E Pass-Through Rate, the Class F Pass-Through Rate,
the Class G Pass-Through  Rate and the Class H  Pass-Through  Rate. The Class Q,
Class R and Class LR Certificates do not have Pass-Through Rates.

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

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

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

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

     (ii)      Federal Housing Administration debentures;

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

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

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

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

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

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

     (ix)      if  permitted  by the related  Mortgage  Loan or agreed to by the
               related  Borrower  and, if  required,  any bank  maintaining  the
               account in which such obligation, security or investment is held,
               any other demand, money market or time deposit, demand obligation
               or any other  obligation,  security or investment,  provided that
               each  Rating  Agency  has  confirmed  in  writing  to the  Master
               Servicer,  Special Servicer or Trustee, as applicable,  that such
               investment  would not, in and of itself,  result in a  downgrade,
               qualification  or withdrawal of the then current ratings assigned
               to the Certificates;

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

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

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

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

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

     "Prepayment Assumption": The assumption that (i) the 605 Third Avenue Loan,
the FGS Pool Loan,  the Mansion  Grove Loan,  the Fashion  Mall Loan,  the Grand
Kempinski Loan, the Mark Centers Pool Loan and the Westshore Mall Loan prepay on
their respective  Effective Maturity Dates and (ii) the North Shore Towers Loan,
the Edens & Avant Pool Loan, the Arrowhead  Towne Center Loan, the Westgate Mall
Loan and the Yorktown  Shopping Center Loan prepay on their respective  Maturity
Dates.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     "Qualified Insurer":  As used in Sections 3.08 and 5.08, in the case of (i)
all  policies  not  referred to in clause (ii) below,  an  insurance  company or
security or bonding company  qualified to write the related  insurance policy in
the relevant jurisdiction and whose claims paying ability is rated (a) in one of
the two  highest  applicable  rating  categories  by S&P and at least  one other
nationally recognized  statistical rating organization,  and (ii) in the case of
the  fidelity  bond  and the  errors  and  omissions  insurance  required  to be
maintained pursuant to Section 3.08(c),  shall have a claim paying ability rated
by each Rating Agency (and if such company is not rated by Fitch,  is rated A:IX
by Best's Rating Guide) no lower than two ratings categories  (without regard to
pluses or minuses)  lower than the highest  rating of any  outstanding  Class of
Certificates  from time to time,  but in no event  lower  than  "BBB" by S&P and
Fitch and "Baa3" by  Moody's,  unless in the case where  such  insurance  is not
rated by one or more Rating Agencies or where such insurance has a claims paying
ability  rated by one or more Rating  Agencies in a rating  category  lower than
required herein, each such Rating Agency has confirmed in writing that obtaining
the related insurance from an insurance company that is not rated by such Rating
Agency  (subject to the foregoing  exceptions) or that has a lower claims paying
ability  than  such  requirements  shall  not  result,  in and of  itself,  in a
downgrade,  qualification  or  withdrawal  of the then  current  ratings by such
Rating Agency to any Class of  Certificates,  provided  that Gulf  Underwriter's
Insurance Company and Lexington  Insurance Company,  shall be Qualified Insurers
for so long as there is no downgrade,  qualification or withdrawal of the rating
of such institutions from their ratings as of the Closing Date.

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

     "Rated  Final  Distribution  Date":  The  Distribution  Date  occurring  in
October, 2030.

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

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

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

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

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

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

     "Regulation D": Regulation D under the Act.

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (ii)      all accrued  and unpaid  interest  on such  Mortgage  Loan at the
               related  Mortgage  Rate (in the case of the  North  Shore  Towers
               Loan, net of the Hancock Retained Interest),  in effect from time
               to time,  to but not  including  the Due  Date in the  Collection
               Period of purchase;

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

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

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

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

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

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

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

     "Revised  Mortgage Rate": With respect to any Mortgage Loan (other than the
North Shore Towers Loan, the Edens & Avant Pool Loan, the Arrowhead Towne Center
Loan, the Westgate Mall Loan and the Yorktown Shopping Center Loan), the revised
Mortgage Rate on each such  Mortgage Loan (in the absence of a default),  as set
forth on the Mortgage Loan Schedule.

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

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

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

     "Scheduled Final  Distribution  Date":  The Distribution  Date occurring in
October, 2027.

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

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

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

     "Servicing  Fee Rate": A rate equal to: (a) with respect to the North Shore
Towers Loan, 0.0205% per annum (or 0.0355% per annum if, immediately following a
corresponding reduction in the Hancock Retained Interest, the Depositor notifies
the Master  Servicer  of such change in rate);  (b) with  respect to the Mansion
Grove Loan, 0.0423% per annum; and (c) with respect to all other Mortgage Loans,
0.0355% per annum.

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

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

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

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

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

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

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

     "605 Third Avenue  Loan":  The  Mortgage  Loan  identified  as No. 1 on the
Mortgage Loan Schedule.

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

     "Special Servicer": GMAC Commercial Mortgage Corporation,  or any successor
Special Servicer appointed as provided herein.

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

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

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

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

     "Special Servicing Fee Rate": A rate equal to 0.35% per annum.

     "Special  Servicing  Rehabilitation  Fee": As to any Mortgage Loan that has
been a Specially Serviced Mortgage Loan, on the occasion that such Mortgage Loan
has not been a Specially Serviced Mortgage Loan for three consecutive Collection
Periods (or 12 consecutive  Collection  Periods in the case of any Mortgage Loan
which became a Specially  Serviced  Mortgage  Loan as a result of  circumstances
described in clauses (iii) through (vii) of the definition  thereof),  an amount
equal to 0.75% of the highest  Stated  Principal  Balance of such  Mortgage Loan
while it was a Specially Serviced Mortgage Loan;  provided,  however,  that such
Special  Servicing  Rehabilitation  Fee shall be due only once for each Mortgage
Loan during the term of this Agreement.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     "TIAA":  Teacher's Insurance and Annuity Association of America, a New York
corporation.

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

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

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

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

     "Trust Fund": The corpus of the trust created hereby and to be administered
hereunder,  consisting  of:  (i) such  Mortgage  Loans as from  time to time are
subject to this  Agreement,  together with the Mortgage Files relating  thereto;
(ii) all scheduled or  unscheduled  payments on or collections in respect of the
Mortgage  Loans due after the Cut-Off  Date;  (iii) any REO  Property;  (iv) all
revenues received in respect of any REO Property;  (v) the Master Servicer's and
the Trustee's  rights under the insurance  policies with respect to the Mortgage
Loans  required to be  maintained  pursuant to this  Agreement  and any proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements; (vii) any indemnities or guaranties given as additional security for
any Mortgage Loans;  (viii) all assets deposited in the Lock-Box Accounts,  Cash
Collateral  Accounts,  Escrow  Accounts,  Reserve  Accounts  (to the extent such
assets  in such  accounts  are not  assets  of the  respective  Borrowers),  the
Collection  Account,  the  Lower-Tier   Distribution   Account,  the  Upper-Tier
Distribution  Account, the Deferred Interest  Distribution  Account, the Class Q
Distribution Account and any REO Account including  reinvestment income thereon;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies under the Loan Sale Agreement; and (xi)
the proceeds of any of the foregoing (other than any interest earned on deposits
in the Lock-Box Accounts,  Cash Collateral  Accounts,  Escrow Accounts,  and any
Reserve Accounts, to the extent such interest belongs to the related Borrower).

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

     "Trustee":  LaSalle National Bank, a national banking  association,  in its
capacity as trustee,  or its  successor in interest,  or any  successor  trustee
appointed as herein provided.

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

     "Trustee Fee Rate": A rate equal to 0.0055% per annum.

     "Underwriter": Morgan Stanley & Co. Incorporated

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

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

     "Upper-Tier  Distribution  Account":  The trust account or accounts created
and maintained as a separate  trust account or accounts by the Trustee  pursuant
to Section 3.05(b),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
Pass-Through Certificates, Series 1997-XL1, Upper-Tier Distribution Account" and
which must be an Eligible Account.

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

     "U.S. Person": A person that is a citizen or resident of the United States,
a corporation, partnership, or other entity created or organized in or under the
laws of the United States or any political  subdivision thereof, an estate whose
income is subject to United States  federal income tax regardless of its source,
or a trust if a court  within  the  United  States is able to  exercise  primary
supervision  over the  administration  of such trust,  and one or more such U.S.
Persons have the authority to control all substantial decisions of such trust.

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

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

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

     "Westshore  Mall  Loan":  The  Mortgage  Loan  identified  as No. 12 on the
Mortgage Loan Schedule.

     "Yorktown  Shopping Center Loan":  The Mortgage Loan identified as No. 7 on
the Mortgage Loan Schedule.

     SECTION 1.02. Certain Calculations.

     Unless otherwise specified herein, the following provisions shall apply:

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

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

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

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

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

     SECTION 1.03. Certain Constructions.

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



<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

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

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

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

     (i)       the original of the Note, endorsed (such endorsement may take the
               form of a note  allonge)  without  recourse  to the  order of the
               Trustee  in the  following  form:  "Pay to the  order of  LaSalle
               National   Bank,   as  Trustee   for  the   Commercial   Mortgage
               Pass-Through  Certificates,  Series 1997-XL1,  without  recourse"
               which  Note and all  endorsements  thereon  or  allonges  thereto
               shall,  unless the Mortgage  Loan was  originated  by the related
               Originator, show a complete chain of endorsement from the related
               Originator   to  the  Trustee;   provided,   however,   that  the
               requirements  of this  clause (i) shall be  satisfied  (x) in the
               case of the 605 Third  Avenue Loan by the  delivery or deposit of
               (A)  the  original  of  that  certain  Agreement  of  Assumption,
               Modification   and   Extension   of  Note  (the   "Third   Avenue
               Modification  Agreement")  dated  September  10, 1997 between the
               related Borrower and Secore, or a counterpart  thereof,  together
               with an assignment  thereof to the Trustee,  and (B) the original
               of  each  note  described  in  Exhibit  A  of  the  Third  Avenue
               Modification  Agreement,  each endorsed (which endorsement may be
               allonge)  to  show a  complete  chain  of  endorsement  from  the
               original  maker  to the  Trustee,  and  (y) in  the  case  of the
               Northshore  Towers  Loan by the  delivery  or  deposit of (1) the
               original  of  that  certain  Note   Consolidation  and  Amendment
               Agreement  dated  November 21, 1994 between the related  Borrower
               and John  Hancock,  or a  counterpart  thereof,  together with an
               assignment  thereof  to the  Trustee,  (2) the  original  of that
               certain Interim Note in the principal  amount of $1,700,000 dated
               November  21,  1994,  made by the  related  Borrower,  as  maker,
               endorsed (which endorsement may be by allonge) to show a complete
               chain of  endorsement  from said  maker to the  Trustee,  (3) the
               original of that certain Lost Note  Certificate  and Indemnity of
               John Hancock for the benefit of MSMC, as assigned  pursuant to an
               Omnibus Assignment from MSMC to Depositor, as further assigned by
               an Omnibus  Assignment  from Depositor to Trustee,  (4) copies of
               the  three  notes   referred  to  in  the  foregoing   Lost  Note
               Certificate and Indemnity,  and (5) that certain allonge executed
               by John  Hancock  with  respect to the notes  referred  to in the
               foregoing clauses (2) and (3), as consolidated;

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

     (iii)     an  executed   Assignment   of  Mortgage  in  suitable  form  for
               recordation in the  jurisdiction in which the Mortgaged  Property
               is  located  to  "LaSalle  National  Bank,  as  Trustee  for  the
               Commercial Mortgage Pass-Through  Certificates,  Series 1997-XL1,
               without recourse";

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION 2.02. Acceptance by Custodian and the Trustee.

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

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

     SECTION 2.03. Representations and Warranties of the Depositor.

     (a) The Depositor hereby represents and warrants that:

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

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

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

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

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

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

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

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

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

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

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

     (a) The Master  Servicer,  in its  capacity as Master  Servicer  hereunder,
hereby  represents,  warrants and covenants that as of the Closing Date or as of
such date specifically provided herein:

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

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

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

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

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

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

     (vii)     The Master Servicer will examine each Sub-Servicing Agreement and
               will be  familiar  with  the  terms  thereof.  Any  Sub-Servicing
               Agreements will comply with the provisions of Section 3.01; and

     (viii)    Each  officer  or  employee  of  the  Master  Servicer  that  has
               responsibilities  concerning the servicing and  administration of
               Mortgage  Loans is covered by errors and  omissions  insurance in
               the  amounts  and with the  coverage  required  by Section  3.08.
               Neither  the  Master  Servicer  nor,  to the  best of the  Master
               Servicer's  knowledge,  any of its officers or employees  that is
               involved in the servicing or administration of Mortgage Loans has
               been refused such coverage or insurance.

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

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

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

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

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

     (v)       There is no action, suit,  proceeding or investigation pending or
               threatened against the Special Servicer which,  either in any one
               instance  or in the  aggregate,  would  result  in  any  material
               adverse change in the business, operations,  financial condition,
               properties or assets of the Special Servicer,  or in any material
               impairment  of the  right,  or would,  if  adversely  determined,
               materially impair the ability of the Special  Servicer,  to carry
               on  its  business  substantially  as  now  conducted,  or in  any
               material liability on the part of the Special Servicer,  or which
               would draw into  question the  validity of this  Agreement or the
               Mortgage  Loans  or  of  any  action  taken  or to  be  taken  in
               connection   with  the   obligations  of  the  Special   Servicer
               contemplated   herein,   or  which  would  be  likely  to  impair
               materially  the ability of the Special  Servicer to perform under
               the terms of this Agreement;

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

     (vii)     Each officer or employee of the Special Servicer that has or will
               have responsibilities concerning the servicing and administration
               of Mortgage Loans is covered by errors and omissions insurance in
               the  amounts  and with the  coverage  required  by Section  3.08.
               Neither  the  Special  Servicer  nor,  to the best of the Special
               Servicer's knowledge, any of its officers or employees that is or
               will be involved in the servicing or  administration  of Mortgage
               Loans has been refused such coverage or insurance.

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

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

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

     SECTION 2.06. Miscellaneous REMIC and Grantor Trust Provisions.

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

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

     (c) John  Hancock  shall be the  beneficial  owner of the Hancock  Retained
Interest.

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



<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

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

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

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

     (c) Each of the Master  Servicer  and the Special  Servicer  may enter into
sub-servicing  agreements  with  third  parties  with  respect  to  any  of  its
respective obligations hereunder,  provided that (i) any such agreement shall be
consistent  with the  provisions  of this  Agreement  (except  that  Trowbridge,
Kieselhorst  & Co.  Inc.  ("Trowbridge")  may  deliver  its annual  Accountant's
Statement (as  described in Section 3.15  hereof),  no later than May 31 of each
year, beginning with May 31, 1998), (ii) no sub-servicer  retained by the Master
Servicer or the Special Servicer,  as applicable,  shall grant any modification,
waiver or  amendment  to any  Mortgage  Loan  without the approval of the Master
Servicer or the Special Servicer,  as applicable,  which approval shall be given
or withheld in accordance with the procedures set forth in Sections 3.09,  3.10,
3.25,  3.26,  or the  definition  of  Extended  Monthly  Payment  and (iii) such
agreement   shall  be  consistent   with  the  Servicing   Standard.   Any  such
sub-servicing  agreement may permit the  sub-servicer  to delegate its duties to
agents or subcontractors so long as the related  agreements or arrangements with
such agents or subcontractors are consistent with the provisions of this Section
3.01(c). Any sub-servicing  agreement entered into by the Master Servicer or the
Special  Servicer,  as  applicable,  shall  provide  that it may be  assumed  or
terminated  by the Trustee,  if the Trustee has assumed the duties of the Master
Servicer or the Special Servicer, or by any successor Master Servicer or Special
Servicer,  as  applicable,  without  cost  or  obligation  to  the  assuming  or
terminating  party or the Trust Fund,  upon the  assumption by such party of the
obligations  of the Master  Servicer or the  Special  Servicer,  as  applicable,
pursuant to Section 7.02; provided, however, the Trustee or any successor Master
Servicer or Special  Servicer,  as  applicable,  shall assume the  sub-servicing
agreements with (i) John Hancock Mutual Life Insurance  Company ("John Hancock")
and (ii)  Trowbridge,  that may be  entered  into on or after  the date  hereof,
provided that John Hancock and Trowbridge remain  "acceptable" as a sub-servicer
to the Rating Agencies.

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

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

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

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

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

     SECTION 3.03. Collection of Certain Mortgage Loan Payments.

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

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

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

     (a) With respect to each Mortgage Loan (other than any REO Mortgage  Loan),
the Master Servicer shall maintain accurate records with respect to each related
Mortgaged Property reflecting the status of taxes, assessments, ground rents and
other  similar  items  that are or may  become a lien on the  related  Mortgaged
Property and the status of insurance premiums payable with respect thereto. From
time to time, the Master  Servicer shall (i) obtain all bills for the payment of
such items  (including  renewal  premiums),  and (ii) effect payment of all such
bills with respect to such Mortgaged  Properties prior to the applicable penalty
or termination  date, in each case employing for such purpose Escrow Payments as
allowed under the terms of the related  Mortgage  Loan.  If a Borrower  fails to
make any such  payment on a timely  basis or  collections  from the Borrower are
insufficient  to pay any such item before the applicable  penalty or termination
date,  the  Master  Servicer  shall  advance  the amount of any  shortfall  as a
Property  Advance  unless  the  Master  Servicer  determines  in its good  faith
business  judgment  that such Advance  would be a  Nonrecoverable  Advance.  The
Master Servicer shall be entitled to  reimbursement  of Advances,  with interest
thereon at the Advance Rate,  that it makes  pursuant to the preceding  sentence
from amounts  received on or in respect of the related  Mortgage Loan respecting
which such  Advance  was made or if such  Advance  has  become a  Nonrecoverable
Advance,  to the extent  permitted by Section 3.06 of this  Agreement.  No costs
incurred  by  the  Master  Servicer  in  effecting  the  payment  of  taxes  and
assessments on the Mortgaged  Properties  shall,  for the purpose of calculating
distributions  to  Certificateholders,  be added to the amount  owing  under the
related Mortgage Loans, notwithstanding that the terms of such Mortgage Loans so
permit.

     (b) The Master  Servicer shall  segregate and hold all funds  collected and
received pursuant to any Mortgage Loan constituting Escrow Payments separate and
apart  from any of its own funds and  general  assets  and shall  establish  and
maintain one or more segregated  custodial  accounts (each, an "Escrow Account")
into which all Escrow Payments shall be deposited  within one Business Day after
receipt.  The Master  Servicer  shall also deposit into each  applicable  Escrow
Account any amounts  representing  losses on Permitted  Investments  pursuant to
Section  3.07(b) and any Insurance  Proceeds or  Liquidation  Proceeds which are
required to be applied to the  restoration  or repair of any Mortgaged  Property
pursuant  to the  related  Mortgage  Loan.  Escrow  Accounts  shall be  Eligible
Accounts  (except to the extent the related Mortgage Loan requires or permits it
to be held in an account that is not an Eligible Account) and shall be entitled,
"GMAC Commercial Mortgage Corporation,  as Master Servicer, in trust for LaSalle
National Bank, as Trustee in trust for Holders of Morgan Stanley Capital I Inc.,
Commercial  Mortgage  Pass-Through  Certificates,  Series  1997-XL1  and Various
Borrowers".  Withdrawals  from an  Escrow  Account  may be  made  by the  Master
Servicer only:

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

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

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

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

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

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

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

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

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

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

     (iii)     all Prepayment Premiums;

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

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

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

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

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

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

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

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

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

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

     SECTION 3.06. Permitted Withdrawals from the Collection Account.

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

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

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

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

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

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

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

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

     (viii)    to the extent not  otherwise  retained by the Master  Servicer or
               John Hancock and to the extent  actually  collected,  to remit to
               John Hancock (or its successors in interest) any amounts relating
               to  the  Hancock  Retained   Interest  and  the  portion  of  any
               Prepayment  Premiums  payable  to John  Hancock  pursuant  to the
               Hancock Agreement; and

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

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

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

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

     The Trustee shall,  upon receipt,  deposit in the  Lower-Tier  Distribution
Account, the Class Q Distribution Account and the Deferred Interest Distribution
Account any and all amounts  received by the Trustee in accordance  with Section
3.06(i).  If,  as of 3:00  p.m.,  New York City  time,  on any  Master  Servicer
Remittance Date or on such other date as any amount referred to in the foregoing
clause (i) is required to be delivered hereunder,  the Master Servicer shall not
have  delivered  to the  Trustee  for  deposit  in the  Lower-Tier  Distribution
Account, the Class Q Distribution Account and the Deferred Interest Distribution
Account  the  amounts  required  to be  deposited  therein  pursuant  to Section
3.06(i), then the Trustee shall, to the extent that a Responsible Officer of the
Trustee  has such  knowledge,  provide  notice  of such  failure  to the  Master
Servicer by facsimile  transmission sent to telecopy no. (215) 328-3478 (or such
alternative  number  provided by the Master  Servicer to the Trustee in writing)
and by telephone at telephone  no. (215)  328-1790 (or such  alternative  number
provided by the Master  Servicer to the Trustee in writing) as soon as possible,
but in any event before 5:00 p.m., New York City time, on such day.

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

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

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

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

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

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

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

     All insurance  policies required  hereunder shall name the Trustee,  or the
Master  Servicer  or the  Special  Servicer  on  behalf of the  Trustee,  as the
mortgagee,  as loss payee, and, unless otherwise required under the related Loan
Documents,  or with respect to  insurance  maintained  by a Borrower,  otherwise
expressly  permitted at the  Borrower's  election,  shall be issued by Qualified
Insurers.  Notwithstanding  the  foregoing,  the  Borrowers  under the 605 Third
Avenue Loan, the Westshore Mall Loan, the Yorktown Shopping Center Loan, and the
Westgate Mall Loan shall,  subject to Section  3.25(o)  hereof,  be permitted to
maintain  property and rental loss  insurance with insurers other than Qualified
Insurers,  so long as (i) such insurance is maintained with the same insurers as
have issued such insurance to such Borrower on the Cut-Off Date, as set forth in
the  "Current  Insurance  Schedule"  included  as  Exhibit J  hereto,  (ii) such
insurance  is  maintained  with  such  insurers  only to the same  extent as was
maintained on the Cut-Off Date, as set forth in Exhibit J hereto, and (iii) such
insurers  maintain  ratings from S&P and Best at least as high as their  ratings
from S&P and Best on the Cut-Off Date, as set forth in Exhibit J hereto.

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

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

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

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

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

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

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

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

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

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

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


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

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

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

     (e) With respect to any Mortgage  Loan which  permits  release of Mortgaged
Properties through defeasance:

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

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

     (iii)     The Master  Servicer  shall obtain a  certificate  at the related
               Borrower's   expense  from  an   Independent   certified   public
               accountant certifying that the U.S. government obligations comply
               with the requirements of the related Loan Agreement or Mortgage.

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

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

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

     SECTION 3.10. Realization Upon Defaulted Mortgage Loans.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     If the  Depositor and Master  Servicer  agree to increase the Servicing Fee
Rate with respect to the North Shore Towers Loan, no amendment to this Agreement
shall be  required  so long as the  Hancock  Retained  Interest is reduced by an
amount corresponding to such increase in the Servicing Fee Rate.

     Notwithstanding  the  foregoing,  the  aggregate  Servicing  Fee (minus the
Trustee Fee and the Mansion Grove  Subservicing  Fee) due to the Master Servicer
with respect to any  Distribution  Date shall be reduced by the aggregate amount
of any Prepayment Interest Shortfalls for the related Collection Period.

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

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

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be entitled with respect to each Specially  Serviced  Mortgage Loan to the
Special  Servicing  Fee,  which shall be payable  from amounts on deposit in the
Collection  Account as set forth in Section  3.06(iii).  The Special  Servicer's
rights to the Special  Servicing Fee may not be  transferred in whole or in part
except  in  connection  with  the  transfer  of all of  the  Special  Servicer's
responsibilities and obligations under this Agreement.  In addition, the Special
Servicer shall be entitled to receive, as additional servicing compensation, (i)
to the extent  permitted by applicable  law and the related  Specially  Serviced
Mortgaged Loans,  any Assumption Fees and loan  modification or forbearance fees
and (ii) any interest or other income earned on deposits in the REO Accounts.

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

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

     (i)       the Special Servicing Rehabilitation Fee; and

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

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

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

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

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

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

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

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

     SECTION 3.14. Annual Statement as to Compliance.

     The Master Servicer and the Special Servicer (the "reporting  person") each
shall deliver to the Trustee,  the  Depositor  and to the Rating  Agencies on or
before  April 15 of each year,  beginning  with  April 15,  1998,  an  Officers'
Certificate  stating,  as to each  signatory  thereof,  (i) that a review of the
activities of the reporting  person during the preceding  calendar year (or such
shorter  period from the Closing Date to the end of the related  calendar  year)
and of its  performance  under this Agreement has been made under such officer's
supervision,  (ii) that, to the best of such officer's knowledge,  based on such
review,  the reporting  person has fulfilled all of its  obligations  under this
Agreement throughout such year (or such shorter period), or, if there has been a
default in the fulfillment of any such obligation,  specifying each such default
known to such officer, the nature and status thereof and what action it proposes
to take  with  respect  thereto,  (iii)  that,  to the  best  of such  officer's
knowledge,   each   sub-servicer   has  fulfilled  its  obligations   under  its
sub-servicing  agreement  in all  material  respects,  or,  if there  has been a
material  default in the fulfillment of such  obligations,  specifying each such
default  known to such officer and the nature and status  thereof,  (iv) that it
has  maintained  an  effective  internal  control  system over the  servicing of
mortgage loans including the Mortgage Loans and other loans,  and (v) whether it
has received any notice regarding  qualification,  or challenging the status, of
the  Upper-Tier  REMIC or Lower-Tier  REMIC as a REMIC from the IRS or any other
governmental agency or body.

     SECTION 3.15. Annual Independent Public Accountants' Servicing Report.

     On or before  April 15 of each year,  beginning  with April 15,  1998,  the
Master Servicer and the Special Servicer (each, a "reporting person") at its own
expense  shall  cause  a  firm  of  nationally  recognized   Independent  public
accountants  (who may also render other services to the reporting  person) which
is a member of the American Institute of Certified Public Accountants to furnish
a statement (an "Accountant's Statement") to the Trustee, to the effect that the
assertion of management of the Master  Servicer or the Special  Servicer that it
has  maintained  an  effective  internal  control  system over the  servicing of
mortgage loans  including the Mortgage Loans and other loans,  for the preceding
calendar year (or shorter period from the Closing Date to the end of the related
calendar year) is fairly stated, based on an examination conducted substantially
in compliance with the Uniform Single  Attestation  Program for Mortgage Bankers
or the Audit Program for Mortgages serviced for FHLMC, except for exceptions and
errors as stated in such report.

     SECTION 3.16. Access to Certain Documentation.

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

     SECTION 3.17. Title and Management of REO Properties.

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

     (b) The Special Servicer shall have full power and authority,  subject only
to the specific  requirements and prohibitions of this Agreement,  to do any and
all  things in  connection  with any REO  Property  as are  consistent  with the
Servicing  Standard and the terms of this  Agreement,  all on such terms and for
such  period  as the  Special  Servicer  deems  to be in the best  interests  of
Certificateholders,  and, in connection  therewith,  the Special  Servicer shall
only agree to the payment of management  fees that are  consistent  with general
market  standards  or to terms  that  are  more  favorable  to the  Trust  Fund.
Consistent with the foregoing,  the Special Servicer shall cause or permit to be
earned  with  respect to such REO  Property  any "net  income  from  foreclosure
property,"  within the meaning of Section 860G(c) of the Code,  which is subject
to tax under the REMIC Provisions only if it has determined,  and has so advised
the Trustee in writing, that the earning of such income on a net after-tax basis
could  reasonably  be  expected  to result in a  greater  recovery  on behalf of
Certificateholders than an alternative method of operation or rental of such REO
Property  that would not be subject to such a tax.  The Special  Servicer  shall
segregate and hold all revenues  received by it with respect to any REO Property
separate and apart from its own funds and general assets and shall establish and
maintain with respect to any REO Property a segregated  custodial account (each,
an "REO  Account"),  each of which  shall be an  Eligible  Account  and shall be
entitled "[Special Servicer], in trust for LaSalle National Bank, as Trustee, in
trust  for  Holders  of  Morgan  Stanley  Capital  I Inc.,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1997-XL1, REO Account." The Special Servicer
shall be entitled to withdraw for its account any interest or investment  income
earned on funds  deposited  in an REO Account to the extent  provided in Section
3.07(b).  The Special Servicer shall deposit or cause to be deposited in the REO
Account  within one Business Day after receipt all revenues  received by it with
respect to any REO Property  (other than  Liquidation  Proceeds,  which shall be
remitted  pursuant  to Section  3.18(e) to the  Collection  Account),  and shall
withdraw  therefrom  funds  necessary for the proper  operation,  management and
maintenance of such REO Property and for other Property Protection Expenses with
respect to such REO Property, including:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (a) The Master  Servicer (or, with respect to Specially  Serviced  Mortgage
Loans and REO  Properties,  the Special  Servicer)  shall inspect or cause to be
inspected  each  Mortgaged  Property  at such  times  and in such  manner as are
consistent  with the  Servicing  Standard,  but in any event shall  inspect each
Mortgaged  Property (i) with an Allocated  Loan Amount of (A) $5,000,000 or more
at least once every 12 months and (B) less than  $5,000,000  at least once every
24 months (provided, however, that at least 25% of the Mortgaged Properties with
an Allocated Loan Amount of less than  $5,000,000  with respect to each Mortgage
Loan shall be inspected within the initial 12 months after the Closing Date), in
each case commencing in October 1998 (or at such lesser frequency as each Rating
Agency shall have confirmed in writing to the Master Servicer will not result in
a downgrade, qualification or withdrawal of the then current ratings assigned to
any  Class of the  Certificates)  and (ii) if any  Mortgage  Loan (A)  becomes a
Specially  Serviced  Mortgage  Loan,  (B)  has a  debt  service  coverage  ratio
(calculated as provided in the related Loan  Documents) of less than 1.0 for the
immediately preceding  twelve-month period or (C) is delinquent for 60 days, the
related  Mortgaged  Property  shall be inspected by the Master  Servicer (or the
Special Servicer with respect to Specially  Serviced  Mortgage Loans) as soon as
practicable  and  thereafter  at  least  every  12  months  for so  long as such
condition  exists.  The cost of any such inspection shall be borne by the Master
Servicer unless the related Mortgage Loan is a Specially Serviced Mortgage Loan,
in which case any  out-of-pocket  costs incurred with respect to such inspection
shall be treated as a Property Advance and borne by the Trust Fund.

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

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

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

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

     On a quarterly  basis prior to the filing on behalf of the Trust Fund,  and
effectiveness,  of a Form 15, the Trustee  will file,  to the extent the Trustee
receives the information set forth below in electronic format in accordance with
Section 3.20(f),  within 45 days after the end of the relevant Borrower's fiscal
quarter a Financial  Report for those  Borrowers  which represent 10% or more of
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (on the date
hereof,  the 605 Third  Avenue  Loan,  and the  Edens & Avant  Pool  Loan).  The
quarterly  Financial  Report  with  respect  to (i) those  Mortgage  Loans  that
represent 20% or more of the aggregate Stated Principal  Balance of the Mortgage
Loans  (on the  date  hereof  no  Mortgage  Loan  represents  20% or more of the
aggregate  Stated  Principal  Balance of the Mortgage  Loans)  shall  consist of
unaudited financial statements with respect to the Mortgaged Properties securing
such Mortgage  Loans,  and (ii) those Mortgage Loans that represent 10% but less
than 20% of the aggregate Stated Principal Balance of the Mortgage Loans (on the
date hereof, the 605 Third Avenue Loan and the Edens & Avant Loan) shall consist
of summarized  quarterly  financial  information  (substantially in the form set
forth  in  Exhibit  A-1  and  Exhibit  A-2,  respectively,  to  the  Depositor's
Prospectus  Supplement  dated October 9, 1997 relating to the  Certificates)  as
described  in Rule  1.02(bb) of  Regulation  S-X with  respect to the  Mortgaged
Properties securing such Mortgage Loan.

     On an annual  basis  prior to the filing on behalf of the Trust  Fund,  and
effectiveness,  of a Form 15, the Trustee  will file,  to the extent the Trustee
receives the information set forth below in electronic format in accordance with
Section 3.20(f),  within 90 days after the end of the relevant Borrower's fiscal
year end a Financial  Report for those  Borrowers which represent 10% or more of
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (on the date
hereof,  the 605 Third  Avenue  Loan and the  Edens & Avant  Loan).  The  annual
Financial  Report with respect to (i) those Mortgage Loans that represent 20% or
more of the aggregate  Stated  Principal  Balance of the Mortgage  Loans (on the
date hereof,  no Mortgage Loan  represents  20% or more of the aggregate  Stated
Principal  Balance of the  Mortgage  Loans) shall  consist of audited  financial
statements  with respect to the  Mortgaged  Properties  securing  such  Mortgage
Loans, and (ii) those Mortgage Loans that represent 10% but less than 20% of the
aggregate  Stated  Principal  Balance of the Mortgage Loans (on the date hereof,
the 605  Third  Avenue  Loan  and  the  Edens & Avant  Loan)  shall  consist  of
summarized annual financial information  (substantially in the form set forth in
Exhibit  A-1  and  Exhibit  A-2,  respectively,  to the  Depositor's  Prospectus
Supplement  dated October 9, 1997 relating to the  Certificates) as described in
Rule  1.02(bb)  of  Regulation  S-X with  respect  to the  Mortgaged  Properties
securing such Mortgage Loan.

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

     If information for any Financial  Report is incomplete by the date on which
required to be filed,  the Trustee  shall  prepare and execute a Form 12b-25 and
shall  deliver  a  manually  signed  version  of such form to the  Depositor  as
provided above.

     None of the Master Servicer, the Special Servicer and the Trustee shall (i)
file a Form ID with  respect  to the  Depositor  or (ii) cause the Trust Fund to
stop filing reports,  statements and information with the Commission pursuant to
this  Section  unless  directed  to do so by  the  Depositor  or  the  continued
reporting is prohibited  under the Exchange Act or any  regulations  thereunder.
Promptly following the end of each calendar year,  commencing December 31, 1997,
the Trustee shall notify the Depositor when the  Certificates are held of record
by less than 300  persons  within the meaning of Section  15(d) of the  Exchange
Act. Upon receipt of such notice from the Trustee,  the  Depositor  shall file a
Form 15 within 15 days following the end of the fiscal year in which such notice
was  delivered,  to the  extent  that  the  filing  of such  Form 15 is,  in the
Depositor's opinion,  consistent with the Exchange Act reporting  obligations of
the Depositor.

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

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

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

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

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

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

     The Master  Servicer and the Special  Servicer shall each make available at
its offices during normal business hours, or send to the requesting party at the
expense of each such  requesting  party  (other  than the Rating  Agencies)  for
review   by   the   Depositor,   the   Trustee,   the   Rating   Agencies,   any
Certificateholder,  any Person  identified to the Master Servicer or the Special
Servicer, as applicable, by a Certificateholder as a prospective transferee of a
Certificate  and any other  Persons to whom the Master  Servicer  or the Special
Servicer,  as  applicable,  believes  such  disclosure  to  be  appropriate  the
following items: (i) all financial statements, occupancy information, rent rolls
and similar information received by the Master Servicer or the Special Servicer,
as applicable, from each Borrower, (ii) the inspection reports prepared by or on
behalf of the  Master  Servicer  or the  Special  Servicer,  as  applicable,  in
connection with the property inspections pursuant to Section 3.19, (iii) any and
all  modifications,  waivers  and  amendments  of the terms of a  Mortgage  Loan
entered into by the Master Servicer or the Special Servicer, as applicable,  and
(iv) any and all  officer's  certificates  and other  evidence  delivered to the
Trustee and the Depositor to support the Master  Servicer's  determination  that
any  Advance  was,  or if made would be, a  Nonrecoverable  Advance.  The Master
Servicer  may  require  that such  party  execute a  reasonable  confidentiality
agreement customary in the industry (and approved by the Depositor) with respect
to such information.

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

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

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

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

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

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

     SECTION 3.22. Property Advances.

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

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

     (b) The Master Servicer shall notify the Trustee and the Fiscal Agent,  and
the  Special  Servicer  shall  notify the Master  Servicer,  the Trustee and the
Fiscal Agent, in writing promptly upon, and in any event within one Business Day
after,  becoming  aware  that it will be  unable  to make any  Property  Advance
required to be made pursuant to the terms hereof,  and in connection  therewith,
shall set forth in such notice the amount of such Property  Advance,  the Person
to whom it will be paid,  and the  circumstances  and  purpose of such  Property
Advance,  and shall set  forth  therein  information  and  instructions  for the
payment of such Property Advance,  and, on the date specified in such notice for
the payment of such Property Advance,  or, if the date for payment has passed or
if no such date is  specified,  then within five Business  Days  following  such
notice,  the Trustee (or with respect to a Property  Advance required to be made
by the Special  Servicer,  the Master  Servicer,  and if the Master  Servicer so
fails, the Trustee), subject to the provisions of Section 3.22(c), shall pay the
amount  of such  Property  Advance  in  accordance  with  such  information  and
instructions.  If the Trustee fails to make any Property  Advance it is required
to make under this Section 3.22, the Fiscal Agent,  subject to the provisions of
Section  3.22(c),  shall  make  such  Advance  on the same day the  Trustee  was
required to make such Property Advance and, thereby, the Trustee shall not be in
default under this Agreement.

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

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

     SECTION 3.23. Appointment of Special Servicer.

     (a) GMAC Commercial Mortgage Corporation is hereby appointed as the initial
Special Servicer to service each of the Mortgage Loans.

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

     (c) The  appointment  of any such  successor  Special  Servicer,  shall not
relieve the Master Servicer, the Trustee or the Fiscal Agent of their respective
obligations to make Advances as set forth herein; provided, however, the initial
Special Servicer  specified in Section 3.23(a) above shall not be liable for any
actions or any inaction of such successor Special Servicer.  Any termination fee
payable to the terminated Special Servicer (and it is acknowledged that there is
no such fee  payable in the event of a  termination  of the Master  Servicer  as
Special  Servicer  following the  occurrence  of an event of default  hereunder)
shall be paid by the  Certificateholders so terminating the Special Servicer and
shall not in any event be an expense of the Trust Fund.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (e) With respect to each Mortgage  Loan,  neither the Master  Servicer (nor
the Special  Servicer  (including  in its  capacity as a  Certificateholder,  if
applicable),  shall take any  enforcement  action with respect to the payment of
Deferred  Interest or  principal  in excess of the  principal  component  of the
constant Monthly Payment, other than requests for collection, until the Maturity
Date of the related Mortgage Loan; provided, that the Master Servicer or Special
Servicer,  as the case may be, may take action to enforce the Trust Fund's right
to apply excess cash flow to principal in accordance  with the terms of the Loan
Documents.

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

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

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

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

     (j) The Master Servicer or the Special Servicer,  as applicable,  shall not
consent to the release of any portion of the  Mortgaged  Property  securing  the
Arrowhead  Towne Center Loan unless it shall have obtained an Opinion of Counsel
(at the  expense  of the  Borrower)  that such  release  will not  constitute  a
"significant   modification"   of  such   Mortgage  Loan  pursuant  to  Treasury
Regulations Sections 1.1001-3 or 1.860G-2(b)(3) and will not otherwise adversely
affect the status of the Upper-Tier REMIC and the Lower-Tier REMIC as a REMIC.

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

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

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

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

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

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

               (C)  With  respect  to the  Yorktown  Shopping  Center  Loan,  as
                    amended,  the giving of any  consent to or  approval of loan
                    documents providing for secondary or subordinated  financing
                    or any other  discretionary  consent or  approval  set forth
                    under  such  Mortgage  Loan  in  the   conditions  for  such
                    secondary or subordinated financing;

               (D)  With respect to the Westshore  Mall Loan,  the giving of any
                    consent  or  approval  to the  designation  of a  "Qualified
                    Purchaser"  as  provided  in  Section  11(f) of the  related
                    Mortgage.

     (ii)      With respect to the 605 Third Avenue Loan, the Master Servicer or
               the  Special  Servicer,  as  applicable,  (x) shall draw down (in
               whole or in part) on the Principal Amortization Letters of Credit
               (as defined in the related Loan  Agreement)  and apply such funds
               against the outstanding principal indebtedness promptly after the
               occurrence of one or more of the following  events:  (a) an event
               of default  has  occurred  under such Loan  Agreement  and/or any
               other related Loan Document  and/or (b) the related  Borrower has
               not  prepaid  the  entire  principal  indebtedness  and any other
               amounts  outstanding  under  such  Loan  Documents  on or  before
               October 1, 2007;  provided,  however,  that such  drawdown may be
               delayed in accordance with the Servicing Standard but in no event
               beyond the  expiration  of the last such  Principal  Amortization
               Letter of Credit,  and/or (c) the bank issuing any such Principal
               Amortization  Letter of Credit has ceased to be an Approved  Bank
               (as defined in such Loan Agreement) and the related  Borrower has
               failed to deliver a replacement Principal  Amortization Letter of
               Credit within  thirty (30) days after  receiving  written  notice
               that such bank has ceased to be such an  Approved  Bank,  and (y)
               with respect to the period after October 1, 2007, shall determine
               the monthly  principal and interest due and payable,  as provided
               in Section 1(a) of the related  Note,  after giving effect to any
               drawdown on such Principal Amortization Letters of Credit.

     (iii)     With respect to the 605 Third Avenue Loan, the Master Servicer or
               the Special Servicer, as applicable,  shall monitor the rating of
               the bank issuing any Principal  Amortization Letter of Credit (as
               defined in the related  Loan  Agreement)  and,  immediately  upon
               receiving  knowledge  that such bank has ceased to be an Approved
               Bank (as  defined  therein),  shall  give  notice  thereof to the
               related Borrower.

     (iv)      With respect to the 605 Third Avenue Loan,  if such Mortgage Loan
               becomes a  Specially  Serviced  Mortgage  Loan which the  Special
               Servicer has  determined to sell in accordance  with Section 3.10
               hereof,  the Special Servicer shall comply with the procedures of
               Section 3.18 hereof to the extent such procedures do not conflict
               with Section  7.1(a) of the related Loan  Agreement,  as amended,
               and in accordance  with the Servicing  Standard,  and the Special
               Servicer  shall  effect  any  such  sale in  compliance  with the
               provisions of such Section 7.1(a).

     (v)       With respect to the 605 Third Avenue Loan and the Grand Kempinski
               Hotel  Loan,  the Master  Servicer or the  Special  Servicer,  as
               applicable,  shall give notice of any default or event of default
               under either such Mortgage Loan to the related  mezzanine  lender
               immediately upon knowing of such default or event of default,  in
               each case as provided in the related intercreditor agreement, and
               in no event  later  than the  giving  of  notice  to the  related
               Borrower  as  required  by Section  3.25(k).  Such  notice to the
               mezzanine  lender shall be given both by certified  mail,  return
               receipt  requested,  and  by a  nationally  recognized  overnight
               courier, with acknowledgment of receipt required.

     (vi)      With  respect to each of the 605 Third  Avenue Loan and the Grand
               Kempinski   Hotel  Loan,  the  Master  Servicer  or  the  Special
               Servicer,  as  applicable,  shall  enforce  all the rights of the
               Trustee as assignee of the lender under the related intercreditor
               agreement in accordance  with the Servicing  Standard,  including
               without  limitation  its rights with  respect to transfers of the
               mezzanine   loan,   foreclosure  by  the  mezzanine   lender  and
               amendments of the mezzanine loan.

     (vii)     With respect to the Edens & Avant Pool Loan, the Master  Servicer
               shall,  pursuant  to  Section  3.1(s)(xii)  of the  related  Loan
               Agreement,  give timely notice to the related Borrower (but in no
               event later than January 30,  2008)  requiring  such  Borrower to
               cause  each  ground  lease for the  Mortgaged  Property  known as
               Jackson Plaza and the  Mortgaged  Property  known as  Blockbuster
               Broad Run to be  extended  for a period or periods  extending  to
               August 31, 2017 or  thereafter,  in each case in accordance  with
               the terms of the respective ground lease.

     (viii)    With  respect to the FGS Pool Loan,  the Master  Servicer  or the
               Special  Servicer,  as  applicable,  shall  require  the  related
               Borrower to effect  each  extension  of the term of each  related
               ground  lease as provided  in the  amendment,  dated  October 16,
               1997, of the related Mortgage.

     (ix)      With respect to the Fashion Mall Loan, the Master Servicer or the
               Special  Servicer,  as  applicable,  shall  require  the  related
               Borrower to effect  each  extension  of the term of each  related
               ground  lease as provided  in the  amendment,  dated  October 16,
               1997, of the related Mortgage.

     (x)       With respect to the Mark Centers Pool Loan,  the Master  Servicer
               or the Special Servicer, as applicable, shall require the related
               Borrower to effect  each  extension  of the term of each  related
               ground  lease as provided  in the  amendment,  dated  October 15,
               1997, of the related Mortgage.

     (xi)      With respect to the North Shore Towers Loan, the Master  Servicer
               or the Special  Servicer,  as the case may be, shall  enforce the
               rights of the  Trustee,  as  assignee  of the  lender,  under the
               related Lost Note  Certificate and Indemnity,  in accordance with
               the Servicing Standard.

     (xii)     With respect to the North Shore Towers Loan, so long as no Credit
               Event (as defined in the Hancock  Agreement)  has  occurred,  the
               Master Servicer and the Special  Servicer shall not make or cause
               to be  made  any  material  modification  of such  Mortgage  Loan
               without the approval of the seller  under that  certain  Mortgage
               Loan Purchase  Agreement  dated September 24, 1997 by and between
               John Hancock Mutual Life Insurance Company,  as seller, and MSMC,
               as purchaser, to the extent such approval is required thereunder.

     (xiii)    With respect to the Yorktown  Shopping Center Loan, the Arrowhead
               Towne  Center  Loan  and the  Westshore  Mall  Loan,  the  Master
               Servicer  or the Special  Servicer,  as  applicable,  shall cause
               interest on each such Mortgage Loan to be calculated on the basis
               of a 360-day year consisting of twelve thirty-day months.

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

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

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

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

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

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

     SECTION 3.26. Modifications.

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

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

     (b)  Notwithstanding  Section  3.26(a),  the Master Servicer or the Special
Servicer,  as applicable,  shall be permitted to modify, waive or amend any term
of a  Mortgage  Loan  that  is not in  default  or as to  which  default  is not
reasonably foreseeable,  but only if such modification,  waiver or amendment (a)
would not be  "significant"  as such term is defined in Code  Section  1001,  or
Treasury  Regulations  Section  1.860G-2(b)(3),  as  determined  by  the  Master
Servicer or Special  Servicer (and the Master  Servicer or Special  Servicer may
rely on an Opinion of Counsel  in making  such  determination),  (b) would be in
accordance with the Servicing Standard and (c) would not adversely affect in any
material respect the interest of any  Certificateholder  not consenting thereto.
The consent  thereto of the  majority of  Percentage  Interests of each Class of
Certificates  affected thereby or written  confirmation  from each Rating Agency
that such modification,  waiver or amendment will not result in a qualification,
withdrawal  or  downgrading  of  the  then  current  ratings   assigned  to  the
Certificates  shall not be required but shall be  conclusive  evidence that such
modification,  waiver or amendment  would not  adversely  affect in any material
respect the interest of any Certificateholder not consenting thereto.

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



<PAGE>



                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.01. Distributions.

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

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

     (ii)      Any Prepayment  Premium  (net of the  portion  of any  Prepayment
               Premium  required to be paid to John  Hancock) that is to be paid
               to a Regular  Certificate,  other than the Class X  Certificates,
               shall be paid to the Related Lower-Tier Regular Interest, and the
               balance  of any such  Prepayment  Premium,  so long as any one or
               more of the Class LA-1,  Class LA-2,  Class LA-3, Class LB, Class
               LC,  Class LD, Class LE, Class LF, Class LG or Class LH Interests
               remain  outstanding,  shall  be paid to such  Lower-Tier  Regular
               Interests,  pro rata, in proportion to the Interest  Distribution
               Amount for the Related  Certificates for such Distribution  Date.
               Realized  Losses  shall be  allocated  to,  and shall  reduce the
               Certificate  Principal  Amounts  of,  each  Class  of  Lower-Tier
               Regular Interests without  distribution on any Distribution Date,
               to the extent that the Certificate Principal Amount of such Class
               exceeds the  Certificate  Principal  Amount of the  corresponding
               Related Certificates because of Realized Losses allocated to such
               Related Certificates.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (c) On any Distribution Date, Prepayment Premiums (other than, with respect
to the North Shore Towers Loan, the portion of any Prepayment Premium payable to
John Hancock  pursuant to the Hancock  Agreement)  collected  during the related
Collection  Period  shall  be  distributed  to the  Holders  of the  Classes  of
Certificates as follows:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (xix)     other information reasonably requested by the Depositor.

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

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

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

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

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

     (i)       the Loan Number;

     (ii)      each related Mortgage Rate; and

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

     In addition,  on or within two Business Days  following  each  Distribution
Date,  the Trustee shall make (x) certain  information  contained in the Monthly
Distribution  Statement available to Certificateholders  through its ASAP System
by  Certificateholders  dialing  telephone  number(312)  904-2200 and requesting
statement  No. 284 and (y) certain  information  regarding  the  Mortgage  Loans
available in electronic  format through its dial-up  bulletin board service,  by
Certificateholders dialing telephone number (714) 282-3990.

     The Trustee shall only be obligated to deliver the statements,  reports and
information  contemplated  by  Section  4.02(a)  and  4.02(b)  to the  extent it
receives the necessary  underlying  information  from the Master Servicer or the
Special  Servicer and shall not be liable for any failure to deliver any thereof
on the prescribed  due dates,  to the extent caused by failure to receive timely
such  underlying  information  and,  if the Master  Servicer  is not the Special
Servicer, the Master Servicer shall not be liable for any failure of the Special
Servicer to provide such underlying  information.  Nothing herein shall obligate
the  Trustee,  the Master  Servicer  or the  Special  Servicer  to  violate  any
applicable  law  prohibiting  disclosure  of  information  with  respect  to any
Borrower  and the  failure of the  Trustee,  the Master  Servicer or the Special
Servicer  to  disseminate  information  for such  reason  shall  not be a breach
hereof.

     SECTION 4.03. Compliance with Withholding Requirements.

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

     SECTION 4.04. REMIC Compliance.

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

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

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

     SECTION 4.05. Imposition of Tax on the Trust Fund.

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

     SECTION 4.06. Remittances; P&I Advances.

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

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

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

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

     (iii)     make a P&I Advance,  by deposit into the Lower-Tier  Distribution
               Account,  in an amount equal to the sum of the Applicable Monthly
               Payments for each  Mortgage  Loan to the extent such amounts were
               not received on such  Mortgage Loan prior to 10:00 A.M. (New York
               City time) on the Master Servicer  Remittance Date (and therefore
               are not included in the  remittance  described  in the  preceding
               clause (ii)).

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

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

     (e) If as of 11:00 A.M., New York City time, on any  Distribution  Date the
Master  Servicer shall not have made the P&I Advance  required to have been made
on the related Master Servicer Remittance Date pursuant to Section 4.06(b)(iii),
the Trustee  shall  immediately  notify the Fiscal Agent by  telephone  promptly
confirmed in writing,  and the Trustee  shall no later than 1:00 p.m.,  New York
City time, on such Business Day deposit into the Lower-Tier Distribution Account
in  immediately  available  funds an amount equal to the P&I Advances  otherwise
required to have been made by the Master Servicer.  If the Trustee fails to make
any P&I Advance  required to be made under this Section  4.06,  the Fiscal Agent
shall make such P&I  Advance  not later than 2:00 p.m.,  New York City time,  on
such Business Day in immediately available funds and, thereby, the Trustee shall
not be in default under this Agreement.

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

     (g) The Master  Servicer,  the Trustee or the Fiscal Agent,  as applicable,
shall be entitled to the  reimbursement  of P&I Advances it makes  together with
any related  Advance  Interest  Amount in respect of such P&I Advances,  in each
case, to the extent permitted pursuant to Section 3.06(ii) of this Agreement and
the Master  Servicer and Special  Servicer hereby covenant and agree to promptly
seek and effect the reimbursement of such Advances from the related Borrowers to
the extent permitted by applicable law and the related Mortgage Loan.

     SECTION 4.07. Grantor Trust Reporting.

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



<PAGE>



                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01. The Certificates.

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

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

                                                             Aggregate
                                                            Denominations
                                                       of all Certificates
                                 Minimum                      of Class
                          Certificate Principal    (in Initial Denomination or
 Class                            Amount                     Notional Amount)
- ------              ---------------------------     --------------------------
 A-1                       $    10,000.00                   $238,000,000
 A-2                       $    10,000.00                   $ 64,000,000
 A-3                       $    10,000.00                   $226,171,000
 B                         $    10,000.00                   $ 22,636,000
 C                         $    10,000.00                   $ 22,636,000
 D                         $    10,000.00                   $ 45,271,000
 E                         $    10,000.00                   $ 45,271,000
 F                         $    10,000.00                   $ 41,500,000
 G                         $    10,000.00                   $ 26,408,000
 H                         $    10,000.00                   $ 22,638,157
 X                         $   100,000.00                   $754,531,157

     The  Global  Certificates  shall  be  issued  as one or  more  certificates
registered in the name of a nominee designated by the Depository, and Beneficial
Owners shall hold  interests in the Global  Certificates  through the book-entry
facilities  of  the  Depository  in  the  minimum  Denominations  and  aggregate
Denominations and Classes as set forth above. The Global  Certificates  shall in
all respects be entitled to the same benefits under this Agreement as Individual
Certificates authenticated and delivered hereunder.

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

     Any  of  the  Certificates  may  be  issued  with  appropriate  insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this  Agreement,  as may be  required to comply with any law or with rules or
regulations  pursuant  thereto,  or with the rules of any  securities  market in
which the Certificates are admitted to trading,  or to conform to general usage.
The Global  Certificates (i) shall be delivered by the Certificate  Registrar to
the Depository or,  pursuant to the  Depository's  instructions on behalf of the
Depository to, and deposited with, the Certificate Custodian, and in either case
shall be  registered  in the name of Cede & Co.  and  (ii)  shall  bear a legend
substantially to the following effect:

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

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

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

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

     If the  Trust  Fund  ceases to be  subject  to  Section  13 or 15(d) of the
Exchange  Act,  the Trustee  shall make  available  to each Holder of a Class G,
Class H,  Class  Q,  Class R or Class LR  Certificate,  upon  request  of such a
Holder,  information  substantially  equivalent  in  scope  to  the  information
currently  filed by the Master  Servicer  and/or the Trustee with the Commission
pursuant to the Exchange Act, plus such  additional  information  required to be
provided for  securities  qualifying  for resales  under Rule 144A under the Act
which  information  shall be  provided  on a timely  basis to the Trustee by the
Master Servicer.

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

     SECTION 5.02. Registration, Transfer and Exchange of Certificates.

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

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

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

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

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

               (B)  The Certificate  Registrar shall register the transfer of an
                    Individual  Certificate (other than a Residual  Certificate)
                    if prior to the transfer  such  transferee  furnishes to the
                    Certificate  Registrar  (a)  an  Investment   Representation
                    Letter to the effect  that the  transfer is being made to an
                    Institutional  Accredited  Investor  in  accordance  with an
                    applicable  exemption  under  the  Act,  (b) an  opinion  of
                    counsel  acceptable to the  Certificate  Registrar that such
                    transfer  is  in  compliance   with  the  Act  and  (c)  the
                    Certificate  Registrar  shall  register  the  transfer of an
                    Individual  Certificate  only if prior to the  transfer  the
                    transferee furnishes to the Certificate  Registrar a written
                    undertaking by the transferor to reimburse the Trust for any
                    costs  incurred  by  it  in  connection  with  the  proposed
                    transfer;

     (ii)      Transfers  from the Private  Global  Certificates  to  Individual
               Certificates.  Any  and  all  transfers  from  a  Private  Global
               Certificate to a transferee  wishing to take delivery in the form
               of an Individual  Certificate will require the transferee to take
               delivery  subject to the  restrictions  on the  transfer  of such
               Individual Certificate described on the face of such Certificate,
               and such transferee  agrees that it will transfer such Individual
               Certificate only as provided therein and herein. No such transfer
               shall be made and the  Certificate  Registrar  shall not register
               any such transfer unless such transfer is made in accordance with
               this Section 5.02(c)(ii).

               (A)  Transfers  of a  beneficial  interest  in a  Private  Global
                    Certificate  to an  Institutional  Accredited  Investor will
                    require  delivery in the form of an  Individual  Certificate
                    and the  Certificate  Registrar shall register such transfer
                    only  upon   compliance   with  the  provisions  of  Section
                    5.02(c)(i)(B).

               (B)  Transfers  of a  beneficial  interest  in a  Private  Global
                    Certificate  to a Qualified  Institutional  Buyer wishing to
                    take delivery in the form of an Individual  Certificate will
                    be  registered  by  the  Certificate   Registrar  only  upon
                    compliance with the provisions of Sections 5.02(c)(i)(A).

               (C)  Upon  acceptance  for  exchange or transfer of a  beneficial
                    interest in a Private Global  Certificate  for an Individual
                    Certificate,  as provided herein, the Certificate  Registrar
                    shall endorse on the schedule affixed to the related Private
                    Global  Certificate  (or on a continuation  of such schedule
                    affixed to such Private Global  Certificate  and made a part
                    thereof) an appropriate notation evidencing the date of such
                    exchange or transfer and a decrease in the  Denomination  of
                    such Private Global Certificate equal to the Denomination of
                    such Individual  Certificate  issued in exchange therefor or
                    upon transfer thereof.  Unless  determined  otherwise by the
                    Certificate  Registrar in accordance with applicable law, an
                    Individual  Certificate  issued upon transfer of or exchange
                    for a beneficial  interest in the Private Global Certificate
                    shall bear the Securities Legend.

     (iii)     Transfers  of  Individual  Certificates  to  the  Private  Global
               Certificates.  If a Holder of an Individual Certificate wishes at
               any time to transfer such  Certificate  to a Person who wishes to
               take delivery thereof in the form of a beneficial interest in the
               related Private Global Certificate, such transfer may be effected
               only in accordance  with all  applicable  rules and procedures of
               the  Depository  applicable  to  transfers  by  their  respective
               participants  (the  "Applicable  Procedures"),  and this  Section
               5.02(c)(iii).  Upon receipt by the  Certificate  Registrar at the
               Corporate  Trust Office of (1) the  Individual  Certificate to be
               transferred  with an assignment and transfer  pursuant to Section
               5.02(a),  (2) written  instructions  given in accordance with the
               Applicable   Procedures  from  an  Agent  Member   directing  the
               Certificate  Registrar  to  credit  or  cause to be  credited  to
               another specified Agent Member's account a beneficial interest in
               such Private Global Certificate, as the case may be, in an amount
               equal to the Denomination of the Individual  Certificate to be so
               transferred,  (3) a written  order given in  accordance  with the
               Applicable  Procedures   containing   information  regarding  the
               account of the Agent Member to be credited  with such  beneficial
               interest,  and (4) an Investment  Representation  Letter from the
               transferee  to the effect  that such  transferee  is a  Qualified
               Institutional Buyer, the Certificate  Registrar shall cancel such
               Individual  Certificate,  execute  and  deliver a new  Individual
               Certificate for the  Denomination  of the Individual  Certificate
               not so transferred, registered in the name of the Holder, and the
               Certificate  Registrar  shall  instruct  the  Depository  or  the
               Certificate   Custodian,   as   applicable,   to   increase   the
               Denomination of the Private Global  Certificate,  as the case may
               be, by the  Denomination  of the Individual  Certificate to be so
               transferred, and to credit or cause to be credited to the account
               of the Person  specified  in such  instructions  a  corresponding
               Denomination of the Private Global Certificate.

               It is the intent of the foregoing that under no circumstances may
               an  Institutional  Accredited  Investor  that is not a  Qualified
               Institutional  Buyer take  delivery  in the form of a  beneficial
               interest in a Private Global Certificate.

     (iv)      All Transfers.  An exchange of a beneficial interest in a Private
               Global Certificate for an Individual Certificate or Certificates,
               an exchange of an Individual  Certificate or  Certificates  for a
               beneficial  interest in the  Private  Global  Certificate  and an
               exchange of an Individual Certificate or Certificates for another
               Individual  Certificate or Certificates (in each case, whether or
               not such exchange is made in anticipation of subsequent transfer,
               and in the case of the Private  Global  Certificates,  so long as
               the Private Global  Certificates  remain outstanding and are held
               by or  on  behalf  of  the  Depository),  may  be  made  only  in
               accordance  with this  Section  5.02 and in  accordance  with the
               rules of the Depository and Applicable Procedures.

     (d) If Certificates  are issued upon the transfer,  exchange or replacement
of Certificates  not bearing the Securities  Legend,  the Certificates so issued
shall not bear the  Securities  Legend.  If  Certificates  are  issued  upon the
transfer, exchange or replacement of Certificates bearing the Securities Legend,
or if a request is made to remove the Securities  Legend on a  Certificate,  the
Certificates  so issued  shall bear the  Securities  Legend,  or the  Securities
Legend  shall not be removed,  as the case may be,  unless there is delivered to
the  Certificate  Registrar  such  satisfactory  evidence,  which may include an
opinion of counsel (at the expense of the party  requesting  the removal of such
legend)  familiar  with United  States  securities  laws,  as may be  reasonably
required by the Certificate  Registrar,  that neither the Securities  Legend nor
the  restrictions  on  transfers  set forth  therein are required to ensure that
transfers of any Certificate comply with the provisions of Rule 144A or Rule 144
under the Act or that such Certificate is not a "restricted security" within the
meaning of Rule 144 under the Act. Upon provision of such satisfactory evidence,
the Certificate  Registrar shall execute and deliver a Certificate that does not
bear the Securities Legend.

     (e) Subject to the  restrictions on transfer and exchange set forth in this
Section 5.02, the Holder of any Individual  Certificate may transfer or exchange
the same in  whole  or in part  (with a  Denomination  equal  to any  authorized
Denomination) by surrendering  such Certificate at the Corporate Trust Office or
at the office of any transfer agent  appointed as provided under this Agreement,
together with an instrument of assignment or transfer (executed by the Holder or
its duly authorized  attorney),  in the case of transfer,  and a written request
for exchange in the case of exchange. Following a proper request for transfer or
exchange,  the Certificate  Registrar  shall,  within five Business Days of such
request if made at such Corporate  Trust Office,  or within ten Business Days if
made at the office of a transfer agent (other than the  Certificate  Registrar),
execute  and  deliver  at the  Corporate  Trust  Office or at the office of such
transfer  agent, as the case may be, to the transferee (in the case of transfer)
or Holder (in the case of  exchange) or send by first class mail (at the risk of
the  transferee  in the case of transfer or Holder in the case of  exchange)  to
such  address as the  transferee  or Holder,  as  applicable,  may  request,  an
Individual  Certificate  or  Certificates,  as the case may require,  for a like
aggregate  Denomination  and in such  Denomination  or  Denominations  as may be
requested.   The  presentation  for  transfer  or  exchange  of  any  Individual
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of fifteen days preceding any Distribution Date.

     (f) An Individual  Certificate (other than an Individual Certificate issued
in exchange for a beneficial interest in a Public Global Certificate pursuant to
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible Investors in accordance with the provisions set forth
herein.  In the event that a Responsible  Officer of the  Certificate  Registrar
becomes aware that such an Individual  Certificate  or beneficial  interest in a
Private  Global  Certificate is being held by or for the benefit of a Person who
is not an Eligible Investor,  or that such holding is unlawful under the laws of
a relevant jurisdiction,  then the Certificate Registrar shall have the right to
void such  transfer,  if  permitted  under  applicable  law,  or to require  the
investor to sell such Individual Certificate or beneficial interest in a Private
Global  Certificate to an Eligible Investor within fourteen days after notice of
such determination and each Certificateholder by its acceptance of a Certificate
authorizes the Certificate Registrar to take such action.

     (g) Subject to the provisions of this Section 5.02  regarding  transfer and
exchange,  transfers of the Global Certificates shall be limited to transfers of
such  Global  Certificates  in  whole,  but  not in  part,  to  nominees  of the
Depository or to a successor of the Depository or such successor's nominee.

     (h) No fee or service charge shall be imposed by the Certificate  Registrar
for its services in respect of any registration of transfer or exchange referred
to in this Section 5.02 other than for  transfers  to  Institutional  Accredited
Investors,  as provided herein.  In connection with any transfer to a transferee
that is not a QIB, the transferor  shall  reimburse the Trust Fund for any costs
(including  the cost of the  Certificate  Registrar's  counsel's  review  of the
documents and any legal  opinions,  submitted by the transferor or transferee to
the  Certificate  Registrar  as provided  herein)  incurred  by the  Certificate
Registrar in  connection  with such  transfer.  The  Certificate  Registrar  may
require payment by each transferor of a sum sufficient to cover any tax, expense
or other governmental charge payable in connection with any such transfer.

     (i) The Certificate Registrar may as a condition of the registration of any
transfer  of the Class G, Class H,  Class Q,  Class R and Class LR  Certificates
require the transferor to furnish other certifications,  legal opinions or other
information  (at the  transferor's  expense)  as it may  reasonably  require  to
confirm that the proposed  transfer is being made pursuant to an exemption from,
or in a transaction not subject to, the registration requirements of the Act and
other applicable laws.

     (j)  Neither  the  Depositor,  the Master  Servicer,  the  Trustee  nor the
Certificate  Registrar is obligated to register or qualify the Class G, Class H,
Class Q, Class R or Class LR Certificates  under the Act or any other securities
law or to take any action not otherwise  required under this Agreement to permit
the transfer of such Certificates  without  registration or  qualification.  Any
such  Certificateholder  desiring to effect such transfer shall, and does hereby
agree to,  indemnify the  Depositor,  the Master  Servicer,  the Trustee and the
Certificate  Registrar against any loss, liability or expense that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

     (k) No  transfer  of any Class B, Class C, Class D, Class E, Class F, Class
G,  Class H,  Class Q,  Class R or Class LR  Certificate  (each,  a  "Restricted
Certificate")  shall be made to (i) an employee benefit plan or other retirement
arrangement,  including an individual  retirement account or a Keogh plan, which
is subject to Title I of ERISA or Section  4975 of the Code,  or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  federal,
state or local law ("Similar  Law") which is, to a material  extent,  similar to
the  foregoing  provisions  of ERISA  or the Code  (each,  a  "Plan")  or (ii) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  that is using  assets of separate  accounts or general  accounts  which
include assets of Plans (or which are deemed pursuant to ERISA or Similar Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan to acquire  any such  Restricted  Certificate,
other than (with respect to any transfer of a Restricted  Certificate  that is a
Subordinated  Certificate)  an  insurance  company  investing  the assets of its
general  account  under  circumstances  whereby the purchase and holding of such
Restricted  Certificate  by such  insurance  company  would be  exempt  from the
prohibited  transaction  provisions  of ERISA and Section 4975 of the Code under
Prohibited  Transaction Class Exemption 95-60. Each prospective  transferee of a
Restricted  Certificate that takes the form of an Individual  Certificate  shall
either (1) deliver to the Depositor, the Certificate Registrar and the Trustee a
representation letter,  substantially in the form of Exhibit D-2 hereto, stating
that the prospective transferee is not a Person referred to in (i) or (ii) above
or (2) in the event  the  transferee  is such a Person,  except in the case of a
Residual  Certificate,  which  may  not be  transferred  unless  the  transferee
represents it is not such a Person, the prospective  transferee shall provide to
the Depositor,  the Trustee and the Certificate  Registrar an opinion of counsel
which  establishes to the  satisfaction  of the  Depositor,  the Trustee and the
Certificate   Registrar   that  the  purchase  or  holding  of  the   Restricted
Certificates  by or on  behalf of a Plan  will not  result in the  assets of the
Trust Fund being  deemed to be "plan  assets"  and  subject to Title I of ERISA,
Section  4975 of the Code or Similar  Law,  will not  constitute  or result in a
prohibited  transaction within the meaning of ERISA or Section 4975 of the Code,
or a  materially  similar  characterization  under any Similar Law, and will not
subject the Master Servicer, the Special Servicer, the Depositor, the Trustee or
the Certificate Registrar to any obligation or liability (including  obligations
or  liabilities  under  ERISA,  Section  4975 of the Code or any Similar Law) in
addition to those set forth in this  Agreement,  which  opinion of counsel shall
not be an expense of the  Trustee,  the Trust  Fund,  the Master  Servicer,  the
Special Servicer,  the Certificate  Registrar or the Depositor.  The Certificate
Registrar shall not register the transfer of an Individual Certificate that is a
Restricted  Certificate  unless the transferee  has provided the  representation
letter  or  opinion  of  counsel  referred  to in the  preceding  sentence.  The
transferee of a beneficial interest in a Global Certificate that is a Restricted
Certificate  shall be deemed to represent that it is not a Person referred to in
(i) or (ii) above. Any transfer of a Restricted Certificate that would result in
a  prohibited  transaction  under  ERISA  or  Section  4975  of the  Code,  or a
materially  similar  characterization  under any  Similar  Law,  shall be deemed
absolutely null and void ab initio.

     (l) Each Person who has or acquires any Ownership  Interest shall be deemed
by the acceptance or acquisition of such Ownership Interest to have agreed to be
bound by the following  provisions  and the rights of each Person  acquiring any
Ownership Interest are expressly subject to the following provisions:

     (i)       Each Person acquiring or holding any Ownership  Interest shall be
               a  Permitted  Transferee  and  shall  not  acquire  or hold  such
               Ownership Interest as agent (including a broker, nominee or other
               middleman)  on  behalf  of any  Person  that  is not a  Permitted
               Transferee. Any such Person shall promptly notify the Certificate
               Registrar of any change or impending change in its status (or the
               status of the beneficial  owner of such Ownership  Interest) as a
               Permitted  Transferee.  Any  acquisition  described  in the first
               sentence  of  this  Section  5.02(l)  by a  Person  who  is not a
               Permitted  Transferee or by a Person who is acting as an agent of
               a Person who is not a Permitted  Transferee  shall be void and of
               no  effect,  and  the  immediately  preceding  owner  who  was  a
               Permitted   Transferee   shall  be  restored  to  registered  and
               beneficial  ownership  of the  Ownership  Interest  as  fully  as
               possible.

     (ii)      No Ownership  Interest may be  Transferred,  and no such Transfer
               shall be  registered  in the  Certificate  Register,  without the
               express  written consent of the  Certificate  Registrar,  and the
               Certificate Registrar shall not recognize the Transfer,  and such
               proposed  Transfer  shall not be effective,  without such consent
               with respect thereto. In connection with any proposed Transfer of
               any Ownership  Interest,  the Certificate  Registrar  shall, as a
               condition to such consent, (x) require delivery to it in form and
               substance  satisfactory to it, and the proposed  transferee shall
               deliver  to  the  Certificate   Registrar  and  to  the  proposed
               transferor  an affidavit in  substantially  the form  attached as
               Exhibit C-1 (a "Transferee Affidavit") of the proposed transferee
               (A) that such proposed  transferee is a Permitted  Transferee and
               (B) stating that (i) the  proposed  transferee  historically  has
               paid its debts as they have come due and  intends to do so in the
               future,  (ii) the proposed  transferee  understands  that, as the
               holder of an  Ownership  Interest,  it may incur  liabilities  in
               excess of cash flows  generated by the residual  interest,  (iii)
               the  proposed  transferee  intends to pay taxes  associated  with
               holding the  Ownership  Interest  as they  become  due,  (iv) the
               proposed  transferee will not transfer the Ownership  Interest to
               any Person that does not provide a Transferee  Affidavit or as to
               which the  proposed  transferee  has actual  knowledge  that such
               Person  is not a  Permitted  Transferee  or is acting as an agent
               (including  a broker,  nominee or other  middleman)  for a Person
               that  is  not  a  Permitted  Transferee,  and  (v)  the  proposed
               transferee  expressly  agrees  to be bound by and to abide by the
               provisions  of  this  Section  5.02(e)  and  (y)  other  than  in
               connection with the initial  issuance of the Class R and Class LR
               Certificates,  require a statement  from the proposed  transferor
               substantially   in  the  form   attached   as  Exhibit  C-2  (the
               "Transferor Letter"),  that the proposed transferor has no actual
               knowledge  that  the  proposed  transferee  is  not  a  Permitted
               Transferee and has no actual knowledge or reason to know that the
               proposed   transferee's   statements  in  the  preceding  clauses
               (x)(B)(i) or (iii) are false.

     (iii)     Notwithstanding  the  delivery  of a  Transferee  Affidavit  by a
               proposed  transferee  under clause (ii) above,  if a  Responsible
               Officer of the  Certificate  Registrar has actual  knowledge that
               the  proposed  transferee  is  not  a  Permitted  Transferee,  no
               Transfer to such proposed  transferee  shall be effected and such
               proposed  Transfer  shall not be  registered  on the  Certificate
               Register; provided, however, that the Certificate Registrar shall
               not be  required  to conduct  any  independent  investigation  to
               determine   whether  a  proposed   transferee   is  a   Permitted
               Transferee.  Upon notice to the Certificate  Registrar that there
               has  occurred a Transfer  to any  Person  that is a  Disqualified
               Organization or an agent thereof (including a broker, nominee, or
               middleman) in contravention of the foregoing restrictions, and in
               any event not later than 60 days after a request for  information
               from the  transferor of such Ownership  Interest,  or such agent,
               the Certificate Registrar and the Trustee agree to furnish to the
               IRS and the transferor of such  Ownership  Interest or such agent
               such information  necessary to the application of Section 860E(e)
               of the Code as may be  required by the Code,  including,  but not
               limited to, the  present  value of the total  anticipated  excess
               inclusions  with respect to such Class R or Class LR  Certificate
               (or portion  thereof)  for periods  after such  Transfer.  At the
               election  of the  Certificate  Registrar  and  the  Trustee,  the
               Certificate Registrar and the Trustee may charge a reasonable fee
               for computing and furnishing  such  information to the transferor
               or to such agent referred to above; provided,  however, that such
               Persons  shall  in no  event  be  excused  from  furnishing  such
               information.

     SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates.

     If  (i)  any  mutilated  Certificate  is  surrendered  to  the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as may be required by it
to save it, the Trustee and the Master Servicer  harmless,  then, in the absence
of actual knowledge by a Responsible  Officer of the Certificate  Registrar that
such Certificate has been acquired by a bona fide purchaser,  the Trustee or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and Percentage Interest.  Upon the issuance of any new Certificate
under this Section 5.03, the Certificate  Registrar may require the payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in relation  thereto and any other expenses  (including the fees and expenses of
the Certificate  Registrar)  connected  therewith.  Any replacement  Certificate
issued pursuant to this Section 5.03 shall constitute  complete and indefeasible
evidence of ownership  of the  corresponding  interest in the Trust Fund,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

     SECTION 5.04. Appointment of Paying Agent.

     The  Trustee  may  appoint  a  paying  agent  for  the  purpose  of  making
distributions to Certificateholders  pursuant to Section 4.01. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Master  Servicer,  to
execute and deliver to the Master  Servicer  and the  Trustee an  instrument  in
which such Paying  Agent shall  agree with the Master  Servicer  and the Trustee
that  such  Paying  Agent  will  hold all  sums  held by it for the  payment  to
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto until such sums have been paid to the  Certificateholders or disposed of
as otherwise  provided  herein.  The initial  Paying Agent shall be the Trustee.
Except for LaSalle  National Bank, as the initial Paying Agent, the Paying Agent
shall at all times be an entity having a long-term  unsecured  debt rating of at
least  "AA" by Fitch  and S&P and  "Aa2"  by  Moody's,  or  shall  be  otherwise
acceptable to each Rating Agency.

     SECTION 5.05. Access to Certificateholders' Names and Addresses.

     (a) If any  Certificateholder  (for  purposes  of  this  Section  5.05,  an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders,  the  Certificate  Registrar  shall  furnish  or cause to be
furnished  to  such  Applicant  a  list  of  the  names  and  addresses  of  the
Certificateholders  as of the most  recent  Record  Date,  at the expense of the
Applicant.

     (b) Every  Certificateholder,  by  receiving  and holding its  Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

     SECTION 5.06. Actions of Certificateholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
agent  duly  appointed  in  writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee and, when required,  to the Depositor or the Master
Servicer.  Proof of execution of any such instrument or of a writing  appointing
any such  agent  shall be  sufficient  for any  purpose  of this  Agreement  and
conclusive in favor of the Trustee,  the Depositor and the Master  Servicer,  if
made in the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Trustee,  the Depositor or the Master Servicer in reliance  thereon,  whether or
not notation of such action is made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.

     SECTION 5.07. Authenticating Agent.

     The  Trustee  may  appoint  an  Authenticating  Agent  to  execute  and  to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Depositor and must be a corporation  organized and doing business under the laws
of the United  States of America or any  state,  having a  principal  office and
place of  business in a state and city  acceptable  to the  Depositor,  having a
combined capital and surplus of at least $15,000,000, authorized under such laws
to do a trust  business and subject to  supervision or examination by federal or
state authorities.  The Trustee shall serve as the initial  Authenticating Agent
and the Trustee hereby accepts such appointment.

     Any  corporation  into  which  the  Authenticating  Agent  may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be party, or any corporation  succeeding to the corporate  agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance  written notice of  resignation  to the Trustee and the  Depositor.  The
Trustee  may at any time  terminate  the agency of the  Authenticating  Agent by
giving  written  notice  of  termination  to the  Authenticating  Agent  and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time the  Authenticating  Agent  shall  cease to be  eligible  in
accordance with the provisions of this Section 5.07, the Trustee  promptly shall
appoint a  successor  Authenticating  Agent,  which shall be  acceptable  to the
Depositor,  and shall mail notice of such appointment to all Certificateholders.
Any successor  Authenticating Agent upon acceptance of its appointment hereunder
shall become vested with all the rights,  powers, duties and responsibilities of
its  predecessor  hereunder,   with  like  effect  as  if  originally  named  as
Authenticating  Agent  herein.  No  successor   Authenticating  Agent  shall  be
appointed unless eligible under the provisions of this Section 5.07.

     The Authenticating  Agent shall have no responsibility or liability for any
action taken by it as such at the  direction of the  Trustee.  Any  compensation
paid to the  Authenticating  Agent  shall be an  unreimbursable  expense  of the
Trustee.

     SECTION 5.08. Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Mortgage  Files as agent for the  Trustee,  by  entering  into a  Custodial
Agreement.  The  Trustee  agrees  to  comply  with the  terms of each  Custodial
Agreement and to enforce the terms and provisions  thereof against the Custodian
for the benefit of the Certificateholders.  Each Custodian shall be a depository
institution  subject to supervision by federal or state authority,  shall have a
combined  capital  and surplus of at least  $10,000,000,  shall have a long-term
debt rating of at least "BBB" from Fitch and S&P and "Baa2" from Moody's, unless
the Trustee shall have  received  prior  written  confirmation  from each Rating
Agency that the appointment of such Custodian would not cause such Rating Agency
to  withdraw,  qualify  or  downgrade  any of its  then-current  ratings  on the
Certificates, and shall be qualified to do business in the jurisdiction in which
it holds any Mortgage  File.  Each  Custodial  Agreement  may be amended only as
provided in Section 10.07.  Any  compensation  paid to the Custodian shall be an
unreimbursable  expense of the Trustee.  The Trustee  shall serve as the initial
Custodian.  The Custodian, if the Custodian is not the Trustee, shall maintain a
fidelity  bond in the form and amount  that are  customary  for  securitizations
similar to the  securitization  evidenced  by this  Agreement,  with the Trustee
named as loss payee.  The  Custodian  shall be deemed to have complied with this
provision if one of its  respective  Affiliates  has such fidelity bond coverage
and,  by the terms of such  fidelity  bond,  the  coverage  afforded  thereunder
extends to the Custodian.  In addition, the Custodian shall keep in force during
the term of this  Agreement  a policy or  policies of  insurance  covering  loss
occasioned  by the  errors  and  omissions  of its  officers  and  employees  in
connection  with its  obligations  hereunder  in the form  and  amount  that are
customary for  securitizations  similar to the securitization  evidenced by this
Agreement, with the Trustee named as loss payee. All fidelity bonds and policies
of errors and  omissions  insurance  obtained  under this  Section 5.08 shall be
issued by a Qualified  Insurer,  or by any other insurer,  that, as confirmed by
each Rating Agency in writing to the Trustee,  would not in and of itself result
in the downgrade,  withdrawal or qualification of any of the ratings assigned to
any Class of Certificates.



<PAGE>



                                   ARTICLE VI

           THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL SERVICER

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

     The Depositor,  the Master Servicer and the Special  Servicer each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement.  Each of the Master Servicer and the Special Servicer
shall  indemnify the  Depositor,  and any  employee,  director or officer of the
Depositor, and the Trust Fund and hold the Depositor and any employee,  director
or  officer of the  Depositor,  and the Trust Fund  harmless  against  any loss,
liability or expense incurred by such parties (i) in connection with any willful
misconduct,  bad faith,  fraud or negligence in the performance of duties of the
Master  Servicer  or the Special  Servicer,  as the case may be, or by reason of
negligent disregard of the Master Servicer's or Special Servicer's,  as the case
may be,  obligations or duties  hereunder,  or (ii) as a result of the breach by
the Master Servicer or the Special  Servicer,  as the case may be, of any of its
representations or warranties contained herein.

     SECTION 6.02. Merger or Consolidation of the Master Servicer.

     Subject to the following  paragraph,  the Master Servicer will keep in full
effect its existence,  rights and good standing as a corporation  under the laws
of the State of California and will not jeopardize its ability to do business in
each  jurisdiction  in which the Mortgaged  Properties are located or to protect
the validity and  enforceability  of this Agreement,  the Certificates or any of
the Mortgage Loans and to perform its respective duties under this Agreement.

     The Master Servicer may be merged or consolidated  with or into any Person,
or transfer all or substantially  all of its assets to any Person, in which case
any Person  resulting  from any merger or  consolidation  to which it shall be a
party, or any Person  succeeding to its business,  shall be the successor of the
Master  Servicer  hereunder,  and  shall be deemed  to have  assumed  all of the
liabilities of the Master Servicer hereunder, if each of the Rating Agencies has
confirmed in writing that such merger or consolidation or transfer of assets and
succession,  in and of  itself,  will not cause a  downgrade,  qualification  or
withdrawal  of the then current  ratings  assigned by such Rating  Agency to any
Class of Certificates.

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

     Subject to Section 6.01,  neither the Depositor,  the Master Servicer,  the
Special Servicer nor any of the directors,  officers, employees or agents of the
Depositor  or the Master  Servicer  or the Special  Servicer  shall be under any
liability to the Trust Fund or the  Certificateholders  for any action taken, or
for  refraining  from the taking of any action,  in good faith  pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the Depositor or the Master  Servicer or the Special  Servicer
or any such Person against liability which would be imposed by reason of (i) any
breach of warranty  or  representation,  or other  specific  liability  provided
herein,  with respect to such respective  party or (ii) any willful  misconduct,
bad faith,  fraud or  negligence  in the  performance  of duties or by reason of
reckless  disregard  of  obligations  or duties  hereunder  with respect to such
respective party. The Depositor,  the Master Servicer,  the Special Servicer and
any director,  officer,  employee or agent of the Depositor, the Master Servicer
or the  Special  Servicer  may rely in good  faith on any  document  of any kind
which, prima facie, is properly executed and submitted by any appropriate Person
respecting any matters arising  hereunder.  The Depositor,  the Master Servicer,
the  Special  Servicer  and any  director,  officer,  employee  or  agent of the
Depositor or the Master  Servicer or the Special  Servicer  shall be indemnified
and held  harmless  by the Trust Fund  against  any loss,  liability  or expense
incurred in connection with, or relating to, this Agreement or the Certificates,
other than any loss,  liability or expense  (including  legal fees and expenses)
(i) incurred by reason of willful misconduct,  bad faith, fraud or negligence in
the  performance  of duties  hereunder  or by reason of  reckless  disregard  of
obligations or duties hereunder,  in each case by the Person being  indemnified;
(ii) imposed by any taxing  authority if such loss,  liability or expense is not
specifically  reimbursable pursuant to the terms of this Agreement or (iii) with
respect to any such party, resulting from the breach by such party of any of its
representations  or warranties  contained herein.  Neither the Depositor nor the
Master Servicer nor the Special Servicer shall be under any obligation to appear
in,  prosecute or defend any legal  action  unless such action is related to its
respective  duties under this Agreement and in its opinion does not expose it to
any expense or liability;  provided,  however,  that the Depositor or the Master
Servicer or the Special Servicer may in its discretion undertake any such action
related to its  obligations  hereunder  which it may deem necessary or desirable
with respect to this  Agreement and the rights and duties of the parties  hereto
and the interests of the Certificateholders  hereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom shall be
expenses, costs and liabilities of the Trust Fund, and the Depositor, the Master
Servicer and the Special  Servicer  shall be entitled to be reimbursed  therefor
from the Collection Account as provided in Section 3.06 of this Agreement.

     SECTION 6.04.  Limitation on Resignation of the Master
                    Servicer or Special Servicer.

     (a) Each of the Master  Servicer  and the Special  Servicer  may assign its
respective  rights and delegate its respective duties and obligations under this
Agreement,  provided  that:  (i) the  purchaser  or  transferee  accepting  such
assignment and delegation  (A) shall be  satisfactory  to the Trustee and to the
Depositor,  (B) shall be an established  mortgage finance  institution,  bank or
mortgage servicing  institution,  organized and doing business under the laws of
any state of the United  States or the  District of Columbia,  authorized  under
such laws to  perform  the duties of a servicer  of  mortgage  loans or a Person
resulting from a merger,  consolidation  or succession  that is permitted  under
Section 6.02, and (C) shall execute and deliver to the Trustee an agreement,  in
form and substance  reasonably  satisfactory  to the Trustee,  which contains an
assumption by such Person of the due and punctual  performance and observance of
each covenant and  condition to be performed or observed by the Master  Servicer
or the Special Servicer, as the case may be, under this Agreement from and after
the date of such  agreement;  (ii) as  confirmed  by a letter  from each  Rating
Agency  delivered to the Trustee,  each Rating Agency's rating or ratings of the
Regular  Certificates  in effect  immediately  prior to such  assignment,  sale,
transfer or  delegation  will not be  qualified,  downgraded  or  withdrawn as a
result of such  assignment,  sale,  transfer  or  delegation;  (iii) the  Master
Servicer or the Special  Servicer  shall not be  released  from its  obligations
under this Agreement  that arose prior to the effective date of such  assignment
and delegation under this Section 6.04; and (iv) the rate at which the Servicing
Fee or Special Servicing Compensation,  as applicable (or any component thereof)
is calculated shall not exceed the rate then in effect.  Upon acceptance of such
assignment and  delegation,  the purchaser or transferee  shall be the successor
Master Servicer or Special Servicer, as applicable, hereunder.

     (b) Except as provided in this Section  6.04,  the Master  Servicer and the
Special Servicer shall not resign from their  respective  obligations and duties
hereby imposed on them except upon  determination that such duties hereunder are
no longer  permissible under applicable law. Any such  determination  permitting
the resignation of the Master Servicer or the Special  Servicer,  as applicable,
shall be evidenced by an Opinion of Counsel  (obtained at the  resigning  Master
Servicer's  or Special  Servicer's  expense)  to such  effect  delivered  to the
Trustee.

     No resignation or removal of the Master Servicer or the Special Servicer as
contemplated  herein  shall  become  effective  until the Trustee or a successor
Master Servicer or Special Servicer shall have assumed the Master  Servicer's or
the Special  Servicer's  responsibilities,  duties,  liabilities and obligations
hereunder.  If no successor  Master Servicer or Special Servicer can be obtained
to perform such  obligations  for the same  compensation to which the terminated
Master Servicer or Special Servicer would have been entitled, additional amounts
payable to such successor  Master Servicer or Special  Servicer shall be treated
as Realized Losses.

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

     The Master  Servicer and the Special  Servicer  shall afford the Depositor,
the Trustee and the Rating  Agencies,  upon  reasonable  notice,  during  normal
business  hours access to all records  maintained by it in respect of its rights
and  obligations  hereunder  and  access to its  officers  responsible  for such
obligations.  Upon request,  the Master Servicer and the Special  Servicer shall
furnish to the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee its most recent annual financial  statements and such other  information
in its  possession  regarding its  business,  affairs,  property and  condition,
financial  or  otherwise  as  the  party  requesting  such  information,  in its
reasonable  judgment,  determines  to be  relevant  to  the  performance  of the
obligations  hereunder  of the Master  Servicer  and the Special  Servicer.  The
Depositor  may, but is not obligated to,  enforce the  obligations of the Master
Servicer or the Special Servicer  hereunder which are in default and may, but is
not  obligated  to,  perform,  or cause a designee  to  perform,  any  defaulted
obligation of such Person hereunder or exercise its rights  hereunder,  provided
that the Master  Servicer and the Special  Servicer shall not be relieved of any
of their obligations hereunder by virtue of such performance by the Depositor or
its  designee.  In the event the Depositor or its designee  undertakes  any such
action it will be  reimbursed by the Trust Fund from the  Collection  Account as
provided in Section 3.06 and Section  6.03 hereof to the extent not  recoverable
from the Master  Servicer  or  Special  Servicer,  as  applicable.  Neither  the
Depositor nor the Trustee and neither the Master  Servicer,  with respect to the
Special Servicer, nor the Special Servicer, with respect to the Master Servicer,
shall have any  responsibility  or liability for any action or failure to act by
the Master Servicer or the Special Servicer and neither such Person is obligated
to monitor or supervise the  performance  of the Master  Servicer or the Special
Servicer under this Agreement or otherwise.

     Neither the Master  Servicer  nor the Special  Servicer  shall be under any
obligation to disclose confidential or proprietary  information pursuant to this
Section.

     SECTION  6.06.   Master  Servicer or Special Servicer
                      as Owner of a Certificate.

     The Master  Servicer or an Affiliate of the Master  Servicer or the Special
Servicer or an Affiliate of the Special  Servicer may become the Holder (or with
respect to a Global  Certificate,  Beneficial Owner) of any Certificate with the
same  rights it would have if it were not the  Master  Servicer  or the  Special
Servicer or an Affiliate thereof, except as otherwise expressly provided herein.
If, at any time during which the Master  Servicer or the Special  Servicer or an
Affiliate  of the  Master  Servicer  or the  Special  Servicer  is the Holder or
Beneficial Owner of any Certificate, the Master Servicer or the Special Servicer
proposes to take action  (including  for this purpose,  omitting to take action)
that (i) is not  expressly  prohibited by the terms hereof and would not, in the
Master  Servicer's or the Special  Servicer's good faith  judgment,  violate the
Servicing  Standard,  and  (ii)  if  taken,  might  nonetheless,  in the  Master
Servicer's or the Special Servicer's good faith judgment, be considered by other
Persons to violate the Servicing  Standard,  the Master  Servicer or the Special
Servicer  may seek the  approval  of the  Certificateholders  to such  action by
delivering to the Trustee a written  notice that (i) states that it is delivered
pursuant to this Section 6.06, (ii)  identifies the Percentage  Interest in each
Class of Certificates  beneficially  owned by the Master Servicer or the Special
Servicer or an Affiliate  of the Master  Servicer or the Special  Servicer,  and
(iii) describes in reasonable  detail the action that the Master Servicer or the
Special  Servicer  proposes to take.  The Trustee,  upon receipt of such notice,
shall forward it to the  Certificateholders  (other than the Master Servicer and
its  Affiliates  or the Special  Servicer and its  Affiliates,  as  appropriate)
together with such  instructions  for response as the Trustee  shall  reasonably
determine.  If at any time  Certificateholders  holding  greater than 50% of the
Voting  Rights  of all  Certificateholders  (calculated  without  regard  to the
Certificates  beneficially owned by the Master Servicer or its Affiliates or the
Special  Servicer  or its  Affiliates)  shall have  consented  in writing to the
proposal  described  in the written  notice,  and if the Master  Servicer or the
Special Servicer shall act as proposed in the written notice,  such action shall
be deemed to comply with the Servicing  Standard.  The Trustee shall be entitled
to  reimbursement  from  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  of the reasonable expenses of the Trustee incurred pursuant to this
paragraph.  It is not the  intent of the  foregoing  provision  that the  Master
Servicer or the Special  Servicer be permitted to invoke the procedure set forth
herein with respect to routine  servicing matters arising  hereunder,  except in
the case of unusual circumstances.



<PAGE>



                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default.

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

     (i)       any  failure by the Master  Servicer  to remit to the  Collection
               Account or any  failure by the  Master  Servicer  to remit to the
               Trustee for deposit  into the  Lower-Tier  Distribution  Account,
               Upper-Tier  Distribution Account,  Deferred Interest Distribution
               Account or the Class Q Distribution  Account, any amount required
               to be  so  remitted  by  the  Master  Servicer  (including  a P&I
               Advance)  pursuant to, and at the time  specified by the terms of
               this Agreement,  which failure is not remedied by 11:00 a.m., New
               York City  time,  on the  related  Distribution  Date  (provided,
               however,  that the Master Servicer will pay the Trustee  interest
               on such late payment at the prime rate until such late payment is
               received by the Trustee);

     (ii)      any failure on the part of the Master Servicer duly to observe or
               perform in any  material  respect any of its other  covenants  or
               agreements,  or the  material  breach of its  representations  or
               warranties on the part of the Master  Servicer  contained in this
               Agreement,  which  continues  unremedied  for a period of 30 days
               after the date on which written notice of such failure or breach,
               requiring  the same to be remedied,  shall have been given to the
               Master Servicer by the Depositor or the Trustee, or to the Master
               Servicer,  the  Depositor  and  the  Trustee  by the  Holders  of
               Certificates  evidencing  Percentage Interests of at least 25% of
               any Class affected thereby;  provided that if such default is not
               capable of being  cured  within such 30 day period and the Master
               Servicer is diligently  pursuing such cure,  the Master  Servicer
               shall  be  entitled  to an  additional  30 day  period;  provided
               further  that the  failure of the Master  Servicer to perform any
               covenant or agreement contained herein (other than as provided in
               clause (i) above) as a result of an  inconsistency  between  this
               Agreement  and any Loan Document  shall not be a Master  Servicer
               Event of Default hereunder;

     (iii)     confirmation in writing by any Rating Agency that not terminating
               the  Master  Servicer   would,  in  and  of  itself,   cause  the
               then-current  rating  assigned to any Class of Certificates to be
               qualified, withdrawn, or downgraded;

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

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

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

     (vii)     the  Master  Servicer  shall  fail to make any  Property  Advance
               required to be made by the Master Servicer  hereunder (whether or
               not the Trustee or the Fiscal Agent makes such Property Advance),
               which failure  continues  unremedied for a period of fifteen (15)
               days after the date on which such  Advance  was first due (or for
               any shorter period as may be required,  if  applicable,  to avoid
               any lapse in insurance  coverage  required  under any Mortgage or
               this Agreement with respect to any Mortgaged Property or to avoid
               any  foreclosure  or similar action with respect to any Mortgaged
               Property  by  reason of a failure  to pay real  estate  taxes and
               assessments); provided, however, that in the event the Trustee or
               the Fiscal Agent makes a required  Property  Advance  pursuant to
               Section  3.22(b) due to the Master  Servicer's  failure to make a
               required  Property  Advance,  such Event of Default  shall  occur
               immediately  upon the  making  of such  Property  Advance  by the
               Trustee or the Fiscal Agent;

then,  and in each and every such case,  so long as a Master  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Master Servicer.

     In the event that the Master Servicer is also the Special  Servicer and the
Master  Servicer is  terminated  as provided in this  Section  7.01,  the Master
Servicer shall also be terminated as Special Servicer.

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

     (i)       any  failure by the Special  Servicer to remit to the  Collection
               Account  any amount  required to be so  deposited  by the Special
               Servicer  pursuant  to,  and  at  the  time  specified,   and  in
               accordance with the terms of this Agreement;

     (ii)      any failure on the part of the Special  Servicer  duly to observe
               or perform in any material  respect any other of the covenants or
               agreements,  or the  material  breach of any  representations  or
               warranties on the part of the Special Servicer  contained in this
               Agreement,  which  continues  unremedied  for a period of 30 days
               after the date on which written notice of such failure or breach,
               requiring  the same to be remedied,  shall have been given to the
               Special  Servicer  by the Master  Servicer,  the  Depositor,  the
               Trustee or by the Holders of Certificates  evidencing  Percentage
               Interests of at least 25% of any Class affected thereby;

     (iii)     confirmation  in  writing by any Rating  Agency  that  failure to
               remove the  Special  Servicer  would,  in and of itself,  cause a
               downgrade,  qualification  or  withdrawal  of  the  then  current
               ratings assigned to any Class of Certificates;

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

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

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

then,  and in each and every such case, so long as a Special  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Special Servicer.

     (c) In the event  that the  Master  Servicer  or the  Special  Servicer  is
terminated  pursuant  to this  Section  7.01,  the Trustee  shall,  by notice in
writing to the Master Servicer or the Special Servicer,  as the case may be (the
"Terminated  Party"),  terminate all of its rights and obligations  (but not the
liabilities for actions and omissions  occurring prior hereto) of the Terminated
Party under this  Agreement  and in and to the  Mortgage  Loans and the proceeds
thereof,  other than any rights the  Terminated  Party may have  hereunder  as a
Certificateholder  and any rights or obligations  that accrued prior to the date
of such termination (including the right to receive all amounts accrued or owing
to it under this  Agreement,  plus  interest at the Advance Rate on such amounts
until  received to the extent  such  amounts  bear  interest as provided in this
Agreement, with respect to periods prior to the date of such termination and the
right to the benefits of Section 6.03 notwithstanding any such termination).  On
or after the receipt by the Terminated Party of such written notice,  all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates  (except  that the  Terminated  Party shall  retain its rights as a
Certificateholder in the event and to the extent that it is a Certificateholder)
or the Mortgage  Loans or otherwise,  shall pass to and be vested in the Trustee
pursuant  to and under this  Section  and,  without  limitation,  the Trustee is
hereby authorized and empowered to execute and deliver,  on behalf of and at the
expense of the Terminated Party, as attorney-in-fact  or otherwise,  any and all
documents  and other  instruments,  and to do or  accomplish  all other  acts or
things  necessary  or  appropriate  to effect  the  purposes  of such  notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage Loans and related documents, or otherwise.  The Master Servicer and
the Special Servicer each agrees that, in the event it is terminated pursuant to
this  Section  7.01,  it shall  promptly  (and in any  event  no later  than ten
Business  Days  subsequent  to such notice)  provide,  at its own  expense,  the
Trustee or a  successor  Master  Servicer  or  successor  Special  Servicer,  as
applicable,  with all  documents  and records  requested  by the Trustee or such
successor  Master  Servicer or successor  Special  Servicer,  as applicable,  to
enable the  Trustee or such  successor  Master  Servicer  or  successor  Special
Servicer,  as applicable,  to assume its functions  hereunder,  and to cooperate
with  the  Trustee  and  the  successor  to its  responsibilities  hereunder  in
effecting  the  termination  of  its   responsibilities  and  rights  hereunder,
including,  without limitation, the transfer to the successor Master Servicer or
successor Special Servicer or the Trustee, as applicable,  for administration by
it of all cash amounts  which shall at the time be or should have been  credited
by the Master Servicer or the Special  Servicer to the Collection  Account,  any
REO Account or Lock-Box  Account or shall thereafter be received with respect to
the Mortgage  Loans,  and shall  promptly  provide the Trustee or such successor
Master  Servicer  or  Special  Servicer  (which may  include  the  Trustee),  as
applicable, all documents and records reasonably requested by it, such documents
and records to be provided in such form as the Trustee or such successor  Master
Servicer or Special Servicer shall reasonably request (including electromagnetic
form),  to enable it to assume  the  Master  Servicer's  or  Special  Servicer's
function  hereunder.  All  reasonable  costs and  expenses of the Trustee or the
successor Master Servicer or successor  Special Servicer  incurred in connection
with transferring the Mortgage Files to the successor Master Servicer or Special
Servicer and amending  this  Agreement to reflect such  succession  as successor
Master  Servicer or  successor  Special  Servicer  pursuant to this Section 7.01
shall be paid by the  predecessor  Master Servicer or the Special  Servicer,  as
applicable,  upon  presentation  of reasonable  documentation  of such costs and
expenses.  If the predecessor  Master Servicer or Special  Servicer (as the case
may be) has not  reimbursed  the  Trustee or the  successor  Master  Servicer or
Special  Servicer for such  expenses  within 90 days after the  presentation  of
reasonable  documentation,  such expense  shall be reimbursed by the Trust Fund;
provided  that the  Terminated  Party  shall  not  thereby  be  relieved  of its
liability for such expenses.

     SECTION 7.02. Trustee to Act; Appointment of Successor.

     On and after the time the Master Servicer or the Special Servicer  receives
a notice of  termination  pursuant to Section  7.01,  the  Trustee  shall be its
successor in all respects in its capacity as Master Servicer or Special Servicer
under this Agreement and the  transactions set forth or provided for herein and,
except as provided herein, shall be subject to all the responsibilities, duties,
limitations on liability and liabilities relating thereto and arising thereafter
placed on the Master  Servicer or Special  Servicer by the terms and  provisions
hereof; provided,  however, that (i) the Trustee shall have no responsibilities,
duties,  liabilities or  obligations  with respect to any act or omission of the
Master Servicer or Special Servicer and (ii) any failure to perform, or delay in
performing,  such duties or  responsibilities  caused by the Terminated  Party's
failure to provide, or delay in providing, records, tapes, disks, information or
monies  shall not be  considered  a default  by such  successor  hereunder.  The
Trustee, as successor Master Servicer or successor Special Servicer,  shall have
the same right to indemnification as the Master Servicer or Special Servicer, as
applicable,  had under  this  Agreement  prior to the Master  Servicer's  or the
Special Servicer's  termination.  The appointment of a successor Master Servicer
or successor  Special Servicer shall not affect any liability of the predecessor
Master  Servicer  or  Special  Servicer  which  may  have  arisen  prior  to its
termination  as Master  Servicer or Special  Servicer.  The Trustee shall not be
liable for any of the  representations  and warranties of the Master Servicer or
Special Servicer herein or in any related document or agreement, for any acts or
omissions of the predecessor Master Servicer or predecessor  Special Servicer or
for any losses  incurred in respect of any  Permitted  Investment  by the Master
Servicer pursuant to Section 3.07 hereunder nor shall the Trustee be required to
purchase any Mortgage Loan hereunder.  As compensation  therefor, the Trustee as
successor Master Servicer or successor Special Servicer shall be entitled to the
Servicing Fee or Special Servicing  Compensation,  as applicable,  and all funds
relating  to the  Mortgage  Loans that  accrue  after the date of the  Trustee's
succession  to which the Master  Servicer  or Special  Servicer  would have been
entitled  if the  Master  Servicer  or  Special  Servicer,  as  applicable,  had
continued  to act  hereunder.  In the  event  any  Advances  made by the  Master
Servicer,  the Special Servicer and the Trustee or the Fiscal Agent shall at any
time be  outstanding,  or any amounts of interest  thereon  shall be accrued and
unpaid,  all amounts available to repay Advances and interest hereunder shall be
applied  entirely to the  Advances  made by the Trustee or the Fiscal Agent (and
the accrued and unpaid interest thereon), until such Advances and interest shall
have been repaid in full.  Notwithstanding  the above,  the  Trustee  may, if it
shall be  unwilling  to so act,  or shall,  if it is unable to so act, or if the
Holders of Certificates  entitled to at least 25% of the aggregate Voting Rights
so request in writing to the  Trustee,  or if neither the Trustee nor the Fiscal
Agent is rated by each Rating  Agency in one of its two highest  long-term  debt
rating categories or if the Rating Agencies do not provide written  confirmation
that the succession of the Trustee,  as Master Servicer or Special Servicer,  as
applicable, will not cause a downgrade,  qualification or withdrawal of the then
current ratings assigned to the Certificates,  promptly  appoint,  or petition a
court of  competent  jurisdiction  to appoint,  any  established  mortgage  loan
servicing institution,  the appointment of which will not result in a downgrade,
qualification  or withdrawal of the then current  rating or ratings  assigned to
any Class of Certificates as evidenced in writing by each Rating Agency,  as the
successor to the Master Servicer or Special Servicer,  as applicable,  hereunder
in the  assumption  of  all or any  part  of  the  responsibilities,  duties  or
liabilities of the Master Servicer or Special Servicer hereunder. No appointment
of a successor to the Master  Servicer or Special  Servicer  hereunder  shall be
effective until the assumption by such successor of all the Master Servicer's or
Special Servicer's  responsibilities,  duties and liabilities hereunder. Pending
appointment  of a successor to the Master  Servicer (or the Special  Servicer if
the Special Servicer is also the Master Servicer) hereunder,  unless the Trustee
shall be  prohibited  by law  from so  acting,  the  Trustee  shall  act in such
capacity as herein above provided. Pending the appointment of a successor to the
Special Servicer,  unless the Master Servicer is also the Special Servicer,  the
Master Servicer shall act in such capacity.  In connection with such appointment
and assumption  described herein, the Trustee may make such arrangements for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that permitted the Terminated Party hereunder, provided, further, that
if no  successor  to  the  Terminated  Party  can be  obtained  to  perform  the
obligations of such Terminated Party hereunder, additional amounts shall be paid
to such  successor and such amounts in excess of that  permitted the  Terminated
Party shall be treated as Realized  Losses.  The  Depositor,  the  Trustee,  the
Master  Servicer or Special  Servicer and such successor shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.

     SECTION 7.03. Notification to Certificateholders.

     (a) Upon any termination pursuant to Section 7.01 above or appointment of a
successor to the Master Servicer or the Special Servicer, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

     (b) Within 30 days after the  occurrence of any Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
transmit by mail to all Holders of Certificates and to each Rating Agency notice
of such Event of Default,  unless such Event of Default shall have been cured or
waived.

     SECTION 7.04. Other Remedies of Trustee.

     During the continuance of any Master Servicer Event of Default or a Special
Servicer  Event of Default  when the Master  Servicer is also serving as Special
Servicer,  so long as such Master Servicer Event of Default or Special  Servicer
Event of Default, if applicable,  shall not have been remedied,  the Trustee, in
addition to the rights  specified in Section 7.01,  shall have the right, in its
own name as trustee of an express  trust,  to take all actions now or  hereafter
existing at law, in equity or by statute to enforce its rights and  remedies and
to  protect  the  interests,  and  enforce  the  rights  and  remedies,  of  the
Certificateholders  (including the  institution and prosecution of all judicial,
administrative  and other proceedings and the filing of proofs of claim and debt
in connection  therewith).  In such event, the legal fees, expenses and costs of
such action and any liability resulting  therefrom shall be expenses,  costs and
liabilities  of the  Trust  Fund,  and  the  Trustee  shall  be  entitled  to be
reimbursed  therefor  from the  Collection  Account as provided in Section 3.06.
Except as otherwise expressly provided in this Agreement, no remedy provided for
by this  Agreement  shall be exclusive of any other  remedy,  and each and every
remedy shall be  cumulative  and in addition to any other remedy and no delay or
omission to exercise  any right or remedy  shall impair any such right or remedy
or shall be deemed to be a waiver of any  Master  Servicer  Event of  Default or
Special Servicer Event of Default, if applicable.

     SECTION 7.05. Waiver of Past Events of Default; Termination.

     The Holders of Certificates  (other than the Master Servicer or the Special
Servicer,  as  applicable)  evidencing  not less than  66-2/3% of the  aggregate
Voting Rights of the Certificates  (exclusive of such  Certificates  held by the
Master  Servicer  or the  Special  Servicer)  may,  on behalf of all  Holders of
Certificates,  waive any default by the Master  Servicer or Special  Servicer in
the  performance of its  obligations  hereunder and its  consequences,  except a
default in making any required deposits  (including P&I Advances) to or payments
from  the  Collection  Account  or the  Lower-Tier  Distribution  Account  or in
remitting payments as received,  in each case in accordance with this Agreement.
Upon any such waiver of a past default,  such default shall cease to exist,  and
any Event of Default arising therefrom shall be deemed to have been remedied for
every purpose of this  Agreement.  No such waiver shall extend to any subsequent
or other default or impair any right consequent thereon.  Any costs and expenses
incurred by the Trustee in connection with such default and prior to such waiver
shall  be  reimbursed  by the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  promptly upon demand  therefor and if not reimbursed to the Trustee
within 90 days of such  demand,  from the Trust Fund;  provided,  that the Trust
Fund shall be  reimbursed  by the Master  Servicer or the Special  Servicer,  as
applicable,  to the extent such amounts are  reimbursed  to the Trustee from the
Trust Fund.



<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of Trustee.

     (a) The Trustee,  prior to the occurrence of an Event of Default of which a
Responsible  Officer of the Trustee has actual knowledge and after the curing or
waiver of all Events of Default which may have  occurred,  undertakes to perform
such duties and only such duties as are specifically set forth in this Agreement
and no permissive right of the Trustee shall be construed as a duty.  During the
continuance of an Event of Default of which a Responsible Officer of the Trustee
has actual  knowledge,  the Trustee,  subject to the provisions of Sections 7.02
and 7.04,  shall  exercise  such of the rights  and powers  vested in it by this
Agreement,  and use the same  degree of care and skill in their  exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.

     (b) The Trustee, upon receipt of any resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform  on their  face to the  requirements  of this  Agreement  to the  extent
specifically set forth herein; provided, however, that, the Trustee shall not be
responsible  for the  accuracy or content of any such  resolution,  certificate,
statement,  opinion,  report, document, order or other instrument provided to it
hereunder.  If any such  instrument  is found not to  conform on its face to the
requirements of this Agreement in a material manner, the Trustee shall request a
corrected  instrument,  and if the  instrument is not corrected to the Trustee's
reasonable  satisfaction,  the  Trustee  will  provide  notice  thereof  to  the
Certificateholders.

     (c)  Neither the Trustee  nor any of its  officers,  directors,  employees,
agents or  "control"  persons  within  the  meaning  of the Act  shall  have any
liability arising out of or in connection with this Agreement,  provided,  that,
subject to Section  8.02, no provision of this  Agreement  shall be construed to
relieve the Trustee,  or any such person,  from  liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

     (i)       Prior  to the  occurrence  of an  Event  of  Default  of  which a
               Responsible  Officer of the  Trustee  has actual  knowledge,  and
               after the curing or waiver of all such  Events of  Default  which
               may have  occurred,  the duties and  obligations  of the  Trustee
               shall be  determined  solely by the  express  provisions  of this
               Agreement,  the  Trustee  shall  not be  liable  except  for  the
               performance of such duties and  obligations  as are  specifically
               set forth in this Agreement,  no implied covenants or obligations
               shall be read into this Agreement against the Trustee and, in the
               absence of bad faith on the part of the Trustee,  the Trustee may
               conclusively  rely,  as to the  truth of the  statements  and the
               correctness  of  the  opinions   expressed   therein,   upon  any
               resolutions,   certificates,   statements,   reports,   opinions,
               documents,  orders or other instruments  furnished to the Trustee
               that conform on their face to the  requirements of this Agreement
               without responsibility for investigating the contents thereof;

     (ii)      The  Trustee  shall  not be  personally  liable  for an  error of
               judgment  made  in  good  faith  by  a  Responsible   Officer  or
               Responsible Officers,  unless it shall be proved that the Trustee
               was negligent in ascertaining the pertinent facts;

     (iii)     The Trustee  shall not be  personally  liable with respect to any
               action taken, suffered or omitted to be taken by it in good faith
               in  accordance  with the  direction  of Holders  of  Certificates
               entitled to greater than 50% of the Percentage Interests (or such
               other percentage as is specified  herein) of each affected Class,
               or of the aggregate Voting Rights of the  Certificates,  relating
               to the time,  method and place of conducting  any  proceeding for
               any remedy  available to the Trustee,  or exercising any trust or
               power conferred upon the Trustee, under this Agreement;

     (iv)      Neither  the  Trustee  nor  any  of  its  respective   directors,
               officers,   employees,   agents  or  control   persons  shall  be
               responsible  for any act or  omission  of any  Custodian,  Paying
               Agent or  Certificate  Registrar  that is not an Affiliate of the
               Trustee and that is selected other than by the Trustee, performed
               or omitted in compliance  with any custodial or other  agreement,
               or any act or omission of the Master Servicer,  Special Servicer,
               the  Depositor  or any other  third  Person,  including,  without
               limitation,  in connection  with actions  taken  pursuant to this
               Agreement;

     (v)       The  Trustee  shall not be under  any  obligation  to appear  in,
               prosecute or defend any legal action which is not  incidental  to
               its  respective   duties  as  Trustee  in  accordance  with  this
               Agreement  (and, if it does, all legal expenses and costs of such
               action shall be expenses  and costs of the Trust  Fund),  and the
               Trustee  shall be entitled  to be  reimbursed  therefor  from the
               Collection  Account,  unless such legal action  arises out of the
               negligence  or bad  faith  of the  Trustee  or any  breach  of an
               obligation,  representation,  warranty or covenant of the Trustee
               contained herein; and

     (vi)      The  Trustee  shall not be  charged  with  knowledge  of any act,
               failure to act or breach of any  Person  upon the  occurrence  of
               which the Trustee may be  required to act,  unless a  Responsible
               Officer of the Trustee obtains actual  knowledge of such failure.
               The  Trustee  shall be deemed  to have  actual  knowledge  of the
               Master  Servicer's or the Special  Servicer's  failure to provide
               scheduled  reports,  certificates  and  statements  when  and  as
               required  to  be  delivered  to  the  Trustee  pursuant  to  this
               Agreement.

                  None  of the  provisions  contained  in this  Agreement  shall
require either the Trustee,  in its capacity as Trustee, or the Fiscal Agent, to
expend or risk its own funds,  or  otherwise  incur  financial  liability in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights  or  powers,  if in the  opinion  of the  Trustee  or the  Fiscal  Agent,
respectively,  the  repayment of such funds or adequate  indemnity  against such
risk or liability is not  reasonably  assured to it, and none of the  provisions
contained in this  Agreement  shall in any event require the Trustee to perform,
or be responsible  for the manner of performance  of, any of the  obligations of
the Master Servicer or the Special Servicer under this Agreement,  except during
such time,  if any, as the Trustee shall be the successor to, and be vested with
the rights, duties, powers and privileges of, the Master Servicer or the Special
Servicer in accordance with the terms of this Agreement. Neither the Trustee nor
the Fiscal  Agent  shall be  required  to post any surety or bond of any kind in
connection  with its  performance  of its  obligations  under this Agreement and
neither  the  Trustee  nor the Fiscal  Agent shall be liable for any loss on any
investment of funds  pursuant to this  Agreement  (other than any funds invested
with it in its commercial capacity).

     SECTION 8.02. Certain Matters Affecting the Trustee.

     (a) Except as otherwise provided in Section 8.01:

     (i)       The Trustee may request  and/or rely upon and shall be  protected
               in  acting  or  refraining   from  acting  upon  any  resolution,
               Officers'  Certificate,  certificate  of  auditors  or any  other
               certificate,  statement,  instrument,  opinion,  report,  notice,
               request, consent, order, appraisal;

     (ii)      The Trustee may consult  with  counsel and any Opinion of Counsel
               shall  be full  and  complete  authorization  and  protection  in
               respect  of  any  action  taken  or  suffered  or  omitted  by it
               hereunder  in good faith and in  accordance  with such Opinion of
               Counsel;

     (iii)     (A) The  Trustee  shall  be  under no  obligation  to  institute,
               conduct or defend any litigation  hereunder or in relation hereto
               at   the   request,   order   or   direction   of   any   of  the
               Certificateholders, pursuant to the provisions of this Agreement,
               unless such Certificateholders  shall have offered to the Trustee
               reasonable security or indemnity against the costs,  expenses and
               liabilities  which may be incurred  therein or  thereby;  (B) the
               right of the Trustee to perform any  discretionary act enumerated
               in this  Agreement  shall  not be  construed  as a duty,  and the
               Trustee shall not be answerable  for other than its negligence or
               willful  misconduct in the  performance  of any such act; and (C)
               provided,  that  subject to the  foregoing  clause  (A),  nothing
               contained  herein shall  relieve the Trustee of the  obligations,
               upon the  occurrence  of an Event of Default  (which has not been
               cured or waived) of which a  Responsible  Officer of the  Trustee
               has actual  knowledge,  to exercise such of the rights and powers
               vested  in it by this  Agreement,  and to use the same  degree of
               care and  skill in their  exercise,  as a  prudent  person  would
               exercise  or use under the  circumstances  in the conduct of such
               person's own affairs;

     (iv)      Neither  the  Trustee  nor  any  of  its   directors,   officers,
               employees,  Affiliates,  agents or "control"  persons  within the
               meaning  of the Act shall be  personally  liable  for any  action
               taken,  suffered  or omitted  by it in good faith and  reasonably
               believed by the Trustee to be authorized or within the discretion
               or rights or powers conferred upon it by this Agreement;

     (v)       The Trustee shall not be bound to make any investigation into the
               facts  or  matters   stated  in  any   resolution,   certificate,
               statement, instrument, opinion, report, notice, request, consent,
               order,  approval,  bond  or  other  paper  or  document,   unless
               requested in writing to do so by Holders of Certificates entitled
               to at least 25% (or such other percentage as is specified herein)
               of the  Percentage  Interests  of any affected  Class;  provided,
               however,  that if the  payment  within a  reasonable  time to the
               Trustee  of the  costs,  expenses  or  liabilities  likely  to be
               incurred  by it in the  making of such  investigation  is, in the
               opinion of the Trustee,  not reasonably assured to the Trustee by
               the security  afforded to it by the terms of this Agreement,  the
               Trustee may require reasonable  indemnity against such expense or
               liability  as  a  condition  to  taking  any  such  action.   The
               reasonable expense of every such  investigation  shall be paid by
               the Master Servicer or the Special Servicer, as applicable, if an
               Event of Default shall have  occurred and be continuing  relating
               to the Master Servicer,  or the Special  Servicer,  respectively,
               and   otherwise   by  the   Certificateholders   requesting   the
               investigation; and

     (vi)      The Trustee may execute any of the trusts or powers  hereunder or
               perform  any duties  hereunder  either  directly or by or through
               agents or attorneys but shall not be relieved of its  obligations
               hereunder.

     (b) Following the Start-up Day, the Trustee shall not,  except as expressly
required by any provision of this Agreement,  accept any  contribution of assets
to the Trust Fund unless the Trustee  shall have  received an Opinion of Counsel
(the costs of obtaining such opinion to be borne by the Person  requesting  such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause either the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
either the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the Depositor  pursuant to this Agreement or the  eligibility of any Mortgage
Loan for purposes of this Agreement.

     SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans.

     The recitals contained herein and in the Certificates shall not be taken as
the statements of the Trustee,  the Fiscal Agent,  the Master  Servicer,  or the
Special  Servicer,  and the Trustee,  the Fiscal Agent,  the Master Servicer and
Special Servicer assume no responsibility  for their  correctness.  The Trustee,
the  Fiscal   Agent,   the  Master   Servicer  and  Special   Servicer  make  no
representations  or  warranties  as to  the  validity  or  sufficiency  of  this
Agreement,  of the Certificates or any prospectus used to offer the Certificates
for sale or the validity,  enforceability or sufficiency of any Mortgage Loan or
related  document.  Neither the  Trustee nor the Fiscal  Agent shall at any time
have any  responsibility  or  liability  for or with  respect  to the  legality,
validity  and  enforceability  of  any  Mortgage,  any  Mortgage  Loan,  or  the
perfection  and  priority  of any  Mortgage  or  the  maintenance  of  any  such
perfection and priority,  or for or with respect to the sufficiency of the Trust
Fund  or  its  ability  to  generate   the   payments  to  be   distributed   to
Certificateholders under this Agreement. Without limiting the foregoing, neither
the  Trustee  nor the  Fiscal  Agent  shall be liable or  responsible  for:  the
existence,  condition and ownership of any Mortgaged Property;  the existence of
any hazard or other  insurance  thereon  (other than if the Trustee shall assume
the duties of the Master  Servicer or the Special  Servicer  pursuant to Section
7.02) or the enforceability  thereof;  the existence of any Mortgage Loan or the
contents of the related  Mortgage  File on any computer or other record  thereof
(other than if the Trustee shall assume the duties of the Master Servicer or the
Special  Servicer  pursuant to Section 7.02);  the validity of the assignment of
any  Mortgage  Loan to the  Trust  Fund or of any  intervening  assignment;  the
completeness  of any Mortgage  File (except for its review  thereof  pursuant to
Section 2.02);  the  performance or enforcement of any Mortgage Loan (other than
if the  Trustee  shall  assume the duties of the Master  Servicer or the Special
Servicer pursuant to Section 7.02); the compliance by the Depositor,  the Master
Servicer or the Special Servicer with any warranty or representation  made under
this  Agreement or in any related  document or the accuracy of any such warranty
or representation prior to the Trustee's receipt of notice or other discovery of
any non-compliance  therewith or any breach thereof; any investment of monies by
or at the  direction  of the Master  Servicer  or any loss  resulting  therefrom
(other than if the Trustee shall assume the duties of the Master Servicer or the
Special Servicer pursuant to Section 7.02), it being understood that the Trustee
shall remain  responsible  for any Trust Fund  property  that it may hold in its
individual capacity;  the acts or omissions of any of the Depositor,  the Master
Servicer or the Special  Servicer  (other than if the Trustee  shall  assume the
duties of the Master Servicer or Special  Servicer  pursuant to Section 7.02) or
any sub-Master  Servicer or any Borrower;  any action of the Master  Servicer or
Special  Servicer  (other  than if the  Trustee  shall  assume the duties of the
Master  Servicer  or the  Special  Servicer  pursuant  to  Section  7.02) or any
sub-Master Servicer taken in the name of the Trustee,  except to the extent such
action is taken at the express written direction of the Trustee;  the failure of
the Master Servicer or the Special Servicer or any sub-Master Servicer to act or
perform  any duties  required  of it on behalf of the Trust Fund or the  Trustee
hereunder;  or any action by or omission of the Trustee taken at the instruction
of the Master Servicer or the Special  Servicer (other than if the Trustee shall
assume the duties of the Master  Servicer  or the Special  Servicer  pursuant to
Section  7.02) unless the taking of such action is not  permitted by the express
terms of this Agreement; provided, however, that the foregoing shall not relieve
the Trustee of its obligation to perform its duties as specifically set forth in
this  Agreement.  Neither the Trustee nor the Fiscal Agent shall be  accountable
for the use or application by the Depositor,  the Master Servicer or the Special
Servicer of any of the Certificates or of the proceeds of such Certificates,  or
for the use or  application  of any  funds  paid to the  Depositor,  the  Master
Servicer or the Special  Servicer in respect of the  assignment  of the Mortgage
Loans or deposited  in or  withdrawn  from the  Collection  Account,  Lower-Tier
Distribution  Account,  Upper-Tier  Distribution  Account,  Class Q Distribution
Account,   Deferred  Interest  Distribution  Account,  Lock  Box  Account,  Cash
Collateral  Account,  Reserve Accounts or any other account  maintained by or on
behalf of the Master Servicer or the Special Servicer, other than any funds held
by the  Trustee or Fiscal  Agent,  as  applicable.  Neither  the Trustee nor the
Fiscal Agent shall have  responsibility for filing any financing or continuation
statement in any public  office at any time or to otherwise  perfect or maintain
the perfection of any security  interest or lien granted to it hereunder (unless
the Trustee shall have become the successor  Master  Servicer) or to record this
Agreement.  In making any  calculation  hereunder  which includes as a component
thereof the payment or  distribution of interest for a stated period at a stated
rate "to the extent  permitted by applicable law," the Trustee shall assume that
such payment is so  permitted  unless a  Responsible  Officer of the Trustee has
actual  knowledge,  or  receives  an Opinion of Counsel  (at the  expense of the
Person  asserting the  impermissibility)  to the effect that such payment is not
permitted by applicable law.

     The Trustee  and the  Certificate  Registrar  shall have no  liability  for
transfers made through the book-entry facilities of the Depository or between or
among Depository Participants or beneficial owners of the Certificates,  made in
violation of applicable restrictions.

     SECTION 8.04. Trustee and Fiscal Agent May Own Certificates.

     The Trustee  and the  Certificate  Registrar  shall have no  liability  for
transfers,  including  transfers made through the  book-entry  facilities of the
Depository or between or among Depository  Participants or beneficial  owners of
the Certificates, made in violation of applicable restrictions. The Trustee, the
Fiscal  Agent and any agent of the  Trustee  or Fiscal  Agent in its  individual
capacity or any other capacity may become the owner or pledgee of  Certificates,
and may deal with the Depositor and the Master Servicer in banking transactions,
with the same rights it would have if it were not Trustee,  Fiscal Agent or such
agent.

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

     (a) The  Trustee  or any  successor  Trustee  shall  be  entitled,  on each
Distribution  Date,  to the  Trustee  Fee  (which  shall not be  limited  by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the  Master  Servicer  or the  Special  Servicer  hereunder
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer  or  the  Special  Servicer,  the  Trustee  shall  be  entitled  to the
compensation to which the Master Servicer or the Special  Servicer,  as the case
may be, would have been entitled.

     (b) The Trustee and the Fiscal  Agent shall each be paid or  reimbursed  by
the Trust Fund upon its request for all reasonable  expenses,  disbursements and
advances  incurred or made by the Trustee or the Fiscal Agent pursuant to and in
accordance  with  any  of  the  provisions  of  this  Agreement  (including  the
reasonable compensation and the expenses and disbursements of its counsel and of
all  persons  not  regularly  in its  employ) to the extent  such  payments  are
"unanticipated  expenses"  as  described  in clause (d)  below,  except any such
expense,  disbursement or advance as may arise from its negligence or bad faith;
provided,  however, that, subject to the last paragraph of Section 8.01, neither
the  Trustee  nor the Fiscal  Agent  shall  refuse to perform  any of its duties
hereunder  solely as a result of the  failure to be paid the Trustee Fee and the
Trustee's expenses or any sums due to the Fiscal Agent.

     The Master Servicer and the Special  Servicer  covenant and agree to pay or
reimburse the Trustee for the reasonable out-of-pocket expenses incurred or made
by the Trustee in connection with any transfer of the servicing responsibilities
of  the  Master  Servicer  or the  Special  Servicer,  respectively,  hereunder,
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer or the Special  Servicer,  in accordance  with any of the provisions of
this Agreement (and including the reasonable fees and expenses and disbursements
of its counsel and all other  persons not  regularly in its employ),  except any
such expense,  disbursement  or advance as may arise from the  negligence or bad
faith of the Trustee.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Depositor,  the Master Servicer and the Special Servicer (each, an "Indemnifying
Party"),  shall indemnify the Trustee and the Fiscal Agent and their  respective
Affiliates  and each of the  directors,  officers,  employees  and agents of the
Trustee, the Fiscal Agent and their respective Affiliates (each, an "Indemnified
Party"),  and hold each of them  harmless  against any and all  claims,  losses,
damages, penalties, fines, forfeitures,  reasonable and necessary legal fees and
related  costs,  judgments,  and any other  costs,  fees and  expenses  that the
Indemnified  Party may sustain in  connection  with this  Agreement  (including,
without limitation, reasonable fees and disbursements of counsel incurred by the
Indemnified Party in any action or proceeding between the Indemnifying Party and
the Indemnified  Party or between the  Indemnified  Party and any third party or
otherwise)  related  to  each  such  Indemnifying   Party's  respective  willful
misconduct, bad faith, fraud and/or negligence in the performance of each of its
respective duties hereunder or by reason of reckless disregard of its respective
obligations and duties hereunder  (including in the case of the Master Servicer,
any agent of the Master Servicer or sub-Master Servicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless  against,  any  and  all  losses,   liabilities,   damages,  claims  or
unanticipated  expenses  (including,  without  limitation,  reasonable  fees and
disbursements  of counsel  incurred  by the  Indemnified  Party in any action or
proceeding  between the Indemnifying  Party and the Indemnified Party or between
the  Indemnified  Party and any third party or otherwise)  arising in respect of
this Agreement or the  Certificates,  in each case to the extent and only to the
extent,  such payments are expressly  reimbursable under this Agreement,  or are
unanticipated  expenses (as defined below),  other than (i) those resulting from
the negligence,  fraud, bad faith or willful misconduct of the Indemnified Party
and (ii) those as to which such Indemnified Party is entitled to indemnification
pursuant to Section 8.05(c). The term "unanticipated expenses" shall include any
fees, expenses and disbursement of any separate trustee or co-trustee  appointed
hereunder,  only to the extent such fees,  expenses and  disbursements  were not
reasonably  anticipated  as of the Closing  Date,  and the losses,  liabilities,
damages,  claims or incremental expenses (including  reasonable attorneys' fees)
incurred or advanced by an  Indemnified  Party in connection  with (i) a default
under any Mortgage Loan and (ii) any litigation  arising out of this  Agreement,
including,  without  limitation,  under  Section 2.03,  Section 3.10,  the third
paragraph  of  Section  3.11,  Section  4.05  and  Section  7.01.  The  right of
reimbursement  of the  Indemnified  Parties under this Section  8.05(d) shall be
senior to the rights of all Certificateholders.

     (e)  Notwithstanding  anything  herein to the  contrary,  this Section 8.05
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the  Trustee or the Fiscal  Agent,  as the case may be, as regards
rights  accrued  prior to such  resignation  or removal and (with respect to any
acts or omissions during their respective  tenures) the resignation,  removal or
termination of the Master Servicer,  the Special Servicer, the Paying Agent, the
Certificate Registrar or the Custodian.

     (f) This Section 8.05 shall be expressly  construed to include,  but not be
limited to, such indemnities,  compensation, expenses, disbursements,  advances,
losses,  liabilities,  damages  and the like,  as may  pertain  or relate to any
environmental law or environmental matter.

     SECTION 8.06. Eligibility Requirements for Trustee.

     The Trustee  hereunder  shall at all times be a corporation  or association
organized and doing business under the laws of any state or the United States of
America,  authorized  under such laws to exercise  corporate trust powers and to
accept the trust conferred under this Agreement,  having a combined  capital and
surplus of at least $50,000,000 and a rating on its unsecured  long-term debt of
at least "BBB" by Fitch and S&P and "Baa2" by Moody's (or at any time when there
is no Fiscal Agent  appointed  and acting  hereunder or any such Fiscal Agent so
appointed has a rating on its long-term  unsecured  debt that is lower than "AA"
by Fitch and S&P, "Aa2" by Moody's the rating on the unsecured long term debt of
the Trustee  must be at least "AA" by Fitch and S&P,  and "Aa2" by  Moody's,  or
meet different  standards  provided that each Rating Agency shall have confirmed
in writing that meeting such  different  standards  would not, in and of itself,
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates)  and subject to  supervision  or  examination  by
federal or state  authority and shall not be an Affiliate of the Master Servicer
(except  during any period when the Trustee has assumed the duties of the Master
Servicer pursuant to Section 7.02);  provided,  that,  notwithstanding  that the
long-term unsecured debt of LaSalle National Bank is not rated by Fitch, LaSalle
National Bank shall not fail to qualify as Trustee  solely by virtue of the lack
of such ratings  until such time as Fitch shall  notify the Trustee,  the Master
Servicer and the Special  Servicer in writing that LaSalle  National  Bank is no
longer exempt from the foregoing rating  requirements  imposed by this sentence.
If a  corporation  or  association  publishes  reports  of  condition  at  least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority,  then for purposes of this Section the combined capital and
surplus  of such  corporation  shall be deemed to be its  combined  capital  and
surplus as set forth in its most recent report of condition so published. In the
event that the place of business  from which the Trustee  administers  the Trust
Fund is a state or local  jurisdiction  that  imposes a tax on the Trust Fund or
the net income of a REMIC (other than a tax corresponding to a tax imposed under
the REMIC  Provisions) the Trustee shall elect either to (i) resign  immediately
in the manner and with the effect  specified in Section 8.07,  (ii) pay such tax
from its own funds and  continue as Trustee or (iii)  administer  the Trust Fund
from a state and local  jurisdiction that does not impose such a tax. In case at
any  time  the  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions of this Section,  the Trustee shall resign  immediately in the manner
and with the effect specified in Section 8.07.

     SECTION 8.07. Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Depositor,  the Master  Servicer
and each Rating Agency. Upon such notice of resignation,  the Fiscal Agent shall
also be  deemed to have been  removed  and,  accordingly,  the  Depositor  shall
promptly  appoint a successor  Trustee,  the  appointment of which would not, as
evidenced in writing, in and of itself, result in a downgrade,  qualification or
withdrawal  of the then  current  ratings  assigned to the  Certificates,  and a
successor  Fiscal Agent (if necessary to satisfy the  requirements  contained in
Section 8.06),  the appointment of which, if the successor  Trustee is not rated
by  each  Rating  Agency  in  one of  its  two  highest  long-term  debt  rating
categories,  would not, as evidenced in writing,  in and of itself,  result in a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
the Certificates,  by written instrument, in triplicate,  which instrument shall
be delivered to the  resigning  Trustee,  with a copy to the Fiscal Agent deemed
removed,  and the successor  Trustee and successor Fiscal Agent. If no successor
Trustee  and  successor  Fiscal  Agent  shall  have been so  appointed  and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the resigning  Trustee and the Fiscal Agent may petition any court
of  competent  jurisdiction  for the  appointment  of a  successor  Trustee  and
successor Fiscal Agent.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
therefor  by the  Depositor  or Master  Servicer,  or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or insolvent, or
a receiver of the Trustee or of its property  shall be appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, or upon
a confirmation in writing by any Rating Agency that not terminating the Trustee,
or  the  Fiscal  Agent,  as  applicable,  would,  in and of  itself,  cause  the
then-current  rating  assigned  to any Class of  Certificates  to be  qualified,
withdrawn  or  downgraded,  then the  Depositor  may remove the  Trustee and the
Fiscal Agent and promptly appoint a successor Trustee and successor Fiscal Agent
by written  instrument,  which shall be  delivered to the Trustee and the Fiscal
Agent so removed and to the successor  Trustee and the  successor  Fiscal Agent.
The Holders of Certificates entitled to at least 50% of the Voting Rights of all
of the Certificates may at any time remove the Trustee and the Fiscal Agent (and
any  removal of the Trustee  shall be deemed to be a removal  also of the Fiscal
Agent) and appoint a successor Trustee and, if necessary, successor Fiscal Agent
by written instrument or instruments, in seven originals, signed by such Holders
or  their   attorneys-in-fact  duly  authorized,   one  complete  set  of  which
instruments shall be delivered to the Depositor,  one complete set to the Master
Servicer,  one complete  set to the Trustee so removed,  one complete set to the
Fiscal  Agent deemed  removed,  one  complete  set to the  successor  Trustee so
appointed  and one complete  set to any  successor  Fiscal  Agent so  appointed;
provided,  however, that the fee paid to the successor Trustee shall in no event
be greater than the Trustee Fee. All expenses incurred by the Trustee and/or the
Fiscal  Agent upon any removal  without  cause  shall be paid by the  party(ies)
terminating  the Trustee and the Fiscal  Agent.  Such  termination  shall not be
effective until such expenses have been paid.

     In the event of removal of the Trustee, the Fiscal Agent shall be deemed to
have been removed.

     In the event that the  Trustee  or Fiscal  Agent is  terminated  or removed
pursuant to this  Section  8.07,  all of its rights and  obligations  under this
Agreement and in and to the Mortgage Loans shall be  terminated,  other than any
rights or  obligations  that accrued  prior to the date of such  termination  or
removal  (including  the right to receive all fees,  expenses and other  amounts
accrued or owing to it under this  Agreement,  plus interest at the Advance Rate
on all such amounts  until  received to the extent such amounts bear interest as
provided in this  Agreement,  with respect to periods  prior to the date of such
termination or removal).

     Any  resignation or removal of the Trustee and Fiscal Agent and appointment
of a successor  Trustee and, if such trustee is not rated by each Rating  Agency
in one of its two highest long-term debt rating  categories,  a successor Fiscal
Agent  pursuant to any of the  provisions  of this Section 8.07 shall not become
effective  until  acceptance of  appointment  by the  successor  Trustee and, if
necessary, successor Fiscal Agent as provided in Section 8.08.

     SECTION 8.08. Successor Trustee and Fiscal Agent.

     (a) Any  successor  Trustee and any  successor  Fiscal  Agent  appointed as
provided  in  Section  8.07  shall  execute,  acknowledge  and  deliver  to  the
Depositor,  the Master Servicer and to the  predecessor  Trustee and predecessor
Fiscal  Agent,  as the  case may be,  instruments  accepting  their  appointment
hereunder,  and thereupon the resignation or removal of the predecessor  Trustee
and predecessor  Fiscal Agent shall become effective and such successor  Trustee
and successor Fiscal Agent,  without any further act, deed or conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor hereunder, with the like effect as if originally named as Trustee or
Fiscal Agent herein, provided that the appointment of such successor Trustee and
successor Fiscal Agent shall not, as evidenced in writing by each Rating Agency,
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates.  The  predecessor  Trustee  shall  deliver to the
successor  Trustee all Mortgage Files and related  documents and statements held
by it hereunder, and the Depositor and the predecessor Trustee shall execute and
deliver such  instruments and do such other things as may reasonably be required
for more fully and certainly vesting and confirming in the successor Trustee all
such rights,  powers, duties and obligations.  No successor Trustee shall accept
appointment  as  provided  in  this  Section  8.08  unless  at the  time of such
acceptance  such  successor  Trustee shall be eligible  under the  provisions of
Section 8.06.

     The Fiscal Agent may not resign except (i) in the event of the  resignation
or removal of the Trustee, (ii) upon determination that it may no longer perform
such  obligations  and  duties  under  applicable  law,  or (iii)  upon  written
confirmation  from the  Rating  Agencies  that  such  resignation,  without  the
appointment of a successor  Fiscal Agent,  will not in and of itself result in a
downgrade qualification or withdrawal of the then current rating of any Class of
Certificates.  Any determination  with respect to clause (ii) in the immediately
preceding  sentence is required to be evidenced by an opinion of counsel to such
effect delivered to the Depositor and the Trustee.  No resignation or removal of
the  Fiscal  Agent  shall  become  effective  until  a  successor  fiscal  agent
acceptable to each Rating Agency, as evidenced in writing (which may be Trustee)
shall  have  assumed  the  Fiscal  Agent's  obligations  and  duties  under this
Agreement.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section 8.08, the Depositor  shall mail notice of the succession of such Trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register. If the Depositor fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee,  the successor Trustee
shall cause such notice to be mailed at the expense of the Depositor.

     (b) Any  successor  Trustee  or Fiscal  Agent  appointed  pursuant  to this
Agreement shall satisfy the eligibility  requirements  set forth in Section 8.06
hereof.

     SECTION 8.09. Merger or Consolidation of Trustee.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated  or any  corporation  resulting  from any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.06,  without  the  execution  or filing of any paper or any further act on the
part  of  any  of  the  parties   hereto,   anything   herein  to  the  contrary
notwithstanding.

     SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

     Notwithstanding  any other provisions  hereof, at any time, for the purpose
of meeting any legal  requirements of any  jurisdiction in which any part of the
Trust  Fund or  property  securing  the  same may at the  time be  located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the  Depositor  shall not be in  existence  or shall not have  joined in such
appointment  within 15 days after the receipt by it of a request so to do, or in
case an Event of Default  shall have  occurred  and be  continuing,  the Trustee
alone  shall  have the power to make such  appointment.  Except as  required  by
applicable  law, the  appointment of a co-trustee or separate  trustee shall not
relieve  the  Trustee  of  its  responsibilities,  obligations  and  liabilities
hereunder. No co-trustee or separate trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 8.06 hereunder and
no notice to Holders of  Certificates  of the  appointment of  co-trustee(s)  or
separate trustee(s) shall be required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10, all rights,  powers,  duties and obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such  separate  trustee or  co-trustee  jointly (it
being  understood that such separate  trustee or co-trustee is not authorized to
act separately  without the Trustee  joining in such act),  except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be  performed  (whether as Trustee  hereunder  or as  successor to the Master
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee solely at the direction of the Trustee.

     No trustee under this Agreement shall be personally liable by reason of any
act or omission of any other trustee under this Agreement. The Depositor and the
Trustee acting  jointly may at any time accept the  resignation of or remove any
separate  trustee or co-trustee,  or if the separate trustee or co-trustee is an
employee of the Trustee,  the Trustee acting alone may accept the resignation of
or remove any separate trustee or co-trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
Each  separate  trustee  and  co-trustee,  upon  its  acceptance  of the  trusts
conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of, affecting the liability of, or affording  protection
to, such separate  trustee or co-trustee that imposes a standard of conduct less
stringent  than  that  imposed  on  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

     Any separate trustee or co-trustee may, at any time, constitute the Trustee
its agent or attorney-in-fact,  with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

     SECTION 8.11. Fiscal Agent Appointed; Concerning the Fiscal Agent.

     (a) The Trustee  hereby  appoints ABN AMRO Bank N.V. as the initial  Fiscal
Agent  hereunder for the purposes of exercising and  performing the  obligations
and duties imposed upon the Fiscal Agent hereunder.  The Fiscal Agent undertakes
to  perform  such  duties  and only such  duties as are  specifically  set forth
hereunder.

     (b) No provision of this Agreement shall be construed to relieve the Fiscal
Agent from  liability  for its own  negligent  failure to act or its own willful
misfeasance;  provided,  however,  that (i) the  duties and  obligations  of the
Fiscal  Agent  shall be  determined  solely by the  express  provisions  of this
Agreement,  the Fiscal Agent shall not be liable except for the  performance  of
such duties and obligations,  no implied  covenants or obligations shall be read
into this Agreement against the Fiscal Agent and, in the absence of bad faith on
the part of the Fiscal Agent, the Fiscal Agent may conclusively  rely, as to the
truth and correctness of the statements or conclusions  expressed therein,  upon
any resolutions,  certificates, statements, opinions, reports, documents, orders
or other instruments furnished to the Fiscal Agent by the Depositor,  the Master
Servicer,  the  Special  Servicer  or the Trustee and which on their face do not
contradict the requirements of this Agreement, and (ii) the provisions of clause
(ii) of Section 8.01(c) shall apply to the Fiscal Agent.

     SECTION 8.12.  Representations and Warranties of the Trustee
                    and the Fiscal Agent.

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

     (i)       The Trustee is a national  banking  association,  duly organized,
               validly  existing  and in good  standing  under  the  laws of the
               United States;

     (ii)      The execution and delivery of this Agreement by the Trustee,  and
               the  performance  and compliance with the terms of this Agreement
               by the  Trustee,  will not  violate  the  Trustee's  charter  and
               by-laws or  constitute a default (or an event which,  with notice
               or lapse of time, or both,  would constitute a default) under, or
               result  in  the  breach  of,  any  material  agreement  or  other
               instrument to which it is a party or which is applicable to it or
               any of its assets;

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

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

     (v)       The  Trustee  is not in  violation  of,  and  its  execution  and
               delivery of this  Agreement and its  performance  and  compliance
               with the terms of this  Agreement will not constitute a violation
               of, any law (subject to the  appointment in accordance  with such
               applicable  laws of any co-trustee or separate  trustee  required
               pursuant to this Agreement),  any order or decree of any court or
               arbiter, or any order, regulation or demand of any federal, state
               or local governmental or regulatory  authority,  which violation,
               in the Trustee's good faith and reasonable judgment, is likely to
               affect materially and adversely either the ability of the Trustee
               to perform its obligations  under this Agreement or the financial
               condition of the Trustee;

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

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

     (b) The Fiscal Agent hereby  represents and warrants to the Depositor,  the
Master   Servicer  and  the  Special   Servicer  and  for  the  benefit  of  the
Certificateholders, as of the Closing Date, that:

     (i)       The  Fiscal  Agent  is  a  foreign  banking   corporation,   duly
               organized,  validly  existing and in good standing under the laws
               governing its creation;

     (ii)      The execution and delivery of this Agreement by the Fiscal Agent,
               and  the  performance  and  compliance  with  the  terms  of this
               Agreement  by the  Fiscal  Agent,  will not  violate  the  Fiscal
               Agent's  charter and by-laws or constitute a default (or an event
               which,  with notice or lapse of time, or both, would constitute a
               default)  under,  or  result  in  the  breach  of,  any  material
               agreement or other  instrument to which it is a party or which is
               applicable to it or any of its assets;

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

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

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

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

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



                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

           SECTION 9.01. Termination; Optional Mortgage Loan Purchase.

     (a) The respective obligations and responsibilities of the Master Servicer,
the Special  Servicer,  the Depositor,  the Trustee and the Fiscal Agent created
hereby  with  respect to the  Certificates  (other than the  obligation  to make
certain  payments  and  to  send  certain  notices  to   Certificateholders   as
hereinafter set forth) shall terminate  immediately  following the occurrence of
the last action required to be taken by the Trustee  pursuant to this Article IX
on the Termination  Date;  provided,  however,  that in no event shall the trust
created hereby continue beyond the expiration of twenty-one years from the death
of the  last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the  late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     (b) The Upper-Tier  REMIC and the Lower-Tier  REMIC shall be terminated and
the assets of the Trust Fund with  respect to the Trust  REMICs shall be sold or
otherwise  disposed  of in  connection  therewith,  only  pursuant to a "plan of
complete liquidation" within the meaning of Code Section 860F(a)(4)(A) providing
for the actions  contemplated  by the  provisions  hereof  pursuant to which the
applicable  Notice of Termination is given and requiring that the assets of each
of the Upper-Tier REMIC and the Lower-Tier REMIC shall be sold for cash and that
each such REMIC shall  terminate on a Distribution  Date occurring not more than
90 days following the date of adoption of the plan of complete liquidation.  For
purposes of this Section  9.01(b),  the Notice of Termination  given pursuant to
Section  9.01(c)  shall   constitute  the  adoption  of  the  plan  of  complete
liquidation  as of the date such notice is given,  which date shall be specified
by the Master Servicer in the final federal income tax returns of the Upper-Tier
REMIC and the Lower-Tier REMIC. Notwithstanding the termination of the REMICs or
the Trust  Fund,  the  Trustee  shall be  responsible  for  filing the final Tax
Returns for the REMICs and applicable income tax or information  returns for the
Grantor Trust for the period ending with such  termination,  and shall  maintain
books and  records  with  respect to the REMICs  and the  Grantor  Trust for the
period for which it maintains its own tax returns or other reasonable period.

     (c) The Depositor may effect an early  termination of the Trust Fund,  upon
not less than 30 days' prior notice given to the Trustee and Master Servicer any
time on or after the Early  Termination  Notice Date  specifying the Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

     (i)       the sum of

               (A)  100% of the unpaid  principal  balance of each Mortgage Loan
                    included  in the Trust  Fund as of the last day of the month
                    preceding such Distribution Date;

               (B)  the fair market value of all other property  included in the
                    Trust  Fund as of the last day of the month  preceding  such
                    Distribution Date, as determined by an Independent appraiser
                    acceptable  to the Master  Servicer  as of the date not more
                    than 30 days  prior to the last day of the  month  preceding
                    such Distribution Date;

               (C)  all unpaid  interest  accrued on such  principal  balance of
                    each such  Mortgage  Loan  (including  for this  purpose any
                    Mortgage  Loan as to which  title to the  related  Mortgaged
                    Property has been  acquired) at the Mortgage  Rate (plus the
                    Excess Rate, to the extent  applicable,  but, in the case of
                    the North Shore  Towers  Loan,  net of the Hancock  Retained
                    Interest),  to the last day of the Interest  Accrual  Period
                    preceding such Distribution Date;

               (D)  the aggregate amount of unreimbursed Property Advances,  and
                    unpaid  Servicing  Fees,  Special  Servicing   Compensation,
                    Trustee  Fees and Trust Fund  expenses,  in each case to the
                    extent  permitted  hereby with interest on all  unreimbursed
                    Advances at the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgaged  Property,  and
               all other  property  acquired in respect of any Mortgage  Loan in
               the  Trust  Fund,  on the last day of the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other assets of the Trust Fund pursuant to this Section  9.01(c) shall
be borne by the party  exercising  its purchase  rights  hereunder.  The Trustee
shall  be  entitled  to  rely  conclusively  on  any  determination  made  by an
Independent appraiser pursuant to this subsection (c).

     Any  Mortgage  Loan  purchased  under the  circumstances  described in this
subsection  (c)  will be  purchased  subject  to a  continuing  right of (i) the
holders of the Class Q Certificates to receive from the purchaser(s),  from time
to time,  payments  corresponding  to  Default  Interest  with  respect  to such
Mortgage  Loan and (ii) the holders of the Classes of  Certificates  entitled to
receive the Deferred  Interest with respect to such Mortgage  Loan, as specified
in  Section  2.06(b),  to  receive  from the  purchaser(s),  from  time to time,
payments corresponding to Deferred Interest with respect to such Mortgage Loan.

     (d) If the  Trust  Fund  has not been  previously  terminated  pursuant  to
subsection  (c) of this Section  9.01,  the Trustee  shall  determine as soon as
practicable the Distribution Date on which the Trustee  reasonably  anticipates,
based on information with respect to the Mortgage Loans  previously  provided to
it, that the final  distribution  will be made (i) to the Holders of outstanding
Regular  Certificates,  and to the Trustee in respect of the Lower-Tier  Regular
Interests,  notwithstanding  that  such  distribution  may  be  insufficient  to
distribute in full an amount equal to the remaining Certificate Principal Amount
of each such Certificate or Lower-Tier  Regular Interest,  together with amounts
required to be distributed on such Distribution Date pursuant to Section 4.01 or
(ii) if no such Regular Certificates are then outstanding, to the Holders of the
Class LR Certificates of any amount  remaining in the Collection  Account or the
Lower-Tier  Distribution  Account and to the Holders of the Class R Certificates
of any amount remaining in the Upper-Tier  Distribution Account, in either case,
following  the  later to  occur of (A) the  receipt  or  collection  of the last
payment  due on  any  Mortgage  Loan  included  in the  Trust  Fund  or (B)  the
liquidation  or  disposition  pursuant to Section 3.18 of the last asset held by
the Trust  Fund and (iii) to the  holders  of the Class Q  Certificates,  of any
amount  remaining  in the Class Q  Distribution  Account  and to the  holders of
Certificates  entitled  to receive  Deferred  Interest,  as  provided in Section
2.06(b), of any amount remaining in the Deferred Interest Distribution Account.

     (e) Notice of any  termination  of the Trust Fund  pursuant to this Section
9.01 shall be mailed by the Trustee to affected  Certificateholders  with a copy
to the Master  Servicer and each Rating Agency at their  addresses  shown in the
Certificate  Registrar  as soon as  practicable  after the  Trustee  shall  have
received,  given or been deemed to have received a Notice of Termination  but in
any event not more than thirty  days,  and not less than ten days,  prior to the
Anticipated  Termination  Date.  The notice  mailed by the  Trustee to  affected
Certificateholders shall:

     (i)       specify  the  Anticipated  Termination  Date on which  the  final
               distribution is anticipated to be made to Holders of Certificates
               of the Classes specified therein;

     (ii)      specify the amount of any such final distribution, if known; and

     (iii)     state that the final distribution to  Certificateholders  will be
               made only upon  presentation and surrender of Certificates at the
               office of the Paying Agent therein specified.

     If the Trust Fund is not terminated on any Anticipated Termination Date for
any reason,  the Trustee  shall  promptly  mail notice  thereof to each affected
Certificateholder.

     (f) Any  funds not  distributed  on the  Termination  Date  because  of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this Section 9.01 shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final payment thereof in accordance with this Section 9.01.



<PAGE>



                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

     SECTION 10.01. Counterparts.

     This   Agreement   may  be  executed   simultaneously   in  any  number  of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.

     SECTION 10.02. Limitation on Rights of Certificateholders.

     The death or  incapacity  of any  Certificateholder  shall not  operate  to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     No  Certificateholder  shall have any right to vote  (except  as  expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

     No Certificateholder  shall have any right to institute any suit, action or
proceeding  in equity or at law upon or under or with respect to this  Agreement
or any  Mortgage  Loan,  unless such Holder  previously  shall have given to the
Trustee  a  written  notice  of  default  and of  the  continuance  thereof,  as
hereinbefore provided, and unless also the Holders of Certificates  representing
Percentage  Interests  of at least 25% of each  affected  Class of  Certificates
shall have made written request upon the Trustee to institute such action,  suit
or proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby,  and the Trustee, for 60 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  of any Class shall have any right in any manner whatever by virtue
of any provision of this Agreement to affect, disturb or prejudice the rights of
the  Holders of any other of such  Certificates,  or to obtain or seek to obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common benefit of all Holders of Certificates of such Class. For the
protection and  enforcement  of the  provisions of this Section,  each and every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

     SECTION 10.03. Governing Law.

     THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 10.04. Notices.

     All  demands,  notices and  communications  hereunder  shall be in writing,
shall be deemed to have been given upon receipt  (except that notices to Holders
of Class Q,  Class R and  Class  LR  Certificates  or  Holders  of any  Class of
Certificates no longer held through a Depository and instead held in registered,
definitive  form  shall be deemed to have been  given  upon  being sent by first
class mail, postage prepaid) as follows:

                  If to the Trustee, to:

                       LaSalle National Bank
                       135 South LaSalle Street
                       Chicago, Illinois 60674-4107
                       Attention: Asset-Backed Securities
                       Trust Services Group, Morgan Stanley Capital I Inc.,
                       Series  1997-XL1

                  If to the Fiscal Agent, to:

                        ABN AMRO Bank, N.V.
                        c/o LaSalle National Bank
                        135 South LaSalle Street
                        Chicago, IL 60674-4107
                        Attention: Asset-Backed Securities
                        Trust Services Group, Series 1997-XL1

                  If to the Depositor, to:

                         Morgan Stanley Capital I Inc.
                         1585 Broadway
                         New York, New York 10036
                         Attention:  Cecilia Tarrant
                         With a copy to: Gregory Walker, Esq.

                  If to the Master Servicer or the Special Servicer, to:

                         GMAC Commercial Mortgage Corporation
                         650 Dresher Road
                         Horsham, Pennsylvania  19044
                         Attn:  Servicing Manager

                  With a copy to:

                         General Counsel

                  If to the Underwriter, to:

                         Morgan Stanley & Co. Incorporated
                         1585 Broadway
                         New York, New York  10036
                         Attention:  Cecilia Tarrant
                         With a copy to: Gregory Walker, Esq.

                  If to any Certificateholder, to:

                         the address set forth in the
                         Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

     SECTION 10.05. Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this Agreement  shall be for any reason  whatsoever  held invalid,  then, to the
extent  permitted by applicable law, such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

     SECTION 10.06. Notice to the Depositor and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the  Depositor  and each Rating  Agency with respect to each of the following of
which a Responsible Officer of the Trustee has actual knowledge:

     (i)       any material change or amendment to this Agreement;

     (ii)      the occurrence of any Event of Default that has not been cured;

     (iii)     the merger,  consolidation,  resignation  or  termination  of the
               Master Servicer, Special Servicer, the Trustee or Fiscal Agent;

     (iv)      the repurchase of Mortgage Loans pursuant to Section 2.03(c);

     (v)       the final payment to any Class of Certificateholders;

     (vi)      any  change  in the  location  of  the  Collection  Account,  the
               Lower-Tier  Distribution  Account or the Upper-Tier  Distribution
               Account;

     (vii)     any event  that  would  result in the  voluntary  or  involuntary
               termination  of any  insurance  of  the  accounts  of the  Master
               Servicer;

     (viii)    any change in the lien priority of a Mortgage Loan;

     (ix)      any new lease of an anchor or a termination of an anchor lease at
               a retail Mortgaged Property; and

     (x)       any material damage to a Mortgaged Property.

     (b) The Master  Servicer (or the Trustee with respect to item (iv) below or
the Special  Servicer with respect to item (vi) below) shall promptly furnish to
each Rating Agency copies of the following:

     (i)       each of its  annual  statements  as to  compliance  described  in
               Section 3.14;

     (ii)      each of its  annual  independent  public  accountants'  servicing
               reports described in Section 3.15;

     (iii)     a copy of each  operating  and other  financial  statement,  rent
               rolls,  occupancy  reports,  and sales reports to the extent such
               information is required to be delivered under a Mortgage Loan, in
               each case to the extent collected pursuant to Section 3.03;

     (iv)      each report to  Certificateholders  described in Section 4.02 and
               Section 3.20 and any Special  Event Report  prepared  pursuant to
               Section 3.20(b);

     (v)       each inspection report prepared in connection with any inspection
               conducted pursuant to Section 3.19(a); and

     (vi)      a copy of each report  produced  pursuant  to  Sections  3.13 and
               3.24.

     (c) The  Master  Servicer  shall  furnish  each  Rating  Agency  with  such
information with respect to the Trust Fund, any Mortgaged  Property,  a Borrower
and a non-performing  or Specially  Serviced Mortgage Loan as such Rating Agency
shall  reasonably  request and which the Master Servicer can reasonably  obtain.
The  Rating  Agencies  shall not be charged  any fee or  expense  in  connection
therewith.

     (d) Notices to each Rating Agency shall be addressed as follows:

                        Fitch Investors Service, L.P.
                        One State Street Plaza, 31st Floor
                        New York, New York 10004
                        Attention: Commercial Mortgage Surveillance

                        Moody's Investors Service, Inc.
                        99 Church Street
                        New York, New York 10007
                        Attention: Managing Director/SFG/CMBS

                        Standard & Poor's Ratings Service
                        26 Broadway
                        New York, New York  10004
                        Attention: Commercial Mortgage Surveillance

or in each case to such  other  address as any Rating  Agency  shall  specify by
written notice to the parties hereto.

     SECTION 10.07. Amendment.

     This Agreement or any Custodial  Agreement may be amended from time to time
by the Depositor, the Master Servicer, the Special Servicer, the Trustee and the
Fiscal Agent, without the consent of any of the Certificateholders,  (i) to cure
any ambiguity,  (ii) to correct or supplement  any provisions  herein or therein
that may be  defective  or  inconsistent  with any  other  provisions  herein or
therein,  (iii) to amend any provision hereof or thereof to the extent necessary
or  desirable  to  maintain  the  status  of each of the  Upper-Tier  REMIC  and
Lower-Tier  REMIC as a REMIC, or to prevent the imposition of any material state
or local taxes;  (iv) to amend or supplement  any  provisions  herein or therein
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the  then  current  ratings  assigned  to  the  Certificates,  (v) to  amend  or
supplement  any  provisions  therein to the extent  necessary  or  desirable  to
maintain  the ratings  assigned to each of the Classes of  Certificates  by each
Rating  Agency or (vi) to make any other  provisions  with respect to matters or
questions arising under this Agreement, which shall not be inconsistent with the
provisions of this  Agreement and will not result in a downgrade,  qualification
or  withdrawal  of the then  current  rating or  ratings  then  assigned  to any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the Certificateholders, may amend this Agreement to modify, eliminate
or add to any of its provisions to such extent as shall be necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and  the  Fiscal  Agent  with  the  consent  of  the  Holders  of   Certificates
representing not less than 66-2/3% of the Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or  changing  in any  manner or  eliminating  any of the  provisions  of this
Agreement or any Custodial Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)         reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

              (ii)         change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction under this Agreement,  without the
                           consent   of  the   Holders   of   all   Certificates
                           representing  all of the  Percentage  Interest of the
                           Class or Classes affected hereby;

             (iii)         alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property  Advance  without the consent of the Holders
                           of   all   Certificates   representing   all  of  the
                           Percentage Interests of the Class or Classes affected
                           thereby; or

              (iv)         amend  any  section   hereof  which  relates  to  the
                           amendment  of this  Agreement  without the consent of
                           all the holders of all Certificates  representing all
                           Percentage Interests of the Class or Classes affected
                           thereby.

     In the event that neither the Depositor nor any successor thereto,  if any,
is in existence,  any amendment under this Section 10.07 shall be effective with
the  consent of the  Trustee,  the Fiscal  Agent,  and the Master  Servicer,  in
writing,  and to the extent  required by this Section,  the  Certificateholders.
Promptly after the execution of any amendment, the Master Servicer shall forward
to the  Trustee  and the  Trustee  shall  furnish  written  notification  of the
substance of such amendment to each Certificateholder and each Rating Agency. It
shall not be necessary for the consent of Certificateholders  under this Section
10.07 to approve the particular form of any proposed amendment,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The method of
obtaining  such consents and of evidencing  the  authorization  of the execution
thereof by Certificateholders shall be subject to such reasonable regulations as
the Trustee may prescribe;  provided,  however, that such method shall always be
by affirmation and in writing.

     Notwithstanding  any  contrary  provision of this  Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement unless, if requested
by the Master Servicer  and/or the Trustee,  the Master Servicer and the Trustee
shall  have  received  an  Opinion  of  Counsel,  at the  expense  of the  party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose  described in clause (i) or (ii) of the first  sentence of this Section,
then at the expense of the Trust Fund),  to the effect that such  amendment will
not cause any of the Upper-Tier  REMIC or Lower-Tier REMIC to fail to qualify as
a REMIC at any time that any Certificates are outstanding,  will not cause a tax
to be imposed on the Trust Fund under the REMIC Provisions  (other than a tax at
the highest marginal corporate tax rate on net income from foreclosure property)
and will not cause the  Grantor  Trust to fail to  qualify  as a grantor  trust.
Prior to the  execution  of any  amendment to this  Agreement  or any  Custodial
Agreement,  the Trustee,  the Fiscal Agent,  the Special Servicer and the Master
Servicer may request and shall be entitled to rely  conclusively upon an Opinion
of Counsel,  at the expense of the party  requesting such amendment (or, if such
amendment is required by any Rating  Agency to maintain the rating  issued by it
or requested by the Trustee for any purpose described in clause (i), (ii), (iii)
or (v)  (which do not  modify or  otherwise  relate  solely to the  obligations,
duties or rights of the Trustee) of the first sentence of this Section,  then at
the expense of the Trust Fund) stating that the  execution of such  amendment is
authorized or permitted by this Agreement. The Trustee and the Fiscal Agent may,
but shall not be obligated to, enter into any such  amendment  which affects the
Trustee's  or the Fiscal  Agent's own rights,  duties or  immunities  under this
Agreement.

     SECTION 10.08. Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Trust Fund  (including  the Mortgage  Loans) by the  Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the Depositor then (a) this Agreement
shall also be deemed to be a security  agreement  under  applicable law; (b) the
transfer of the Trust Fund  provided for herein shall be deemed to be a grant by
the Depositor to the Trustee on behalf of Certificateholders of a first priority
security interest in all of the Depositor's  right, title and interest in and to
the Trust Fund and all amounts  payable to the holders of the Mortgage  Loans in
accordance with the terms thereof and all proceeds of the conversion,  voluntary
or  involuntary,  of the foregoing into cash,  instruments,  securities or other
property,  including,  without limitation, all amounts from time to time held or
invested in the Collection Account,  Lower-Tier Distribution Account, Upper-Tier
Distribution  Account,  Class  Q  Distribution  Account  and  Deferred  Interest
Distribution Account,  whether in the form of cash,  instruments,  securities or
other  property;  (c) the  possession  by the Trustee (or the  Custodian  on its
behalf) of Notes and such other  items of property  as  constitute  instruments,
money,  negotiable  documents or chattel paper shall be deemed to be "possession
by the secured party" for purposes of perfecting the security  interest pursuant
to Section 9-305 of the Delaware and Illinois  Uniform  Commercial Code; and (d)
notifications to Persons holding such property, and acknowledgments, receipts or
confirmations from Persons holding such property,  shall be deemed notifications
to,   or   acknowledgments,    receipts   or   confirmations   from,   financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security  interest created hereby.  The Depositor shall,
and upon the request of the Master  Servicer,  the Trustee shall,  to the extent
consistent with this Agreement (and at the expense of the Trust Fund), take such
actions as may be  necessary to ensure that,  if this  Agreement  were deemed to
create a security  interest in the Mortgage Loans,  such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement.  It is
the intent of the  parties  that such a  security  interest  would be  effective
whether any of the Certificates are sold, pledged or assigned.

     SECTION 10.09. Third-Party Beneficiaries.

     No Person other than a party to this  Agreement  and any  Certificateholder
shall have any rights with  respect to the  enforcement  of any of the rights or
obligations  hereunder;  provided,  however,  that MSMC shall  been an  intended
third-party  beneficiary  with  respect to the  enforcement  of the terms of the
Hancock  Agreement  relating to the Hancock  Retained  Interest  and any related
requirements hereunder.

     Without limiting the foregoing,  the parties to this Agreement specifically
state that no Borrower, Manager or other party to a Mortgage Loan is an intended
third-party beneficiary of this Agreement.


<PAGE>


     IN WITNESS  WHEREOF,  the  Depositor,  the  Master  Servicer,  the  Special
Servicer,  the Trustee and the Fiscal Agent have caused their names to be signed
hereto by their respective  officers thereunto duly authorized all as of the day
and year first above written.

                                       MORGAN STANLEY CAPITAL I INC.,
                                         as Depositor


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


                                       GMAC COMMERCIAL MORTGAGE
                                         CORPORATION,
                                         as Master Servicer and
                                         as Special Servicer


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


                                       LASALLE NATIONAL BANK,
                                         as Trustee, Custodian, Certificate
                                         Registrar


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


                                        ABN AMRO BANK N.V.,
                                          as Fiscal Agent of the Trustee


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


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



<PAGE>


STATE OF NEW YORK _______________)
                                 )  ss:
COUNTY OF NEW YORK_______________)

     On this _____ day of _________,  1997, before me, the undersigned, a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared ________________________, to me known who, by me duly sworn, did depose
and acknowledge  before me and say that he resides at  ________________________;
that she is the Vice  President  of Morgan  Stanley  Capital I Inc.  a  Delaware
corporation,  the  corporation  described  in and that  executed  the  foregoing
instrument;  and that he signed his name thereto under authority of the board of
directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                        _____________________________
                                        NOTARY PUBLIC in and for the
                                        State of New York.
                                        My Commission expires:

                                        (stamp)

                                        (seal)

This instrument prepared by:


__________________________________


<PAGE>



STATE OF __________________)
                           )  ss:
COUNTY OF _________________)

     On this ____ day of _______,  1997,  before me, the  undersigned,  a Notary
Public in and for the State of  _________________,  duly commissioned and sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and    acknowledge    before   me   and   say   that   he/she   resides
________________________; is the Assistant Secretary of GMAC Commercial Mortgage
Corporation,  the  corporation  described  in and that  executed  the  foregoing
instrument;  and that he/she signed his/her name thereto under  authority of the
board of directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     _______________________________
                                     NOTARY PUBLIC in and for the
                                     State of _____________.
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:



___________________________




<PAGE>



STATE OF ___________________)
                                           )  ss:
COUNTY OF _________________)

     On this ______ day of _______,  1997, before me, the undersigned,  a Notary
Public in and for the  State of  _____________,  duly  commissioned  and  sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
______________________________;  is the Vice President of LaSalle National Bank,
the national  banking  association  described in and that executed the foregoing
instrument;  and that he/she signed his/her name thereto under  authority of the
board of directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     ______________________________
                                     NOTARY PUBLIC in and for the
                                     State of _____________.
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:



___________________________




<PAGE>



STATE OF ___________________)
                                           )  ss:
COUNTY OF _________________)

     On this __th day of _________,  1997, before me, the undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared  ______________,  to me known  who,  by me duly  sworn,  did depose and
acknowledge before me and say that she resides at [______________________]; that
[he/she]  is  a  [______________]  of  ABN  AMRO  Bank,  a  Netherlands  banking
corporation,  the  corporation  described  in and that  executed  the  foregoing
instrument; and that she signed her name thereto under authority of the board of
directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     ______________________________
                                     NOTARY PUBLIC in and for the
                                     State of New York.
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:


____________________________


<PAGE>

                                   EXHIBIT A-1


                          MORGAN STANLEY CAPITAL I INC.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                           SERIES 1997-XL1, CLASS A-1

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-XL1, CLASS A-1

Pass-Through Rate:  6.590%

First Distribution Date:                 Cut-Off Date:  October 1, 1997
November 5, 1997

Aggregate Initial                        Scheduled Final
Certificate Principal Amount of the      Distribution Date: October 2027
Class A-1 Certificates:
$238,000,000

CUSIP: 61745M  DB 6                      Initial Certificate Principal
                                         Amount of this Certificate:
ISIN:  US61745MDB63                      $238,000,000

Common Code:  8131015

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-1  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-2, Class A-3, Class X, Class
B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class Q, Class R, and
Class  LR  Certificates   (together  with  the  Class  A-1   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class A-1 Certificates for such  Distribution  Date, all as more fully described
in the  Pooling  Agreement.  Holders  of this  Certificate  may be  entitled  to
Prepayment Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
which such  Distribution  Date occurs, or if such day is not a Business Day, the
immediately  preceding  Business Day. Such  distributions  shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest Distribution Account, the Class Q Distribution Account and any
REO  Account  including  reinvestment  income  thereon;  (ix) any  environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates; or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Class A-1 Certificate to be
duly executed.

Dated: October ___, 1997

                                      LASALLE  NATIONAL  BANK,  not in its
                                      individual capacity but solely as Trustee

                                      By:______________________________________
                                                  Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is one of the  Class  A-1  Certificates  referred  to in the  Pooling
Agreement.

Dated: October ___, 1997

                                      LASALLE  NATIONAL  BANK,  not in its
                                      individual capacity but solely as
                                      Authenticating Agent

                                      By:______________________________________
                                                  Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)  and   transfer(s)   unto   __________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-1
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1  Certificates to the  above-named  Assignee(s) and to deliver such Class A-1
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________                       __________________________________
                                              Signature by or on behalf of
                                              Assignor(s)

                                              __________________________________
                                              Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number _____________________________________.

     This   information  is  provided  by   ______________________________   the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                      By:  _____________________________________


                                           _____________________________________
                                           [Please print or type name(s)]

                                           _____________________________________
                                           Title:

                                           _____________________________________
                                           Taxpayer Identification Number



<PAGE>

                                   EXHIBIT A-2


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-XL1, CLASS A-2

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-XL1, CLASS A-2

Pass-Through Rate: 6.880%;
provided,  however, that in no
event shall the Class A-2 Pass-Through
Rate exceed the WAC Rate on any Distribution Date.

First Distribution Date:                     Cut-Off Date:  October 1, 1997
November 5, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: October 2027
Class A-2 Certificates:
$64,000,000

CUSIP: 61745M  DC 4                          Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US61745MDC47                          $64,000,000

Common Code:  8131031

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-2  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1, Class A-3, Class X, Class
B,  Class C,  Class D,  Class E, Class F, Class G, Class H, Class Q, Class R and
Class  LR  Certificates   (together  with  the  Class  A-2   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class A-2 Certificates for such  Distribution  Date, all as more fully described
in the  Pooling  Agreement.  Holders  of this  Certificate  may be  entitled  to
Prepayment Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Class A-2 Certificate to be
duly executed.

Dated: October ___, 1997

                                    LASALLE  NATIONAL  BANK,  not in its
                                    individual capacity but solely as Trustee

                                    By:_________________________________________
                                                  Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is one of the  Class  A-2  Certificates  referred  to in the  Pooling
Agreement.

Dated: October ___, 1997

                                    LASALLE  NATIONAL  BANK,  not in its
                                    individual capacity but solely as
                                    Authenticating Agent

                                    By:_________________________________________
                                                  Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2  Certificates to the  above-named  Assignee(s) and to deliver such Class A-2
Certificate to the following address:
________________________________________________________________________________
________________________________________________________________________________

Date: _________________                    _____________________________________
                                           Signature by or on behalf of
                                           Assignor(s)

                                           -------------------------------------
                                           Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:__________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number___________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                  By:  _________________________________________

                                       _________________________________________
                                       [Please print or type name(s)]

                                       _________________________________________
                                       Title:

                                       _________________________________________
                                       Taxpayer Identification Number



<PAGE>

                                   EXHIBIT A-3


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-XL1, CLASS A-3

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-XL1, CLASS A-3

Pass-Through Rate: 6.950%;
provided,  however, that in no
event shall the Class A-3 Pass-Through Rate
exceed the WAC Rate on any Distribution Date.

First Distribution Date:                    Cut-Off Date:  October 1, 1997
November 5, 1997

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: October 2027
Class A-3 Certificates:
$226,171,000

CUSIP:  61745M  DD 2                        Initial Certificate Principal
                                            Amount of this Certificate:
ISIN:  US61745MDD20                         $226,171,000

Common Code:  8131066

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-3  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1, Class A-2, Class X, Class
B,  Class C,  Class D,  Class E, Class F, Class G, Class H, Class Q, Class R and
Class  LR  Certificates   (together  with  the  Class  A-3   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class A-3 Certificates for such  Distribution  Date, all as more fully described
in the  Pooling  Agreement.  Holders  of this  Certificate  may be  entitled  to
Prepayment Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class A-3
certificate to be duly executed.

Dated: October ___, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as Trustee

                                   By:__________________________________________
                                                  Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is one of the  Class  A-3  Certificates  referred  to in the  Pooling
Agreement.

Dated: October ___, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as 
                                   Authenticating Agent

                                   By:__________________________________________
                                                  Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-3 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-3
Certificate of the entire  Percentage  Interest  represented by the within Class
A-3  Certificates to the  above-named  Assignee(s) and to deliver such Class A-3
Certificate to the following address:___________________________________________
________________________________________________________________________________
________________________________________________________________________________

Date: _________________            _____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)

                                   _____________________________________________
                                   Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:__________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ____________________________________________________ for the account of
_____________________________ account number __________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                By:  ___________________________________________

                                     ___________________________________________
                                     [Please print or type name(s)]

                                     ___________________________________________
                                     Title:

                                      __________________________________________
                                     Taxpayer Identification Number


<PAGE>

                                   EXHIBIT A-4


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS X

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

THE HOLDERS OF THIS CLASS X CERTIFICATE  WILL BE ENTITLED ONLY TO  DISTRIBUTIONS
OF INTEREST ON THE NOTIONAL  AMOUNT OF THE CLASS X CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS X CERTIFICATES IS EQUAL TO THE AGGREGATE CERTIFICATE PRINCIPAL AMOUNTS
OF THE CLASS  A-1,  CLASS A-2,  CLASS  A-3,  CLASS B, CLASS C, CLASS D, CLASS E,
CLASS F, CLASS G AND CLASS H CERTIFICATES AS SET FORTH IN THE POOLING  AGREEMENT
REFERRED  TO  BELOW.  ACCORDINGLY,  THE  OUTSTANDING  NOTIONAL  AMOUNT  OF  THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL  NOTIONAL  AMOUNT SET FORTH
BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 17, 1997, AT AN ISSUE PRICE OF 6.4591% OF
THE INITIAL CLASS X NOTIONAL AMOUNT,  INCLUDING ACCRUED  INTEREST,  AND A STATED
REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON, AND IS
ISSUED WITH ORIGINAL  ISSUE  DISCOUNT  ("OID") FOR FEDERAL  INCOME TAX PURPOSES.
ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS
REFLECTING  THE  PREPAYMENT  ASSUMPTION  OF  SCENARIO  1 (AS  DESCRIBED  IN  THE
PROSPECTUS  SUPPLEMENT DATED OCTOBER 9, 1997 WITH RESPECT TO THE OFFERING OF THE
CLASS A-1, CLASS A-2, CLASS A-3, CLASS X, CLASS B, CLASS C, CLASS D, CLASS E AND
CLASS  F  CERTIFICATES)  USED  TO  PRICE  THIS  CERTIFICATE  AND  (B)  THAT  THE
PASS-THROUGH  RATE HEREON CHANGES IN ACCORDANCE WITH THE PREPAYMENT  ASSUMPTION:
(I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL CLASS X NOTIONAL  AMOUNT IS
APPROXIMATELY  2.71251%;  (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  9.13%;  AND  (III)  THE  AMOUNT  OF OID
ALLOCABLE  TO THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 17, 1997 TO NOVEMBER 3,
1997) AS A PERCENTAGE OF THE INITIAL CLASS X NOTIONAL  AMOUNT,  CALCULATED USING
THE EXACT METHOD, IS APPROXIMATELY 0.02513%.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS X

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                 Cut-Off Date:  October 1, 1997
November 5, 1997

Aggregate Initial                        Scheduled Final
Notional Amount of the                   Distribution Date: October 2027
Class X Certificates:
$754,531,157

CUSIP:  61745M DE 0                      Initial Notional
                                         Amount of this Certificate:
ISIN:  US61745MDE03                      $754,531,157

Common Code:  8131082

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class X Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  X  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount  of  interest  then  distributable,  if  any,  allocable  to the  Class X
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest Distribution Account, the Class Q Distribution Account and any
REO  Account  including  reinvestment  income  thereon;  (ix) any  environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class X Certificate to be
duly executed.

Dated: October __, 1997

                                   LASALLE NATIONAL BANK, not in its
                                   individual capacity but solely as Trustee

                                   By:__________________________________________
                                                 Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  X  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as
                                   Authenticating Agent

                                   By:__________________________________________
                                                 Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)  and  transfer(s)  unto   ____________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class X  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class X
Certificate of the entire Percentage Interest  represented by the within Class X
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  X
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________            _____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)

                                   _____________________________________________
                                   Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:__________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ____________________  for the account of  ____________________  account
number ____________________________.

     This   information   is   provided  by   ____________________________   the
Assignee(s) named above, or  ________________________________________________ as
its (their) agent.

                              By:  _____________________________________________
                                   [Please print or type name(s)]

                                   _____________________________________________
                                   Title:

                                   _____________________________________________
                                   Taxpayer Identification Number


<PAGE>


                                   EXHIBIT A-5


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS B

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS B CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS B

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                     Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: October 2027
Class B Certificates:
$22,636,000

CUSIP: 61745M  DF 7                          Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US61745MDF77                          $22,636,000

Common Code:  8131112

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class B Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class C, Class D, Class E, Class F, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  B  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class B Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class B Certificate to be
duly executed.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as Trustee

                                   By:__________________________________________
                                                 Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  B  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as
                                   Authenticating Agent

                                   By:__________________________________________
                                                 Authorized Officer


<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
_______________________________________________________________________  (please
print or  typewrite  name(s) and  address(es),  including  postal zip code(s) of
assignee(s))  ("Assignee(s)") the entire Percentage Interest  represented by the
within Class B Certificate and hereby  authorize(s) the registration of transfer
of such interest to Assignee(s) on the Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class B
Certificate of the entire Percentage Interest  represented by the within Class B
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  B
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________                _________________________________________
                                       Signature by or on behalf of
                                       Assignor(s)

                                       _________________________________________
                                       Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:__________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number __________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                      By:  _____________________________________

                                           _____________________________________
                                           [Please print or type name(s)]

                                           _____________________________________
                                           Title:

                                           _____________________________________
                                           Taxpayer Identification Number


<PAGE>

                                   EXHIBIT A-6


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS C

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS C CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS C

Pass-Through Rate: As determined
in accordance with the
Pooling Agreement.

First Distribution Date:                     Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: October 2027
Class C Certificates:
$22,636,000

CUSIP: 61745M  DG 5                          Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US61745MDG50                          $22,636,000

Common Code:  8131279

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class C Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class D, Class E, Class F, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  C  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class C Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class C Certificate to be
duly executed.

Dated: October __, 1997

                                  LASALLE  NATIONAL  BANK,  not in its
                                  individual capacity but solely as Trustee

                                  By:___________________________________________
                                                 Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  C  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                  LASALLE  NATIONAL  BANK,  not in its
                                  individual capacity but solely
                                  as Authenticating Agent

                                  By:___________________________________________
                                                 Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class C  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class C
Certificate of the entire Percentage Interest  represented by the within Class C
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  C
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________              ___________________________________________
                                     Signature by or on behalf of
                                     Assignor(s)

                                     ___________________________________________
                                     Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:__________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ___________________________________________________  for the account of
_____________________________ account number __________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                  By:  _________________________________________

                                       _________________________________________
                                       [Please print or type name(s)]

                                       _________________________________________
                                       Title:

                                       _________________________________________
                                       Taxpayer Identification Number


<PAGE>


                                   EXHIBIT A-7


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS D

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS D CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS D

Pass-Through Rate: As determined
in accordance with the
Pooling Agreement.

First Distribution Date:                       Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                              Scheduled Final
Certificate Principal Amount of the            Distribution Date: October 2027
Class D Certificates:
$45,271,000

CUSIP: 61745M  DH 3                            Initial Certificate Principal
                                               Amount of this Certificate:
ISIN:  US61745MDH34                            $45,271,000

Common Code:  8131317

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class D Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class E, Class F, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  D  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class D Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class D Certificate to be
duly executed.

Dated: October __, 1997

                                      LASALLE  NATIONAL  BANK,  not in its
                                      individual capacity but solely as Trustee

                                      By:_______________________________________
                                                    Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  D  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                      LASALLE  NATIONAL  BANK,  not in its
                                      individual capacity but solely
                                      as Authenticating Agent

                                      By:_______________________________________
                                                    Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class D  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class D
Certificate of the entire Percentage Interest  represented by the within Class D
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  D
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________               __________________________________________
                                      Signature by or on behalf of
                                      Assignor(s)

                                      __________________________________________
                                      Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number __________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                   By:  ________________________________________

                                        ________________________________________
                                        [Please print or type name(s)]

                                        ________________________________________
                                        Title:

                                        ________________________________________
                                        Taxpayer Identification Number



<PAGE>

                                   EXHIBIT A-8


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS E

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS E CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS E

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                         Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                                Scheduled Final
Certificate Principal Amount of the              Distribution Date: October 2027
Class E Certificates:
$45,271,000

CUSIP:  61745M  DJ 9                             Initial Certificate Principal
                                                 Amount of this Certificate:
ISIN:  US61745MDJ99                              $45,271,000

Common Code:  8131350

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class E Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class F, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  E  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class E Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class E Certificate to be
duly executed.

Dated: October __, 1997

                          LASALLE  NATIONAL  BANK,  not in its
                          individual capacity but solely as Trustee

                          By:___________________________________________________
                                            Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  E  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                         LASALLE  NATIONAL  BANK,  not in its
                         individual  capacity but  solely as
                         Authenticating Agent

                            By:_________________________________________________
                                            Authorized Officer


<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class E  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class E
Certificate of the entire Percentage Interest  represented by the within Class E
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  E
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________                _________________________________________
                                       Signature by or on behalf of
                                       Assignor(s)

                                       -----------------------------------------
                                       Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ___________________________________________________  for the account of
_____________________________ account number ______________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                    By:  _______________________________________

                                         _______________________________________
                                         [Please print or type name(s)]

                                         _______________________________________
                                         Title:

                                         _______________________________________
                                         Taxpayer Identification Number


<PAGE>

                                   EXHIBIT A-9


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS F

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS F CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS F

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                       Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                              Scheduled Final
Certificate Principal Amount of the            Distribution Date: October 2027
Class F Certificates:
$41,500,000

CUSIP: 61745M  DK 6                            Initial Certificate Principal
                                               Amount of this Certificate:
ISIN:  US61745MDK62                            $41,500,000

Common Code:  8131376

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class F Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class G, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  F  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class F Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class F Certificate to be
duly executed.

Dated: October __, 1997

                          LASALLE  NATIONAL  BANK,  not in its
                          individual capacity but solely as Trustee

                          By:___________________________________________________
                                            Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  F  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                         LASALLE  NATIONAL  BANK,  not in its
                         individual  capacity but  solely as
                         Authenticating Agent

                            By:_________________________________________________
                                            Authorized Officer


<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class F  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class F
Certificate of the entire Percentage Interest  represented by the within Class F
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  F
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________                _________________________________________
                                       Signature by or on behalf of
                                       Assignor(s)

                                       _________________________________________
                                       Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ___________________________________________________  for the account of
_____________________________ account number ___________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                               By:  ____________________________________________

                                    ____________________________________________
                                    [Please print or type name(s)]

                                    ____________________________________________
                                    Title:

                                    ____________________________________________
                                    Taxpayer Identification Number


<PAGE>


                                  EXHIBIT A-10


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS G

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS G CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS G

Pass-Through Rate:  As determined in accordance with the
Pooling Agreement.

First Distribution Date:                       Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                              Scheduled Final
Certificate Principal Amount of the            Distribution Date: October 2027
Class G Certificates:
$26,408,000

CUSIP: 61745M  DL 4                            Initial Certificate Principal
                                               Amount of this Certificate:
ISIN:  US61745MDL46                            $26,408,000

Common Code:  8143587

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class G Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class H, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  G  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class G Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  as from time to time are subject to the  Pooling  Agreement,  together
with the Mortgage  Files  relating  thereto;  (ii) all scheduled or  unscheduled
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-Off Date; (iii) any REO Property;  (iv) all revenues  received in respect of
any REO Property;  (v) the Master  Servicer's and the Trustee's rights under the
insurance  policies with respect to the Mortgage Loans required to be maintained
pursuant to the Pooling Agreement and any proceeds thereof; (vi) any Assignments
of Leases, Rents and Profits and any security agreements;  (vii) any indemnities
or guaranties  given as additional  security for any Mortgage Loans;  (viii) all
assets  deposited in the Lock-Box  Accounts,  Cash Collateral  Accounts,  Escrow
Accounts,  Reserve  Accounts (to the extent such assets in such accounts are not
assets of the  respective  Borrowers),  the Collection  Account,  the Lower-Tier
Distribution Account, the Upper-Tier Distribution Account, the Deferred Interest
Distribution  Account,  the Class Q  Distribution  Account,  and any REO Account
including   reinvestment  income  thereon;  (ix)  any  environmental   indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Loan Sale  Agreement;  and (xi) the  proceeds of any of the  foregoing
(other  than any  interest  earned on deposits in the  Lock-Box  Accounts,  Cash
Collateral Accounts,  Escrow Accounts,  and any Reserve Accounts,  to the extent
such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class G Certificate to be
duly executed.

Dated: October __, 1997

                               LASALLE  NATIONAL  BANK,  not in its
                               individual  capacity but  solely as Trustee

                               By:______________________________________________
                                                Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  G  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                               LASALLE  NATIONAL  BANK,  not in its
                               individual  capacity but solely
                               as Authenticating Agent

                               By:______________________________________________
                                              Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class G  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class G
Certificate of the entire Percentage Interest  represented by the within Class G
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  G
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________              ___________________________________________
                                     Signature by or on behalf of
                                     Assignor(s)

                                     ___________________________________________
                                     Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ____________________________________________________ for the account of
_____________________________ account number ______________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                By:  ___________________________________________

                                     ___________________________________________
                                     [Please print or type name(s)]

                                     ___________________________________________
                                     Title:

                                     ___________________________________________
                                     Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-11


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS H

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS H CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN A "REGULAR  INTEREST" IN A "REAL ESTATE
MORTGAGE  INVESTMENT  CONDUIT,"  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTIONS 860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 17, 1997, AND BASED ON ITS ISSUE PRICE OF
79.2882%,  INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  14  DAYS OF  INTEREST  AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT ASSUMPTION OF SCENARIO 1 (AS
DESCRIBED IN THE PROSPECTUS  SUPPLEMENT,  DATED OCTOBER 9, 1997, WITH RESPECT TO
THE OFFERING OF THE CLASS A-1,  CLASS A-2, CLASS A-3, CLASS X, CLASS B, CLASS C,
CLASS D, CLASS E AND CLASS F CERTIFICATES)  USED TO PRICE THIS CERTIFICATE:  (I)
THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  IS  APPROXIMATELY  20.96809%;  (II) THE ANNUAL YIELD TO MATURITY OF
THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  10.37%; AND (III) THE
AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL  PERIOD  (OCTOBER 17, 1997 TO
NOVEMBER 3, 1997),  AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.05567%.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS H

Pass-Through Rate:  6.590%

First Distribution Date:                      Cut-Off Date: October 1, 1997
November 5, 1997

Aggregate Initial                             Scheduled Final
Certificate Principal Amount of the           Distribution Date: October 2027
Class H Certificates:
$22,638,157

CUSIP: 61745M  DM 2                           Initial Certificate Principal
                                              Amount of this Certificate:
ISIN:  US61745MDM29                           $22,638,157

Common Code:  8143633

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class H Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class Q, Class R,
and  Class  LR  Certificates  (together  with  the  Class  H  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of that  portion of the  aggregate
amount of principal and interest then  distributable,  if any,  allocable to the
Class H Certificates for such Distribution  Date, all as more fully described in
the Pooling Agreement. Holders of this Certificate may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class H Certificate to be
duly executed.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as Trustee

                                   By:__________________________________________
                                                 Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  H  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely
                                   as Authenticating Agent

                                   By:__________________________________________
                                                 Authorized Officer



<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class H  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class H
Certificate of the entire Percentage Interest  represented by the within Class H
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  H
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________              ___________________________________________
                                     Signature by or on behalf of
                                     Assignor(s)

                                     ___________________________________________
                                     Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ___________________________________________________  for the account of
_____________________________ account number _______________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                               By:  ____________________________________________

                                    ____________________________________________
                                    [Please print or type name(s)]

                                    ____________________________________________
                                    Title:

                                    ____________________________________________
                                    Taxpayer Identification Number


<PAGE>


                                  EXHIBIT A-12


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS Q

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN. EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE,
(I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY  IN THE FORM OF EXHIBIT D-2 TO THE
POOLING AGREEMENT REFERRED TO HEREIN,  STATING THAT SUCH PROSPECTIVE  TRANSFEREE
IS NOT A PERSON  REFERRED  TO IN CLAUSE (A) OR (B) ABOVE,  OR (II) AN OPINION OF
COUNSEL WHICH ESTABLISHES TO THE SATISFACTION OF THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND HOLDING OF THIS CERTIFICATE WILL
NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING DEEMED TO BE "PLAN  ASSETS" AND
SUBJECT TO TITLE I OF ERISA OR SECTION 4975 OF THE CODE OR SIMILAR LAW, WILL NOT
CONSTITUTE  OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF ERISA,
SECTION 4975 OF THE CODE OR A MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR
LAW,  AND WILL NOT  SUBJECT  THE MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE
DEPOSITOR,  THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO ANY  OBLIGATION  OR
LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER ERISA, SECTION 4975 OF THE
CODE OR SIMILAR  LAW) IN ADDITION  TO THOSE SET FORTH IN THE POOLING  AGREEMENT,
WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE TRUST FUND,
THE MASTER  SERVICER,  THE SPECIAL  SERVICER,  THE CERTIFICATE  REGISTRAR OR THE
DEPOSITOR.  EACH  TRANSFEREE OF A BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO
REPRESENT THAT IT IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.



<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS Q

Percentage Interest: 100%                      Cut-Off Date: October 1, 1997

No.:  1

     This  certifies that Morgan  Stanley & Co.  Incorporated  is the registered
owner of an interest in a Trust Fund,  including  the  distributions  to be made
with respect to the Class Q Certificates.  The Trust Fund,  described more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class R,
and  Class  LR  Certificates  (together  with  the  Class  Q  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     This  Certificate  represents a pro rata undivided  interest in the Default
Interest, subject to an obligation to pay interest on Advances.  Pursuant to the
terms of the Pooling  Agreement,  the Trustee,  or the Paying Agent on behalf of
the  Trustee,  will  distribute  (other  than  the  final  distribution  on  any
Certificate), on the third Business Day of each month, commencing on November 5,
1997 (each such date, a "Distribution  Date"),  to the Person in whose name this
Certificate is registered as of the related Record Date, an amount equal to such
Person's pro rata share (based on the  Percentage  Interest  represented by this
Certificate)  of that portion of the  aggregate  amount of Net Default  Interest
then  distributable,  if any,  allocable  to the Class Q  Certificates  for such
Distribution Date, all as more fully described in the Pooling Agreement. Holders
of this Certificate may be entitled to Prepayment  Premiums,  as provided in the
Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)      the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.


<PAGE>


     IN WITNESS  WHEREOF,  the Trustee has caused this Class Q Certificate to be
duly executed.

Dated: October __, 1997

                                 LASALLE  NATIONAL  BANK,  not in its
                                 individual capacity but solely as Trustee

                                 By:____________________________________________
                                                 Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  Q  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                        LASALLE  NATIONAL  BANK,  not in its
                                        individual capacity but solely
                                        as Authenticating Agent

                                        By:_____________________________________
                                                     Authorized Officer

<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class Q  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class Q
Certificate of the entire Percentage Interest  represented by the within Class Q
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  Q
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________            _____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)

                                   _____________________________________________
                                   Taxpayer Identification Number

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ____________________________________________________ for the account of
_____________________________ account number _________________________.

     This information is provided by _______________________________________ the
Assignee(s) named above, or  ________________________________________________ as
its (their) agent.

                                   By:  ________________________________________

                                        ________________________________________
                                        [Please print or type name(s)]

                                        ________________________________________
                                        Title:

                                        ________________________________________
                                        Taxpayer Identification Number

<PAGE>

                                  EXHIBIT A-13


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS R

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE  WILL BE  REQUIRED  TO DELIVER  TO THE  DEPOSITOR,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE A REPRESENTATION LETTER,  SUBSTANTIALLY IN THE FORM OF
EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT REFERRED TO HEREIN,  STATING
THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR
(B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(1) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH
AN AFFIDAVIT TO THE TRANSFEROR  AND THE TRUSTEE TO THE EFFECT THAT,  AMONG OTHER
THINGS,  (A) IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN
CODE  SECTION  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE UPPER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS R

Percentage Interest: 100%

No.:  1

     This  certifies  that  Morgan  Stanley  & Co.  Incorporated  is  owner  the
registered owner of an interest in a Trust Fund,  including the distributions to
be made with respect to the Class R Certificates. The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling Agreement (as defined below). The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X,  Class C,  Class D,  Class E,  Class F,  Class G, Class H, Class Q, and
Class  LR   Certificates   (together   with  the  Class  R   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"residual  interest" in a "real estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(2) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of the aggregate  amount,  if any,
allocable to the Class R Certificates  for such  Distribution  Date, all as more
fully described in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)______the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class R Certificate to be
duly executed.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely as Trustee

                                   By:__________________________________________
                                                 Authorized Officer


                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  R  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual capacity but solely
                                   as Authenticating Agent

                                   By:__________________________________________
                                                 Authorized Officer



<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class R  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class R
Certificate of the entire Percentage Interest  represented by the within Class R
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  R
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________            _____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)

                                   _____________________________________________
                                   Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number ___________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                              By:  _____________________________________________

                                   _____________________________________________
                                   [Please print or type name(s)]

                                   _____________________________________________
                                   Title:

                                   _____________________________________________
                                   Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-14


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS LR

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER SERVICER,  THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITER
OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE
UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE  WILL BE  REQUIRED  TO DELIVER  TO THE  DEPOSITOR,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE A REPRESENTATION LETTER,  SUBSTANTIALLY IN THE FORM OF
EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT REFERRED TO HEREIN,  STATING
THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR
(B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(1) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH
AN AFFIDAVIT TO THE TRANSFEROR  AND THE TRUSTEE TO THE EFFECT THAT,  AMONG OTHER
THINGS,  (A) IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN
CODE  SECTION  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE LOWER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-XL1, CLASS LR

Percentage Interest: 100%

No.:  1

     This  certifies  that  Morgan  Stanley  & Co.  Incorporated  is  owner  the
registered owner of an interest in a Trust Fund,  including the distributions to
be made with  respect to the Class LR  Certificates.  The Trust Fund,  described
more fully  below,  consists  primarily of a pool of Mortgage  Loans  secured by
first  liens on  commercial  properties  and held in  trust by the  Trustee  and
serviced by the Master  Servicer.  The Trust Fund was created,  and the Mortgage
Loans are to be serviced,  pursuant to the Pooling Agreement (as defined below).
The Holder of this Certificate,  by virtue of the acceptance hereof,  assents to
the terms,  provisions  and  conditions  of the Pooling  Agreement  and is bound
thereby.  Also issued under the Pooling  Agreement are the Class A-1, Class A-2,
Class A-3,  Class X, Class C, Class D, Class E, Class F, Class G, Class H, Class
Q, and  Class R  Certificates  (together  with the  Class LR  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement,  dated as of October 1, 1997 (the "Pooling
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"residual  interest" in a "real estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(2) and 860D of the Internal
Revenue Code of l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing on November 5, 1997 (each such date, a "Distribution  Date"),  to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of the aggregate  amount,  if any,
allocable to the Class LR Certificates for such  Distribution  Date, all as more
fully described in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing (other than any interest earned on deposits in the Lock-Box  Accounts,
Cash Collateral  Accounts,  Escrow Accounts,  and any Reserve  Accounts,  to the
extent such interest belongs to the related Borrower).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the Master Servicer,
the Special Servicer,  the Trustee, the Fiscal Agent, the Certificate Registrar,
any Paying  Agent or any agent of any of them shall be affected by any notice or
knowledge to the contrary.

     No fee or service  shall be imposed by the  Certificate  Registrar  for its
services in respect of any  registration of transfer or exchange  referred to in
Section 5.02 of the Pooling  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the
imposition of any material state or local taxes; (iv) to amend or supplement any
provisions in either of such agreements to the extent  necessary or desirable to
maintain the rating or ratings  assigned to each of the Classes of  Certificates
by each Rating  Agency;  (v) to amend or supplement  any provisions in either of
such  agreements  that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment,  or as evidenced by  confirmation  in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates, or (vi)
to make any other provisions with respect to matters or questions  arising under
the Pooling  Agreement,  which shall not be inconsistent  with the provisions of
the  Pooling  Agreement  and will not result in a  downgrade,  qualification  or
withdrawal  of  the  then  current  rating  or  ratings  then  assigned  to  any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing.

     Further,  the Depositor,  the Master Servicer,  the Special  Servicer,  the
Trustee  and the Fiscal  Agent,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend the Pooling  Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification  of the Trust REMIC as two separate  REMICs or of
the  Grantor  Trust as a grantor  trust,  or to prevent  the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor,  the Master Servicer,  the Special Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of all the
               Holders of all Certificates representing all Percentage Interests
               of the Class or Classes affected thereby;

     (ii)      change   the   percentages   of  Voting   Rights  of  Holders  of
               Certificates  which are  required  to  consent  to any  action or
               inaction under the Pooling Agreement,  without the consent of all
               the  Holders  of all  Certificates  representing  all  Percentage
               Interests of the Class or Classes affected thereby;

     (iii)     alter the  Servicing  Standard or the  obligations  of the Master
               Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent
               to make a P&I Advance or Property  Advance without the consent of
               the  Holders  of  all   Certificates   representing  all  of  the
               Percentage Interests of the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling  Agreement  which relates to the
               amendment thereof,  without the consent of all the Holders of all
               Certificates  representing all Percentage  Interests of the Class
               or Classes affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)______the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan,  included in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable,
                         but, in the case of the North Shore Towers Loan, net of
                         the Hancock  Retained  Interest) to the last day of the
                         Interest  Accrual Period  preceding  such  Distribution
                         Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the  extent  permitted  under the  Pooling
                         Agreement with interest on all unreimbursed Advances at
                         the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF,  the Trustee has caused this Class LR Certificate to be
duly executed.

Dated: October __, 1997

                                  LASALLE  NATIONAL  BANK,  not in its
                                  individual  capacity but solely as Trustee

                                  By:___________________________________________
                                              Authorized Officer



                          Certificate of Authentication
                          -----------------------------

     This  is  one of the  Class  LR  Certificates  referred  to in the  Pooling
Agreement.

Dated: October __, 1997

                                   LASALLE  NATIONAL  BANK,  not in its
                                   individual  capacity but solely
                                   as Authenticating Agent

                                 By:___________________________________________
                                              Authorized Officer




<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)   and   transfer(s)   unto   _________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class LR Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar to issue a new Class LR
Certificate of the entire Percentage Interest represented by the within Class LR
Certificates  to the  above-named  Assignee(s)  and to  deliver  such  Class  LR
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: _________________            _____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)

                                   _____________________________________________
                                   Taxpayer Identification Number


<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The   Assignee(s)   should   include   the   following   for   purposes  of
distribution:___________________________________________________________________
________________________________________________________________________________

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distribution:___________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number --------------------------.

                  This information is provided by __________________________ the
Assignee(s) named above, or  ________________________________________________ as
its (their) agent.

                                 By:  __________________________________________

                                      __________________________________________
                                      [Please print or type name(s)]

                                      __________________________________________
                                      Title:

                                      __________________________________________
                                      Taxpayer Identification Number
<PAGE>
                                    Exhibit B
                             Mortgage Loan Schedule


<TABLE>
<CAPTION>
                                                                                        Revised
   Loan                                  Mortgage                               Mortgage        Net       Servicing     Day Count
  Number             Loan Name             Rate        Default    Excess Rate     Rate       Mortgage     Fee Rate     Convention
                                                        Rate                                   Rate

<S>          <C>                          <C>          <C>          <C>          <C>          <C>          <C>           <C>
     1       605 Third Avenue             7.917%       12.917%      5.000%       12.917%      7.882%       0.0355%       30/360
     2       Edens & Avant Pool           7.300%       12.300%        N/A          N/A        7.265%       0.0355%       30/360
     3       FGS Pool                       -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                          8.600%       13.600%      5.000%       13.600%      8.565%       0.0355%       30/360
     4       Mansion Grove Apartments     8.350%       12.350%      2.000%       10.350%      8.308%       0.0423%       30/360
     5       North Shore Towers           9.320%       12.320%        N/A          N/A        6.730%       0.0205%       30/360
     6       Fashion Mall                 7.850%       11.850%      2.000%       9.850%       7.815%       0.0355%       30/360
     7       Yorktown Shopping Center     8.250%       12.250%        N/A          N/A        8.215%       0.0355%       30/360
     8       Grand Kempinski Hotel        8.630%       13.630%      5.000%       13.630%      8.595%       0.0355%       30/360
     9       Arrowhead Towne Center       8.600%       12.000%        N/A          N/A        8.565%       0.0355%       30/360
    10       Mark Centers Pool              -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                            -             -            -            -            -            -             -
                                          8.840%       13.840%      5.000%      13.840%%      8.805%       0.0355%       30/360
    11       Westgate Mall                9.250%       12.250%        N/A          N/A        9.215%       0.0355%       30/360
    12       Westshore Mall               8.070%       13.070%      5.000%       13.070%      8.035%       0.0355%       30/360
</TABLE>


   Loan                                                     Number of
  Number             Loan Name                Cut-Off LTV   Properties


     1       605 Third Avenue                    66.7%          1
     2       Edens & Avant Pool                  36.8%          63
     3       FGS Pool                              -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                 50.9%          15
     4       Mansion Grove Apartments            61.7%          1
     5       North Shore Towers                  20.1%          1
     6       Fashion Mall                        55.9%          1
     7       Yorktown Shopping Center            48.0%          1
     8       Grand Kempinski Hotel               61.1%          1
     9       Arrowhead Towne Center              46.6%          1
    10       Mark Centers Pool                     -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                   -            -
                                                 63.8%          17
    11       Westgate Mall                       65.7%          1
    12       Westshore Mall                      63.3%          1



<PAGE>



<TABLE>
<CAPTION>
                                                                                                    Cut-Off
                                                                                        Original       Date
   Loan                                                                                 Principal   Principal   Original  Remaining
  Number             Loan Name                   Borrower's Name                         Balance     Balance      Term      Term

<S>          <C>                      <C>                                               <C>         <C>           <C>       <C>
     1       605 Third Avenue         605 Third Avenue LLC                              120,000,000 120,000,000   120       120
     2       Edens & Avant Pool       Edens & Avant Financing Limited Partnership       82,750,000  82,750,000    120       119
     3       FGS Pool                 Fort Tower I Associates Hotel Limited                 -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Fort Tower II Associates Hotel Limited                -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Newark California Hotel Limited Partnership           -           -          -         -
                                      St. Petersburg Florida Hotel Limited Partnership      -           -          -         -
                                      Commack New York Hotel Limited Partnership            -           -          -         -
                                      Westbury New York Hotel Limited Partnership           -           -          -         -
                                      Woburn Massachusetts Hotel Limited Partnership        -           -          -         -
                                      Middletown New York Hotel Limited Partnership         -           -          -         -
                                      Alexandria Virginia Hotel Limited Partnership         -           -          -         -
                                      BH California Hotel Limited Partnership               -           -          -         -
                                      Woburn Massachusetts Hotel II Limited                 -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Omaha Nebraska Hotel Limited Partnership              -           -          -         -
                                      Clark New Jersey Hotel Limited Partnership        74,500,000  73,537,438    119       111
                                      Palm Beach Florida Hotel and Office Building
                                      Limited Partnership
                                      Saddle Brook New Jersey Hotel Limited
                                      Partnership
                                      FGS Borrower
     4       Mansion Grove Apartments Lick Mill Creek Apartments                        73,000,000  72,862,226    120       117
     5       North Shore Towers       North Shore Towers Apartments Incorporated        71,700,000  70,280,966    120        86
     6       Fashion Mall             Galahad Real Estate Corporation                   65,000,000  64,864,238    119       116
     7       Yorktown Shopping Center Yorktown Joint Venture                            60,000,000  57,304,459    120        81
     8       Grand Kempinski Hotel    Registry Dallas Associates Limited Partnership    55,000,000  55,000,000    120       120
     9       Arrowhead Towne Center   New River Associates                              50,000,000  48,899,962     84        51
    10       Mark Centers Pool        Mark M.P.N.M., Limited Partnership                    -           -          -         -
                                      Mark New Smyrna Limited Partnership                   -           -          -         -
                                      Mark Troy, L.P.                                       -           -          -         -
                                      Mark Park Plaza, L.P.                                 -           -          -         -
                                      Mark Martintown, L.P.                                 -           -          -         -
                                      Mark Kings Fairground, L.P.                           -           -          -         -
                                      Mark Shillington, L.P.                                -           -          -         -
                                      Mark 25th Street, L.P.                                -           -          -         -
                                      Mark Three Realty, L.P.                               -           -          -         -
                                      Mark Four Realty, L.P.                                -           -          -         -
                                      Mark Centers Pool Borrower                        45,929,800  45,449,576    119       108
    11       Westgate Mall            Westgate Joint Venture                            43,023,168  42,681,517    119       110
    12       Westshore Mall           Westshore Properties, L.L.C.                      21,000,000  20,900,775     84        77

</TABLE>

<TABLE>
<CAPTION>
                                                                                                Original Remaining
   Loan                                                                                          Amort    Amort     Monthly
  Number             Loan Name                           Borrower's Name                         Term      Term    Payment

<S>         <C>                               <C>                                                <C>      <C>     <C>         
     1       605 Third Avenue                 605 Third Avenue LLC                               N/A      N/A     791,700
     2       Edens & Avant Pool               Edens & Avant Financing Limited Partnership        N/A      N/A     503,396
     3       FGS Pool                         Fort Tower I Associates Hotel Limited               -        -         -
                                              Partnership                                         -        -         -
                                              Fort Tower II Associates Hotel Limited              -        -         -
                                              Partnership                                         -        -         -
                                              Newark California Hotel Limited Partnership         -        -         -
                                              St. Petersburg Florida Hotel Limited Partnership    -        -         -
                                              Commack New York Hotel Limited Partnership          -        -         -
                                              Westbury New York Hotel Limited Partnership         -        -         -
                                              Woburn Massachusetts Hotel Limited Partnership      -        -         -
                                              Middletown New York Hotel Limited Partnership       -        -         -
                                              Alexandria Virginia Hotel Limited Partnership       -        -         -
                                              BH California Hotel Limited Partnership             -        -         -
                                              Woburn Massachusetts Hotel II Limited               -        -         -
                                              Partnership                                         -        -         -
                                              Omaha Nebraska Hotel Limited Partnership            -        -         -
                                              Clark New Jersey Hotel Limited Partnership         240      232     651,251
                                              Palm Beach Florida Hotel and Office Building
                                              Limited Partnership
                                              Saddle Brook New Jersey Hotel Limited
                                              Partnership
                                              FGS Borrower
     4       Mansion Grove Apartments         Lick Mill Creek Apartments                         360      357     553,565
     5       North Shore Towers               North Shore Towers Apartments Incorporated         360      326     593,499
     6       Fashion Mall                     Galahad Real Estate Corporation                    360      357     470,168
     7       Yorktown Shopping Center         Yorktown Joint Venture                             300      261     473,000
     8       Grand Kempinski Hotel            Registry Dallas Associates Limited Partnership     300      300     447,704
     9       Arrowhead Towne Center           New River Associates                               360      327     388,000
    10       Mark Centers Pool                Mark M.P.N.M., Limited Partnership                  -        -         -
                                              Mark New Smyrna Limited Partnership                 -        -         -
                                              Mark Troy, L.P.                                     -        -         -
                                              Mark Park Plaza, L.P.                               -        -         -
                                              Mark Martintown, L.P.                               -        -         -
                                              Mark Kings Fairground, L.P.                         -        -         -
                                              Mark Shillington, L.P.                              -        -         -
                                              Mark 25th Street, L.P.                              -        -         -
                                              Mark Three Realty, L.P.                             -        -         -
                                              Mark Four Realty, L.P.                              -        -         -
                                              Mark Centers Pool Borrower                         300      289     380,421
    11       Westgate Mall                    Westgate Joint Venture                             300      291     368,443
    12       Westshore Mall                   Westshore Properties, L.L.C.                       360      353     155,117
</TABLE>



<PAGE>


<TABLE>
<CAPTION>

                                                                                        Revised        Net
   Loan                                         Mortgage      Default    Excess Rate   Mortgage     Mortgage     Servicing
  Number             Loan Name                    Rate         Rate                      Rate         Rate       Fee Rate

<S>          <C>                                 <C>          <C>          <C>          <C>          <C>          <C>       
     1       605 Third Avenue                    7.917%       12.917%      5.000%       12.917%      7.882%       0.0355%
     2       Edens & Avant Pool                  7.300%       12.300%        N/A          N/A        7.265%       0.0355%
     3       FGS Pool                              -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                 8.600%       13.600%      5.000%       13.600%      8.565%       0.0355%


     4       Mansion Grove Apartments            8.350%       12.350%      2.000%       10.350%      8.308%       0.0423%
     5       North Shore Towers                  9.320%       12.320%        N/A          N/A        6.730%       0.0205%
     6       Fashion Mall                        7.850%       11.850%      2.000%       9.850%       7.815%       0.0355%
     7       Yorktown Shopping Center            8.250%       12.250%        N/A          N/A        8.215%       0.0355%
     8       Grand Kempinski Hotel               8.630%       13.630%      5.000%       13.630%      8.595%       0.0355%
     9       Arrowhead Towne Center              8.600%       12.000%        N/A          N/A        8.565%       0.0355%
    10       Mark Centers Pool                     -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                   -             -            -            -            -            -
                                                 8.840%       13.840%      5.000%      13.840%%      8.805%       0.0355%
    11       Westgate Mall                       9.250%       12.250%        N/A          N/A        9.215%       0.0355%
    12       Westshore Mall                      8.070%       13.070%      5.000%       13.070%      8.035%       0.0355%

</TABLE>


                                                                   Number of
   Loan                                  Day Count    Cut-Off      Properties
  Number             Loan Name          Convention       LTV


     1       605 Third Avenue             30/360        66.7%          1
     2       Edens & Avant Pool           30/360        36.8%          63
     3       FGS Pool                        -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                          30/360        50.9%          15


     4       Mansion Grove Apartments     30/360        61.7%          1
     5       North Shore Towers           30/360        20.1%          1
     6       Fashion Mall                 30/360        55.9%          1
     7       Yorktown Shopping Center     30/360        48.0%          1
     8       Grand Kempinski Hotel        30/360        61.1%          1
     9       Arrowhead Towne Center       30/360        46.6%          1
    10       Mark Centers Pool               -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                             -            -            -
                                          30/360        63.8%          17
    11       Westgate Mall                30/360        65.7%          1
    12       Westshore Mall               30/360        63.3%          1



<PAGE>


<TABLE>
<CAPTION>

                                                                                                    Cut-Off
                                                                                        Original    Date
   Loan                                                                                 Principal   Principal   Original  Remaining
  Number             Loan Name                   Borrower's Name                         Balance     Balance      Term      Term

<S>          <C>                      <C>                                               <C>         <C>           <C>       <C>
     1       605 Third Avenue         605 Third Avenue LLC                              120,000,000 120,000,000   120       120
     2       Edens & Avant Pool       Edens & Avant Financing Limited Partnership       82,750,000  82,750,000    120       119
     3       FGS Pool                 Fort Tower I Associates Hotel Limited                 -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Fort Tower II Associates Hotel Limited                -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Newark California Hotel Limited Partnership           -           -          -         -
                                      St. Petersburg Florida Hotel Limited Partnership      -           -          -         -
                                      Commack New York Hotel Limited Partnership            -           -          -         -
                                      Westbury New York Hotel Limited Partnership           -           -          -         -
                                      Woburn Massachusetts Hotel Limited Partnership        -           -          -         -
                                      Middletown New York Hotel Limited Partnership         -           -          -         -
                                      Alexandria Virginia Hotel Limited Partnership         -           -          -         -
                                      BH California Hotel Limited Partnership               -           -          -         -
                                      Woburn Massachusetts Hotel II Limited                 -           -          -         -
                                      Partnership                                           -           -          -         -
                                      Omaha Nebraska Hotel Limited Partnership              -           -          -         -
                                      Clark New Jersey Hotel Limited Partnership        74,500,000  73,537,438    119       111
                                      Palm Beach Florida Hotel and Office Building
                                      Limited Partnership
                                      Saddle Brook New Jersey Hotel Limited
                                      Partnership
                                      FGS Borrower
     4       Mansion Grove Apartments Lick Mill Creek Apartments                        73,000,000  72,862,226    120       117
     5       North Shore Towers       North Shore Towers Apartments Incorporated        71,700,000  70,280,966    120        86
     6       Fashion Mall             Galahad Real Estate Corporation                   65,000,000  64,864,238    119       116
     7       Yorktown Shopping Center Yorktown Joint Venture                            60,000,000  57,304,459    120        81
     8       Grand Kempinski Hotel    Registry Dallas Associates Limited Partnership    55,000,000  55,000,000    120       120
     9       Arrowhead Towne Center   New River Associates                              50,000,000  48,899,962     84        51
    10       Mark Centers Pool        Mark M.P.N.M., Limited Partnership                    -           -          -         -
                                      Mark New Smyrna Limited Partnership                   -           -          -         -
                                      Mark Troy, L.P.                                       -           -          -         -
                                      Mark Park Plaza, L.P.                                 -           -          -         -
                                      Mark Martintown, L.P.                                 -           -          -         -
                                      Mark Kings Fairground, L.P.                           -           -          -         -
                                      Mark Shillington, L.P.                                -           -          -         -
                                      Mark 25th Street, L.P.                                -           -          -         -
                                      Mark Three Realty, L.P.                               -           -          -         -
                                      Mark Four Realty, L.P.                                -           -          -         -
                                      Mark Centers Pool Borrower                        45,929,800  45,449,576    119       108
    11       Westgate Mall            Westgate Joint Venture                            43,023,168  42,681,517    119       110
    12       Westshore Mall           Westshore Properties, L.L.C.                      21,000,000  20,900,775     84        77

</TABLE>

<TABLE>
<CAPTION>

                                                                                                Original Remaining
   Loan                                                                                          Amort    Amort     Monthly
  Number             Loan Name                           Borrower's Name                         Term      Term    Payment

<S>          <C>                              <C>                                                <C>      <C>     <C>
     1       605 Third Avenue                 605 Third Avenue LLC                               N/A      N/A     791,700
     2       Edens & Avant Pool               Edens & Avant Financing Limited Partnership        N/A      N/A     503,396
     3       FGS Pool                         Fort Tower I Associates Hotel Limited               -        -         -
                                              Partnership                                         -        -         -
                                              Fort Tower II Associates Hotel Limited              -        -         -
                                              Partnership                                         -        -         -
                                              Newark California Hotel Limited Partnership         -        -         -
                                              St. Petersburg Florida Hotel Limited Partnership    -        -         -
                                              Commack New York Hotel Limited Partnership          -        -         -
                                              Westbury New York Hotel Limited Partnership         -        -         -
                                              Woburn Massachusetts Hotel Limited Partnership      -        -         -
                                              Middletown New York Hotel Limited Partnership       -        -         -
                                              Alexandria Virginia Hotel Limited Partnership       -        -         -
                                              BH California Hotel Limited Partnership             -        -         -
                                              Woburn Massachusetts Hotel II Limited               -        -         -
                                              Partnership                                         -        -         -
                                              Omaha Nebraska Hotel Limited Partnership            -        -         -
                                              Clark New Jersey Hotel Limited Partnership         240      232     651,251
                                              Palm Beach Florida Hotel and Office Building
                                              Limited Partnership
                                              Saddle Brook New Jersey Hotel Limited
                                              Partnership
                                              FGS Borrower
     4       Mansion Grove Apartments         Lick Mill Creek Apartments                         360      357     553,565
     5       North Shore Towers               North Shore Towers Apartments Incorporated         360      326     593,499
     6       Fashion Mall                     Galahad Real Estate Corporation                    360      357     470,168
     7       Yorktown Shopping Center         Yorktown Joint Venture                             300      261     473,000
     8       Grand Kempinski Hotel            Registry Dallas Associates Limited Partnership     300      300     447,704
     9       Arrowhead Towne Center           New River Associates                               360      327     338,000
    10       Mark Centers Pool                Mark M.P.N.M., Limited Partnership                  -        -         -
                                              Mark New Smyrna Limited Partnership                 -        -         -
                                              Mark Troy, L.P.                                     -        -         -
                                              Mark Park Plaza, L.P.                               -        -         -
                                              Mark Martintown, L.P.                               -        -         -
                                              Mark Kings Fairground, L.P.                         -        -         -
                                              Mark Shillington, L.P.                              -        -         -
                                              Mark 25th Street, L.P.                              -        -         -
                                              Mark Three Realty, L.P.                             -        -         -
                                              Mark Four Realty, L.P.                              -        -         -
                                              Mark Centers Pool Borrower                         300      289     380,421
    11       Westgate Mall                    Westgate Joint Venture                             300      291     368,443
    12       Westshore Mall                   Westshore Properties, L.L.C.                       360      353     155,117

</TABLE>


<PAGE>


                                   EXHIBIT C-1

        AFFIDAVIT PURSUANT TO SECTION 860E(e)(4) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED

STATE OF NEW YORK          )

                           ) ss.:

COUNTY OF NEW YORK         )

     _______________________, being first duly sworn, deposes and says:

     1.  That  he/she is a  ___________________  of  _____________________  (the
"Purchaser"),  a  _______________  duly organized and existing under the laws of
the State of _____________, on behalf of which he makes this affidavit.

     2. That the Purchaser's Taxpayer Identification Number is ________________.

     3. That the  Purchaser  of the Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates, Series 1997-XL I, Class [R] [LR] (the "Class
[R] [LR] Certificate") is a Permitted Transferee (as defined in Article I of the
Pooling  and  Servicing  Agreement,  dated as of October  1, 1997,  by and among
Morgan  Stanley  Capital  I  Inc.,  as  Depositor,   GMAC  Commercial   Mortgage
Corporation,  as Master Servicer and Special Servicer, LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal Agent (the  "Pooling and  Servicing
Agreement"),  or is acquiring the Class [R] [LR] Certificate for the account of,
or as agent  (including  as a  broker,  nominee,  or  other  middleman)  for,  a
Permitted  Transferee  and has received  from such person or entity an affidavit
substantially in the form of this affidavit.

     4. That the Purchaser historically has paid its debts as they have come due
and  intends to pay its debts as they come due in the  future and the  Purchaser
intends to pay taxes  associated with holding the Class [R] [LR]  Certificate as
they become due.

     5. That the Purchaser  understands  that it may incur tax liabilities  with
respect to the Class [R] [LR]  Certificate  in excess of any cash flow generated
by the Class [R] [LR] Certificate.

     6. That the Purchaser  will not transfer the Class [R] [LR]  Certificate to
any person or entity from which the  Purchaser  has not  received  an  affidavit
substantially  in the form of this  affidavit or as to which the  Purchaser  has
actual  knowledge that the requirements set forth in paragraph 3, paragraph 4 or
paragraph 7 hereof are not  satisfied or that the  Purchaser  has reason to know
does not satisfy the requirements set forth in paragraph 4 hereof.

     7. That the  Purchaser  is not a  Disqualified  Non-U.S.  Person and is not
purchasing  the Class [R] [LR]  Certificate  for the  account of, or as an agent
(including as a broker, nominee or other middleman) for, a Disqualified Non-U.S.
Person.

     8.  That  the  Purchaser  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer   of  the  Class  [R]  [LR]   Certificate   to  such  a   "disqualified
organization,"  an  agent  thereof,  or a  person  that  does  not  satisfy  the
requirements of paragraph 4 and paragraph 7 hereof.

     9. That,  if a "tax  matters  person" is  required  to be  designated  with
respect to the [Upper-Tier  REMIC]  [Lower-Tier  REMIC], the Purchaser agrees to
act as "tax matters person" and to perform the functions of "tax matters person"
of the  [Upper-Tier  REMIC]  [Lower-Tier  REMIC] pursuant to Section 4.04 of the
Pooling and Servicing  Agreement,  and agrees to the irrevocable  designation of
the Trustee as the Purchaser's  agent in performing the function of "tax matters
person."

     10. The Purchaser  agrees to be bound by and to abide by the  provisions of
Section 5.02 of the Pooling and Servicing Agreement  concerning  registration of
the transfer and exchange of the Class [R] [LR] Certificate.

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

     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its behalf by its ____________________ this ___th day of __________, 199__.


                                            [Purchaser]

                                            By:________________________________
                                            Title:_____________________________
                                            Name:______________________________


<PAGE>


     The above-named  ___________________  personally  appeared before me and is
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the _________________ of the Purchaser, and acknowledged to
me that he/she  executed  the same as his/her free act and deed and the free act
and deed of the Purchaser.

     Subscribed and sworn before me this __th day of _________________, 199_.

                                       NOTARY PUBLIC
                                       COUNTY OF
                                       STATE OF

                                       My      commission  expires  the  __th
                                       day of   _______________, 199_.

<PAGE>

                                   EXHIBIT C-2

                            FORM OF TRANSFEROR LETTER

                                                                        [Date]

[CERTIFICATE REGISTRAR]


                  Re:  Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
                       Pass-Through Certificates, Series 1997-XL1

Ladies and Gentlemen:


     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the information contained in paragraph 4 thereof is not true.

                                            Very truly yours,

                                            _________________________





<PAGE>


                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER

LaSalle National Bank, as Trustee
and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois 60674-4107
Attention:   Asset-Backed Securities
             Trust Services Group


Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036
Attention:________________


                  Re:   Transfer  of  Morgan  Stanley  Capital  I  Inc., 
                        Commercial  Mortgage Pass-Through Certificates,
                        Series 1997-XL1, Class[   ]

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement,  dated as of October 1, 1997 (the  "Pooling and  Servicing
Agreement"),  by and among Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC
Commercial  Mortgage  Corporation.,  as Master  Servicer  and Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent, on
behalf of the  holders of Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1997-XL1 (the  "Certificates") in connection
with the transfer by  ________________  (the "Seller") to the  undersigned  (the
"Purchaser") of $_______________ aggregate Certificate Principal Amount of Class
[_] Certificates,  in certificated  fully registered form, or, if applicable,  a
beneficial interest of such aggregate  Certificate Principal Amount in a Private
Global Certificate  (either such interest,  the "Transferred  Interest").  Terms
used but not defined  herein  shall have the  meanings  ascribed  thereto in the
Pooling and Servicing Agreement.

     In connection  with such transfer,  the undersigned  hereby  represents and
warrants to you as follows:

     [[For Institutional Accredited Investors only.]

     1. We are an  "institutional  accredited  investor" (an entity  meeting the
requirements  of Rule  501(a)(1),  (2),  (3) or (7) of  Regulation  D under  the
Securities  Act (as defined  below)) and have such  knowledge and  experience in
financial  and business  matters as to be capable of  evaluating  the merits and
risks of our investment in the Transferred Interest, and we and any accounts for
which we are  acting  are  each  able to bear  the  economic  risk of our or its
investment.  We are acquiring the Transferred  Interest  purchased by us for our
own  account  or for one or more  accounts  (each of which is an  "institutional
accredited   investor")  as  to  each  of  which  we  exercise  sole  investment
discretion. The Purchaser hereby undertakes to reimburse the Trust for any costs
incurred by it in connection with this transfer.]

     [[For Qualified Institutional Buyers only.]

     1. The Purchaser is a "qualified institutional buyer" within the meaning of
Rule 144A (as defined  below)  promulgated  under the Securities Act (as defined
below).  The  Purchaser  is aware that the transfer is being made in reliance on
Rule 144A, and the Purchaser has had the  opportunity to obtain the  information
required to be provided pursuant to paragraph (d)(4)(i) of Rule 144A.]

     2. The Purchaser's intention is to acquire the Transferred Interest (a) for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional  buyers" in transactions under Rule 144A ("Rule 144A") promulgated
under  the   Securities  Act  of  1933  (the   "Securities   Act")  or  (ii)  to
"institutional accredited investors" meeting the requirements of Rule 501(a)(1),
(2), (3) or (7) of Regulation D  promulgated  under the  Securities  Act, if the
Purchaser is a "qualified institutional buyer", or pursuant to an exemption from
the registration  requirements of the Securities Act provided by Rule 144A under
the Securities Act (if applicable),  subject in the case of this clause (ii) and
to (a) the receipt by the Certificate Registrar of a letter substantially in the
form  hereof,  (b) the  receipt by the  Certificate  Registrar  of an opinion of
counsel  acceptable to the  Certificate  Registrar  that such  reoffer,  resale,
pledge or transfer is in compliance  with the Securities  Act, and (c) a written
undertaking  to reimburse  the Trust for any costs  incurred by it in connection
with the proposed transfer. It understands that the Transferred Interest has not
been  registered  under the Securities  Act, by reason of a specified  exemption
from the  registration  provisions of the  Securities Act which may depend upon,
among other things,  the bona fide nature of the Purchaser's  investment  intent
(or intent to resell to only certain investors in certain exempted transactions)
as expressed herein.

     3. The Purchaser  acknowledges  that the Transferred  Interest has not been
registered or qualified  under the Securities Act or the securities  laws of any
State or any other  jurisdiction,  and that the  Transferred  Interest cannot be
resold unless it is  registered  or qualified  thereunder or unless an exemption
from such registration or qualification is available.

     4. The Purchaser hereby  undertakes to be bound by the terms and conditions
of the  Pooling  and  Servicing  Agreement  in its  capacity  as an owner of the
Transferred  Interest in all  respects as if it were a signatory  thereto.  This
undertaking is made for the benefit of the Trust, the Certificate  Registrar and
all Certificateholders present and future.

     5. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Transferred Interest,  except in compliance with Section 5.02 of the Pooling and
Servicing Agreement.

     6. Check one of the following:*

     _______ The  Purchaser  is a "U.S.  Person" and it has  attached  hereto an
Internal Revenue Service ("IRS") Form W-9 (or successor form).

     _______ The Purchaser is not a "U.S.  Person" and under  applicable  law in
effect on the date  hereof,  no Taxes will be  required  to be  withheld  by the
Certificate Registrar (or its agent) with respect to Distributions to be made on
the  Transferred  Interest.  The Purchaser has attached hereto either (i) a duly
executed IRS Form W-8 (or successor  form),  which  identifies such Purchaser as
the beneficial owner of the Transferred  Interest and states that such Purchaser
is not a U.S.  Person  or (ii) two duly  executed  copies  of IRS Form  4224 (or
successor  form),  which identify such Purchaser as the beneficial  owner of the
Transferred  Interest and state that interest and original issue discount on the
Transferred Interest is, or is expected to be, effectively connected with a U.S.
trade or business.  The Purchaser agrees to provide to the Certificate Registrar
updated  IRS Forms W-8 or IRS Forms  4224,  as the case may be,  any  applicable
successor IRS forms, or such other  certifications as the Certificate  Registrar
may  reasonably  request,  on or  before  the  date  that  any  such IRS form or
certification  expires or becomes obsolete,  or promptly after the occurrence of
any  event  requiring  a change  in the most  recent  IRS form of  certification
furnished by it to the Certificate Registrar.

     For this purpose,  "U.S.  Person" means a citizen or resident of the United
States for U.S. federal income tax purposes, a corporation, partnership or other
entity  created or organized in or under the laws of the United States or any of
its political subdivisions,  or an estate the income of which is subject to U.S.
federal  income  taxation  regardless of its source or a trust if a court within
the  United   States  is  able  to  exercise   privacy   supervision   over  the
administration of the trust and one or more such U.S. Persons have the authority
to control all substantial decisions of the trust.



*Each Purchaser must include one of the two alternative certifications.

<PAGE>

     Please make all payments due on the Transferred Interests:**

     ______ (a) by wire transfer to the following account at a bank or entity in
New York, New York, having appropriate facilities therefor:

     Account number __________ Institution ___________

     ______ (b) by mailing a check or draft to the following address:

     _____________________________
     _____________________________
     _____________________________
     _____________________________
     _____________________________
     
     _____________________

                                   Very truly yours,

                                   [The Purchaser]

                                   By: _________________________________________

                                   Name: _______________________________________

                                   Title: ______________________________________



**Only to be filled out by Purchasers of Individual Certificates.  Please select
  (a) or (b)

<PAGE>


                                   EXHIBIT D-2

                      FORM OF ERISA REPRESENTATIONS LETTER

LaSalle National Bank, as Trustee
and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois 60674-4107
Attention:  Asset Backed Securities
            Trust Services Group


Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036
Attention:________________


                  Re:  Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
                       Pass-Through Certificates, Series 1997-XL1, Class[   ]

Ladies and Gentlemen:

     __________________________  (the  "Purchaser")  intends  to  purchase  from
____________________ (the "Seller") $_____________ initial Certificate Principal
Amount  or  _____%  Percentage  Interest  of  Morgan  Stanley  Capital  I  Inc.,
Commercial Mortgage Pass-Through Certificates, Series 1997-XL1, Class [_], CUSIP
No. [____] (the  "Certificates"),  issued  pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"),  dated as of October 1, 1997,
by and among  Morgan  Stanley  Capital I Inc.,  as  Depositor,  GMAC  Commercial
Mortgage Corporation,  as Master Servicer and Special Servicer, LaSalle National
Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent. All capitalized terms
used herein and not  otherwise  defined  shall have the meaning set forth in the
Pooling and Servicing Agreement.

     The Purchaser hereby  certifies,  represents and warrants to, and covenants
with, the Seller, the Certificate Registrar and the Trustee that:

     1.  The  Purchaser  is  neither  (a) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Code, or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  Federal,
State or local law (a "Similar Law"), which is to a material extent,  similar to
the  foregoing  provisions  of ERISA or the Code  (each,  a  "Plan"),  nor (b) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed  pursuant  to ERISA or any  Similar  Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan, other than (with respect to any transfer of a
Class B, Class C, Class D, Class G or Class H Certificate) an insurance  company
using assets of its general  account under  circumstances  whereby such purchase
and the subsequent  holding of such Certificate by such insurance  company would
be exempt from the prohibited  transaction  provisions of ERISA and Section 4975
of the Code under Prohibited Transaction Class Exemption 95-60.

     2. The Purchaser  understands that if the Purchaser is a Person referred to
in  1(a)  or  1(b)  above,  except  in the  case  of the  Class  R or  Class  LR
Certificates,  which may not be transferred unless the transferee  represents it
is not such a Person,  such Purchaser is required to provide to the Seller,  the
Trustee  and the  Certificate  Registrar  an  Opinion  of  Counsel  in form  and
substance  satisfactory  to of the  Seller,  the  Trustee  and  the  Certificate
Registrar  that the purchase or holding of the  Certificates  will not result in
the assets of the Trust Fund being  deemed to be "plan  assets"  and  subject to
Title I of ERISA,  Section 4975 of the Code or Similar Law, will not  constitute
or result in a  prohibited  transaction  within the  meaning of ERISA or Section
4975 of the Code or a materially similar characterization under any Similar Law,
and will not subject the Master Servicer,  the Special Servicer, the Seller, the
Trustee or the Certificate  Registrar to any obligation or liability  (including
obligations or liabilities under ERISA, Section 4975 of the Code or Similar Law)
in addition to those set forth in the Pooling  and  Servicing  Agreement,  which
Opinion of Counsel  shall not be at the  expense of the Trust  Fund,  the Master
Servicer, the Seller, the Trustee or the Certificate Registrar.

<PAGE>

     IN WITNESS WHEREOF,  the Purchaser hereby executes the ERISA Representation
Letter on ______________ __, 19__.

                                         Very truly yours,

                                         _____________________________________

                                         By:__________________________________
                                         Name:________________________________
                                         Title:_______________________________



<PAGE>

                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (for Trustee/Custodian)

Loan Information:

Name of Mortgagor: __________________
Master Servicer Loan No.: __________________
Custodian/Trustee
Name: __________________
Address: __________________
________________________
Custodian/Trustee Mortgage File No.: __________________
[Seller]
Name: __________________
Address: __________________
________________________

        Certificates: Morgan Stanley Capital I Inc., Commercial Mortgage
                   Pass-Through Certificates, Series 1997-XL1

     The undersigned  Master Servicer hereby  acknowledges  that it has received
from LaSalle National Bank, as Trustee for the Holders of Morgan Stanley Capital
I Inc.,  Commercial Mortgage  Pass-Through  Certificates,  Series 1997-XL1,  the
documents  referred  to below  (the  "Documents").  All  capitalized  terms  not
otherwise defined in this Request for Release shall have the meanings given them
in the Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),
dated as of October 1, 1997,  by and among the Trustee,  ABN AMRO Bank N.V.,  as
Fiscal Agent,  Morgan  Stanley  Capital I Inc., as  Depositor,  GMAC  Commercial
Mortgage Corporation, as Master Servicer and Special Servicer.

     ( ) Promissory Note dated _________,  199__, in the original  principal sum
of  $_____,  made by  _______,  payable  to, or  endorsed  to the order of,  the
Trustee.

     ( ) Mortgage  recorded on  ____________  as instrument no.  ________ in the
County  Recorder's  Office of the County of _________,  State of  ___________ in
book/reel/docket ___________ of official records at page/image ________.

     ( ) Deed of Trust recorded on __________ as instrument no.  ________ in the
County  Recorder's  Office of the  County of  ___________,  State of  _______ in
book/reel/docket ____________ of official records at page/image.

     ( )  Assignment  of Mortgage or Deed of Trust to the  Trustee,  recorded on
_____________ as instrument no. _______ in the County  Recorder's  Office of the
County of _________, State of _______ in book/reel/docket __________ of official
records at page/image _____________.

     ( )  Other  documents,  including  any  amendments,  assignments  or  other
assumptions of the Note or Mortgage.

                  ( )      ___________________________

                  ( )      ___________________________

                  ( )      ___________________________

                  ( )      ___________________________

     The undersigned Master Servicer hereby acknowledges and agrees as follows:

     (1) The Master  Servicer shall hold and retain  possession of the Documents
in trust for the benefit of the Trustee, solely for the purposes provided in the
Agreement.

     (2) The Master  Servicer  shall not cause or permit the Documents to become
subject to, or encumbered  by, any claim,  liens,  security  interest,  charges,
writs of attachment or other impositions nor shall the Master Servicer assert or
seek to assert any claims or rights of set-off to or against  the  Documents  or
any proceeds thereof.

     (3) The Master  Servicer  shall return the Documents to the Custodian  when
the need  therefor no longer  exists,  unless the Mortgage  Loan relating to the
Documents has been liquidated and the proceeds thereof have been remitted to the
Collection Account and except as expressly provided in the Agreement.

     (4) The  Documents  and any  proceeds  thereof,  including  any proceeds of
proceeds,  coming into the possession or control of the Master Servicer shall at
all times be earmarked for the account of the Trustee,  and the Master  Servicer
shall keep the Documents  and any proceeds  separate and distinct from all other
property in the Master Servicer's possession, custody or control.

                                      GMAC COMMERCIAL MORTGAGE CORPORATION

                                      By:_________________________________
                                      Title:______________________________
                                      Date: _______________ __, 19__



<PAGE>

                                    EXHIBIT F

                                SECURITIES LEGEND

     Subject  to the  Pooling  and  Servicing  Agreement,  the Rule 144A  Global
Certificates,  Residual  Certificates  and Individual  Certificates  will bear a
legend (the "Securities Legend") to the following effect, unless the Certificate
Registrar determines otherwise in accordance with applicable law:

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

     Notwithstanding  anything to the contrary,  the Residual  Certificates will
not bear clause (A)(2) and clause (A)(3) of the Securities Legend.



<PAGE>

                                    EXHIBIT G

                               LOAN SALE AGREEMENT

     This Loan Sale Agreement, dated as of October 1, 1997 (the "Agreement"), is
between Morgan Stanley Capital I Inc., a Delaware corporation (the "Depositor"),
and Morgan Stanley  Mortgage Capital Inc., a New York corporation (the "Mortgage
Loan Seller"). The Mortgage Loan Seller agrees to sell, and the Depositor agrees
to purchase the mortgage  loans (the  "Mortgage  Loans")  described  in, and set
forth in, the mortgage  loan  schedule  attached as Exhibit A to this  Agreement
(the "Mortgage  Loan  Schedule").  The Mortgage Loans were  originated by Secore
Financial  Corporation,   a  Pennsylvania   corporation  ("Secore"),   Teacher's
Insurance Annuity Association,  a New York corporation ("TIAA") and John Hancock
Mutual Life Insurance Company, a Massachusetts  corporation ("John Hancock", and
each of John Hancock,  Secore and TIAA, an "Originator"),  and the Mortgage Loan
Seller  acquired each of the Mortgage Loans on or prior to the Closing Date. The
Depositor  intends to deposit the  Mortgage  Loans and other assets into a trust
(the "Trust") and cause the creation of a series of  certificates to be known as
Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through  Certificates,
Series 1997-XL1 (the "Certificates"),  evidencing beneficial ownership interests
in the  Mortgage  Loans and the other  assets,  under a  Pooling  and  Servicing
Agreement,  to be dated as of  October  1,  1997  (the  "Pooling  and  Servicing
Agreement"),   among  the  Depositor,   as  seller,   GMAC  Commercial  Mortgage
Corporation,  as master servicer (in such capacity, the "Master Servicer"), GMAC
Commercial  Mortgage  Corporation,  as special  servicer (in such capacity,  the
"Special  Servicer"),  ABN AMRO Bank N.V., as fiscal agent (the "Fiscal Agent"),
and LaSalle  National Bank, as trustee (the "Trustee").  Capitalized  terms used
but not otherwise defined herein shall have the respective  meanings ascribed to
them in the Pooling and Servicing Agreement.

     1. Purchase  Price;  Purchase and Sale.  The purchase  price (the "Purchase
Price")  for the  Mortgage  Loans  shall be an amount  equal to  [___________]%,
multiplied  by the  aggregate  principal  balance  of the  Mortgage  Loans as of
October 1, 1997 (the "Cut-Off Date"), after application of scheduled payments of
principal  due on or before  the  Cut-Off  Date  whether  or not  collected.  In
addition to the Purchase Price as described  above,  the Depositor  shall pay to
the Mortgage Loan Seller, at closing,  accrued interest on the initial principal
amount of the related  Mortgage Loans at the weighted  average  Mortgage Rate of
those  Mortgage  Loans,  net of interest at the related  Servicing Fee Rate. The
Purchase  Price  amount shall be payable by the  Depositor to the Mortgage  Loan
Seller on October 17, 1997 (the "Closing Date") in immediately available federal
funds.  The closing for the purchase  and sale of the Mortgage  Loans shall take
place at the offices of  Cadwalader,  Wickersham & Taft,  New York, New York, at
10:00 a.m. (New York time), on the Closing Date.

     On the Closing  Date,  the Mortgage Loan Seller shall and does hereby sell,
transfer,  assign, set over and convey to the Depositor, and the Depositor shall
and does hereby purchase all the right,  title and interest of the Mortgage Loan
Seller in and to the Mortgage Loans, including all interest and principal due on
or with respect to the Mortgage Loans after the Cut-Off Date,  together with all
of the Mortgage Loan Seller's  right,  title and interest in and to the proceeds
of any related title,  hazard,  primary mortgage or other insurance policies and
any related  interest  rate cap  agreement.  The  Depositor  hereby  directs the
Mortgage Loan Seller,  and the Mortgage Loan Seller hereby agrees, to deliver to
the Trustee all documents,  instruments and agreements  required to be delivered
by the  Depositor to the Trustee under Section 2.01 of the Pooling and Servicing
Agreement, and meeting all the requirements of such Section 2.01, and such other
documents,  instruments  and  agreements  as the  Depositor or the Trustee shall
reasonably request.

     2. Representations and Warranties.

     (a)  The  Mortgage  Loan  Seller  hereby  represents  and  warrants  to the
Depositor as of the date hereof and as of the Closing Date that:

        (i)     The  Mortgage  Loan  Seller  is  a  New  York  corporation  duly
                organized,  validly existing and in good standing under the laws
                of the State of New York,  with full power and  authority to own
                its assets and  conduct its  business,  is duly  qualified  as a
                foreign  partnership  in good standing in all  jurisdictions  in
                which the  ownership  or lease of its property or the conduct of
                its  business  requires  such  qualification,  except  where the
                failure to be so  qualified  would not have a  material  adverse
                effect on its ability to perform its obligations hereunder,  and
                the  Mortgage  Loan  Seller  has taken all  necessary  action to
                authorize  the  execution,  delivery  and  performance  of  this
                Agreement  by it, and has the power and  authority  to  execute,
                deliver  and   perform   under  this   Agreement   and  all  the
                transactions contemplated hereby, including, but not limited to,
                the power and authority to sell, assign,  transfer, set over and
                convey the Mortgage Loans in accordance with this Agreement;

        (ii)    This Agreement has been duly authorized,  executed and delivered
                by the Mortgage Loan Seller and assuming its due  authorization,
                execution  and  delivery by the  Depositor,  will  constitute  a
                legal, valid and binding obligation of the Mortgage Loan Seller,
                enforceable  against the Mortgage Loan Seller in accordance with
                its  terms,  except  as  such  enforcement  may  be  limited  by
                bankruptcy,  insolvency,  reorganization,  moratorium  or  other
                similar laws  affecting the  enforcement  of  creditors'  rights
                generally,  and by general  principles of equity  (regardless of
                whether such  enforceability  is  considered  in a proceeding in
                equity or at law);

        (iii)   The  execution  and  delivery of this  Agreement by the Mortgage
                Loan Seller and the  performance  of its  obligations  hereunder
                will not conflict with any provision of any law or regulation to
                which the  Mortgage  Loan Seller is subject,  or conflict  with,
                result in a breach of, or constitute a default under, any of the
                terms,  conditions  or  provisions  of any of the Mortgage  Loan
                Seller's organizational documents or any agreement or instrument
                to which the  Mortgage  Loan Seller is a party or by which it is
                bound,  or any order or decree  applicable  to the Mortgage Loan
                Seller,  or result in the creation or  imposition of any lien on
                any of the Mortgage  Loan Seller's  assets or property,  in each
                case which would  materially and adversely affect the ability of
                the  Mortgage   Loan  Seller  to  carry  out  the   transactions
                contemplated by this Agreement;

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

        (v)     The  Mortgage  Loan Seller is not in default with respect to any
                order or decree of any court or any order,  regulation or demand
                of any federal,  state,  municipal or governmental agency, which
                default  might  have  consequences  that  would  materially  and
                adversely   affect  the   condition   (financial  or  other)  or
                operations  of the  Mortgage  Loan Seller or its  properties  or
                might have  consequences  that would  materially  and  adversely
                affect its performance hereunder;

        (vi)    No  consent,  approval,  authorization  or order of any court or
                governmental  agency  or body  is  required  for the  execution,
                delivery  and  performance  by the  Mortgage  Loan Seller of, or
                compliance by the Mortgage Loan Seller with,  this  Agreement or
                the consummation of the transactions  contemplated hereby, other
                than those which have been obtained by the Mortgage Loan Seller;
                and

        (vii)   The transfer, assignment and conveyance of the Mortgage Loans by
                the Mortgage Loan Seller to the Depositor is not subject to bulk
                transfer laws or any similar  statutory  provisions in effect in
                any applicable jurisdiction.

     (b) For  purposes of the  representations  and  warranties  in this Section
2(b),  the date of  origination  of each of the North  Shore  Towers  Loan,  the
Yorktown  Shopping Center Loan, the Arrowhead Towne Center Loan and the Westgate
Mall Loan is the date on which the Mortgage  Loan Seller took an  assignment  of
the existing note and mortgage  from the prior lender.  The Mortgage Loan Seller
hereby  represents  and warrants  with respect to each Mortgage Loan that, as of
the date  specified  below or, if no such date is  specified,  as of the Closing
Date (except as may be specified in the related  representation  and warranty or
on Schedule 1 hereto):

        (i)     The information set forth in the mortgage loan schedule attached
                to the Loan Sale  Agreement as to the Mortgage Loan is complete,
                true and correct in all material respects;

        (ii)    The  Mortgage  Loan  Seller is the sole  owner and holder of the
                Mortgage Loan and has good and  marketable  title  thereto,  has
                full right, power and authority to sell and assign such Mortgage
                Loan free and clear of any interest or claim of a third party;

        (iii)   The Mortgage Loan has not been since the date of  origination by
                the applicable Originator,  and currently is not, thirty or more
                days delinquent,  and the mortgagor is not in default thereunder
                beyond  any  applicable  grace  period  for the  payment  of any
                obligation  to pay  principal  and  interest,  taxes,  insurance
                premiums and required reserves;

        (iv)    The Mortgage  Loan Seller has not advanced  funds,  or knowingly
                received  any  advance  of  funds  from a party  other  than the
                mortgagor   subject  to  the  related   Mortgage,   directly  or
                indirectly,  for  the  payment  of any  amount  required  by the
                Mortgage Loan;

        (v)     (A) The  Mortgage  Loan  documents  have been duly and  properly
                executed,  and (B) the Mortgage Loan documents are legal,  valid
                and binding  obligations of the  mortgagor,  and their terms are
                enforceable  against the mortgagor,  subject only to bankruptcy,
                insolvency,    moratorium,   fraudulent   transfer,   fraudulent
                conveyance  and  similar  laws  affecting  rights  of  creditors
                generally  and to  the  application  of  general  principles  of
                equity;

        (vi)    The lien of each Mortgage is insured by an ALTA  lender's  title
                insurance  policy or its equivalent as adopted in the applicable
                jurisdiction  issued by one or more nationally  recognized title
                insurance companies, insuring the Originator, its successors and
                assigns,  as to the first  priority  lien of the Mortgage in the
                original  principal  amount  of  the  Mortgage  Loan  after  all
                advances of  principal,  subject only to (a) the lien of current
                real property taxes,  ground rents,  water charges,  sewer rents
                and  assessments  not  yet  due  and  payable,   (b)  covenants,
                conditions and restrictions,  rights of way, easements and other
                matters of public record, none of which,  individually or in the
                aggregate,  in the  reasonable  judgment  of the  Mortgage  Loan
                Seller,  materially  interferes  with  the  current  use  of the
                related  Mortgaged  Property  or  the  security  intended  to be
                provided by such Mortgage or with the mortgagor's ability to pay
                its obligations when they become due or the value of the related
                Mortgaged Property and (c) the exceptions (general and specific)
                set forth in such policy, none of which,  individually or in the
                aggregate,  in the  reasonable  judgment  of the  Mortgage  Loan
                Seller,  materially  interferes  with  the  current  use  of the
                related  Mortgaged  Property or security intended to be provided
                by  such  Mortgage,  with  the  mortgagor's  ability  to pay its
                obligations  when they  become  due or the value of the  related
                Mortgaged  Property (or if a title insurance  policy has not yet
                been issued in respect of the Mortgage  Loan,  a policy  meeting
                the foregoing description is evidenced by a commitment for title
                insurance  "marked-up" at the closing of the Mortgage  Loan). To
                the actual  knowledge of the Mortgage  Loan Seller,  no material
                claims have been made under such title policy and no claims have
                been made thereunder;

        (vii)   As of the date of  origination  of the Mortgage  Loan there were
                no, and to the best  knowledge of the Mortgage Loan Seller there
                are no,  mechanics',  materialman's  or other  similar  liens or
                claims  which  have  been  filed for  work,  labor or  materials
                affecting the Mortgaged Property which are or may be liens prior
                to,  or  equal or  coordinate  with,  the lien of the  Mortgage,
                unless  such lien is insured  against  under the  related  title
                insurance policy;

        (viii)  (A) Each building or other improvement  located on any Mortgaged
                Property  was insured by a fire and  extended  perils  insurance
                policy,  issued by an insurer or reinsured by an insurer meeting
                the  requirements of the Mortgage Loan  documents,  in an amount
                not less than the  replacement  cost of the Mortgaged  Property;
                each   Mortgaged   Property   was  also   covered  by   business
                interruption   insurance  and  comprehensive  general  liability
                insurance in amounts generally required by institutional lenders
                for similar properties;  all premiums on such insurance policies
                required to be paid as of the date  hereof have been paid;  such
                insurance  policies  require  prior  notice  to the  insured  of
                termination  or  cancellation,  and  no  such  notice  has  been
                received;  and (B) the loan documents  obligate the mortgagor to
                maintain all such insurance and, at the  mortgagor's  failure to
                do so, authorize the mortgagee to maintain such insurance at the
                mortgagor's cost and expense and to seek reimbursement  therefor
                from such mortgagor;

        (ix)    As of the  most  recent  date of  inspection  of each  Mortgaged
                Property  by the  Mortgage  Loan  Seller,  based  solely  on the
                Mortgage  Loan  Seller's  review of the report  prepared  by the
                engineer who inspected the structure,  exterior walls,  roofing,
                interior  construction,  mechanical and  electrical  systems and
                general conditions of the site, buildings and other improvements
                with respect to the Mortgage Loan (which report indicated, where
                appropriate,   a  variety  of  deferred  maintenance  items  and
                recommended capital  improvements with respect to such Mortgaged
                Property,  as well as the  estimated  cost  of  such  items  and
                improvements and the most recent visual inspection (as described
                in (xviii)  below) of the  Mortgaged  Property,  no  building or
                other improvement on any Mortgaged Property has been affected in
                any material manner or suffered any material loss as a result of
                any fire, wind, explosion, accident, riot, war, or act of God or
                the public  enemy,  and each  Mortgaged  Property is free of any
                material  damage that would affect  materially and adversely the
                value of the  Mortgaged  Property as security  for the  Mortgage
                Loan and is in good repair. The Mortgage Loan Seller has neither
                received  notice,  nor is otherwise  aware,  of any  proceedings
                pending for the total  condemnation of any Mortgaged Property or
                a partial condemnation of any portion material to the borrower's
                ability to perform its  obligations  under its related  Mortgage
                Loan;

        (x)     To the Mortgage Loan Seller's  best  knowledge,  after review of
                compliance confirmations from applicable municipalities, surveys
                and/or title insurance  endorsements,  none of the  improvements
                included for the purpose of determining  the appraised  value of
                each  Mortgaged  Property at the time of the  origination of the
                Mortgage  Loan  lies  outside  of the  boundaries  and  building
                restriction lines of the Mortgaged Property, and no improvements
                on adjoining  properties  materially encroach upon the Mortgaged
                Property  except  those which are  insured  against by the title
                insurance  policy  (including  endorsements  thereto)  issued in
                connection  with the Mortgage Loan and all  improvements  on the
                Mortgaged Property comply with the applicable zoning laws and/or
                set-back ordinances in force when improvements were added;

        (xi)    The Mortgage Loan does not violate applicable usury laws;

        (xii)   Since the date of origination of the Mortgage Loan, the terms of
                the  Mortgage  Loan  have not been  impaired,  waived,  altered,
                satisfied,  canceled,  subordinated  or  modified in any respect
                (except with  respect to  modifications  the  economic  terms of
                which are  reflected in the mortgage loan schedule and which are
                evidenced by documents  in the Mortgage  Loan file  delivered to
                the Trustee) and no portion of the  Mortgaged  Property has been
                released from the lien of the Mortgage in any manner;

        (xiii)  All applicable  mortgage  recording  taxes and other filing fees
                have been paid in full or deposited with the issuer of the title
                insurance policy issued in connection with the Mortgage Loan for
                payment upon recordation of the relevant documents;

        (xiv)   Each  assignment  of leases and rents,  if any,  creates a valid
                assignment of, or a valid  security  interest in, certain rights
                under the related  leases,  subject only to a license granted to
                the relevant mortgagor to exercise certain rights and to perform
                certain  obligations of the lessor under such leases,  including
                the right to operate the  related  Mortgaged  Property,  subject
                only to those exceptions  described in clause (vi) above. To the
                best  of  the  Mortgage  Loan  Seller's  knowledge  and  without
                affirmative  investigation,  no person  other than the  relevant
                mortgagor  owns any  interest  in any  payments  due under  such
                leases  that  is  superior  to or of  equal  priority  with  the
                mortgagee's  interest therein,  subject only to those exceptions
                described in clause (vi) above;

        (xv)    Each Mortgage, upon due recordation,  is a valid and enforceable
                first lien on the related  Mortgaged  Property,  subject only to
                those exceptions described in clause (vi) above;

        (xvi)   The  Mortgage  Loan  Seller  has not taken any  action,  nor has
                knowledge  that the mortgagor  has taken any action,  that would
                cause the  representations  and warranties made by the mortgagor
                in the Mortgage Loan documents not to be true;

        (xvii)  The proceeds of the Mortgage Loan have been fully  disbursed and
                there is no requirement for future  advances  thereunder and the
                Mortgage Loan Seller  covenants that it will not make any future
                advances  under the Mortgage Loan to the  mortgagor.  Except for
                the escrows and  disbursements  therefrom as contemplated by the
                mortgage loan documents,  any mortgagor  requirements  for on or
                off-site  improvements  as to  disbursement  of any escrow funds
                therefor have been complied with;

        (xviii) The Mortgage Loan Seller has inspected or caused to be inspected
                each Mortgaged  Property within the past twelve months preceding
                the date hereof;

        (xix)   The Mortgage Loan does not have a shared  appreciation  feature,
                other  contingent  interest  feature or  negative  amortization,
                except  with those  Mortgage  Loans that  provide  for  Deferred
                Interest;

        (xx)    The  Mortgage  Loan is a  whole  loan  and  contains  no  equity
                participation  (other than the Hancock Retained Interest) by the
                lender;

        (xxi)   No fraudulent acts were committed by the Mortgage Loan Seller in
                connection with the origination process of the Mortgage Loan;

        (xxii)  All taxes and governmental assessments that prior to the date of
                origination of the Mortgage Loan became due and owing in respect
                of each Mortgaged Property have been paid, or an escrow of funds
                in  an  amount  sufficient  to  cover  such  payments  has  been
                established or are insured against by the title insurance policy
                issued in connection with the origination of the Mortgage Loan;

        (xxiii) To the extent  required under  applicable law, the Mortgage Loan
                Seller  was  authorized  to  transact  and do  business  in each
                jurisdiction  in which a  Mortgaged  Property  is located at all
                times when it held the Mortgage Loan;

        (xxiv)  To the best  knowledge of the Mortgage Loan Seller,  there is no
                material  default,  breach,  violation or event of  acceleration
                existing  under  any of the  Mortgage  Loan  documents  and  the
                Mortgage Loan Seller has not received actual notice of any event
                (other than payments due but not yet delinquent) which, with the
                passage of time or with notice and the  expiration  of any grace
                or cure period,  would and does  constitute  a default,  breach,
                violation or event of  acceleration;  no waiver of the foregoing
                exists  and no  person  other  than the  holder  of the Note may
                declare any of the foregoing;

        (xxv)   Each Mortgage contains customary and enforceable provisions such
                as to render  the  rights and  remedies  of the  holder  thereof
                adequate for the  realization  against  each  related  Mortgaged
                Property of the  material  benefits of the  security,  including
                realization   by  judicial  or,  if   applicable,   non-judicial
                foreclosure,   and  there  is  no  exemption  available  to  the
                mortgagor  which would  materially  interfere with such right to
                foreclosure;

        (xxvi)  (A)  With  respect  to  each  Mortgaged  Property,   a  Phase  I
                environmental   report  and,  in  certain   cases,  a  Phase  II
                environmental  report or an update  to such  Phase I report  was
                conducted by a licensed  qualified  engineer.  The Mortgage Loan
                Seller  has  reviewed  each  such  report  and  update.  (B) the
                Mortgage Loan Seller,  having made no independent  inquiry other
                than reviewing the environmental  reports and updates referenced
                herein  and  without  other  investigation  or  inquiry,  has no
                knowledge of any material and adverse environmental condition or
                circumstance  affecting  any  Mortgaged  Property  that  was not
                disclosed in the related report and/or update. The Mortgage Loan
                Seller  has  not  received  any  actual  notice  of  a  material
                violation of CERCLA or any  applicable  federal,  state or local
                environmental  law with respect to any  Mortgaged  Property that
                was not disclosed in the related report and/or  update.  (C) the
                Mortgage Loan Seller has not taken any actions which would cause
                any Mortgaged Property not to be in compliance with all federal,
                state and local laws pertaining to environmental hazards;

        (xxvii) The  Mortgage  Loan  agreement   contains   provisions  for  the
                acceleration of the payment of the unpaid  principal  balance of
                the Mortgage Loan if (A) the mortgagor  voluntarily transfers or
                encumbers all or any portion of any related Mortgaged  Property,
                or  (B)  any  direct  or  indirect   interest  in  mortgagor  is
                voluntarily  transferred or assigned,  other than, in each case,
                as permitted under the terms and conditions of the Mortgage Loan
                documents;

        (xxviii)To the best of the Mortgage Loan Seller's  knowledge and without
                affirmative  investigation  or  inquiry,  there  is  no  pending
                action,   suit  or  proceeding,   arbitration  or   governmental
                investigation against the mortgagor or any Mortgaged Property an
                adverse outcome of which could materially affect the mortgagor's
                performance   of  its   obligations   under  the  Mortgage  Loan
                documents;

        (xxix)  The servicing and collection practices used by the Mortgage Loan
                Seller, and to the best of the Mortgage Loan Seller's knowledge,
                the origination  practices of the related Originator,  have been
                in all respects legal, proper and prudent and have met customary
                industry standards except to the extent that, in connection with
                its origination,  such standards were modified by the applicable
                Originator in its reasonable discretion;

        (xxx)   In connection with the assignment, transfer or conveyance of any
                individual Mortgage,  the Note and Mortgage contain no provision
                limiting the right or ability of the  applicable  Originator  to
                assign,  transfer and convey the Mortgage to any other person or
                entity;

        (xxxi)  If any  Mortgaged  Property is subject to any leases (other than
                any ground lease  referred to in (xxxv)  below),  to the best of
                the Mortgage Loan Seller's knowledge, the mortgagor is the owner
                and holder of the landlord's  interest under any leases, and the
                related Mortgage and Assignment of Leases, Rents and Profits, if
                any,  provides  for the  appointment  of a receiver for rents or
                allows the mortgagee to enter into possession to collect rent or
                provide for rents to be paid  directly to mortgagee in the event
                of a default, subject to the exceptions described in clause (vi)
                hereof;

        (xxxii) If a  Mortgage  is a deed of trust,  a trustee,  duly  qualified
                under  applicable  law to  serve  as  such,  has  been  properly
                designated  and  currently so serves and is named in the deed of
                trust, and no fees or expenses are or will become payable to the
                trustee under the deed of trust,  except in connection  with the
                sale or release of the Mortgaged  Property  following default or
                payment of the loan;

        (xxxiii)Any  insurance  proceeds in respect of a casualty loss or taking
                will be applied  either to the repair or  restoration  of all or
                part of the related Mortgaged Property,  with the mortgagee or a
                trustee  appointed  by it having the right to hold and  disburse
                such proceeds  (provided that such proceeds exceed the threshold
                amount  described  in  the  loan  documents)  as the  repair  or
                restoration  progresses,  or to the  payment of the  outstanding
                principal balance of the Mortgage Loan together with any accrued
                interest  thereon,  except to the extent of any excess  proceeds
                after restoration;

        (xxxiv) Based on the Mortgage Loan Seller's review of the 100-year flood
                plain map provided by FEMA, except for the Mortgaged  Properties
                set forth on Schedule 1, no  Mortgaged  Property is located in a
                special  flood  hazard  area (Zone A) as defined by the  Federal
                Insurance  Administration  and,  with  respect to the  Mortgaged
                Properties set forth on Schedule 1, flood insurance coverage has
                been obtained;

        (xxxv)  With  respect  to any  Mortgage  which is secured in whole or in
                part by the  interest of a borrower  as a lessee  under a ground
                lease  and  based  upon  the  terms  of the  ground  lease or an
                estoppel  letter from the ground lessor the  following  apply to
                such ground lease:

                (A)     The ground lease or a  memorandum  thereof has been duly
                        recorded,  the ground lease  permits the interest of the
                        lessee  thereunder  to  be  encumbered  by  the  related
                        Mortgage,  does not  restrict  the use of the  Mortgaged
                        Property by the lessee or its  successors and assigns in
                        a  manner  that  would  adversely  affect  the  security
                        provided by the related Mortgage, and there has not been
                        a material change in the terms of the ground lease since
                        its   recordation,   with  the   exception   of  written
                        instruments  which are part of the related Mortgage Loan
                        documents delivered to the Trustee.

                (B)     The  ground  lease  is  not  subject  to  any  liens  or
                        encumbrances superior to, or of equal priority with, the
                        related Mortgage, other than the related ground lessor's
                        related fee interest.

                (C)     The   borrower's   interest  in  the  ground   lease  is
                        assignable to the holder of the Mortgage upon notice to,
                        but without the consent of, the lessor  thereunder  and,
                        in the  event  that  it is so  assigned,  it is  further
                        assignable by the trustee and its successors and assigns
                        upon notice to, but without a need to obtain the consent
                        of, such lessor.

                (D)     To the best of the Mortgage Loan Seller's knowledge,  as
                        of the origination date of the Mortgage Loan, the ground
                        lease  was in full  force  and  effect  and no  material
                        default had  occurred  under the ground  lease and there
                        was no existing  condition which, but for the passage of
                        time or the giving of notice,  would result in a default
                        under  the  terms of the  ground  lease.  No  notice  of
                        default  under the ground lease has been received by the
                        Mortgage Loan Seller.

                (E)     The ground lease requires the lessor  thereunder to give
                        notice of any  default by the  lessee to the  mortgagee;
                        and the ground lease,  or an estoppel letter received by
                        the  mortgagee  from the lessor,  further  provides that
                        notice of  termination  given under the ground  lease is
                        not effective against the mortgagee unless a copy of the
                        notice has been delivered to the mortgagee in the manner
                        described in such ground lease or estoppel letter.

                (F)     The  mortgagee  is  permitted a  reasonable  opportunity
                        (including,  where  necessary,  sufficient  time to gain
                        possession  of the  interest  of the  lessee  under  the
                        ground lease) to cure any default under the ground lease
                        which is  curable  after  the  receipt  of notice of any
                        default,  before the lessor thereunder may terminate the
                        ground lease.

                (G)     The ground lease either (i) has a term which extends not
                        less  than 10  years  beyond  the  maturity  date of the
                        related  Mortgage  Loan or (ii)  grants  the  lessee the
                        option to extend  the term of the lease for a period (in
                        the  aggregate)  which  exceeds  ten  years  beyond  the
                        maturity date of the related Mortgage Loan.

                (H)     The ground lease requires the lessor to enter into a new
                        lease with the mortgagee upon  termination of the ground
                        lease for any reason,  including rejection of the ground
                        lease in a bankruptcy proceeding, provided the mortgagee
                        cures  the  lessee's  defaults  to the  extent  they are
                        curable and succeeds to the interest of the mortgagee.

                (I)     Under the  terms of the  ground  lease  and the  related
                        Mortgage, taken together, any related insurance proceeds
                        will be applied  either to the repair or  restoration of
                        all or part of the related Mortgaged Property,  with the
                        mortgagee or a trustee  appointed by it having the right
                        to hold and  disburse  the  proceeds  as the  repair  or
                        restoration  progresses,   or  to  the  payment  of  the
                        outstanding  principal  balance  of  the  Mortgage  Loan
                        together with any accrued interest thereon.

                (J)     Such   ground   lease  does  not  impose  any   material
                        restrictions on subletting.

                (K)     Either the ground lease or the related Mortgage contains
                        the borrower's covenant that such ground lease shall not
                        be amended,  canceled,  or terminated  without the prior
                        written consent of the mortgagee.

                (L)     Either the ground lease or an estoppel letter contains a
                        covenant that the lessor  thereunder is not permitted in
                        the  absence  of an  uncured  default  under the  ground
                        lease,  to disturb  the  possession,  interest  or quiet
                        enjoyment of any lessee in the  relevant  portion of the
                        Mortgaged  Property subject to such ground lease for any
                        reason,  or  in  any  manner,   which  would  materially
                        adversely  affect the  security  provided by the related
                        Mortgage;

        (xxxvi) (A) the  Mortgage  Loan is  directly  secured by a Mortgage on a
                commercial real property,  and (B) the fair market value of such
                real property,  as evidenced by an appraisal conducted within 12
                months of the origination of the Mortgage Loan, or as determined
                by the Mortgage Loan Seller based on market studies and pursuant
                to its underwriting standards,  was at least equal to 80% of the
                principal  amount of the Mortgage Loan (I) at origination (or if
                the Mortgage Loan has been modified in a manner that constituted
                a deemed  exchange under Section 1001 of the Code at a time when
                the  Mortgage  Loan was not in default or default  with  respect
                thereto  was not  reasonably  foreseeable,  the date of the last
                such  modification)  or (II) at the Closing Date;  provided that
                the fair market value of the real  property  interest must first
                be reduced  by (1) the  amount of any lien on the real  property
                interest that is senior to the Mortgage Loan (unless such senior
                lien  also  secures  a  Mortgage   Loan,   in  which  event  the
                computation  described  in (I)  and  (II)  shall  be  made on an
                aggregated  basis)  and (2) a  proportionate  amount of any lien
                that is in parity with the Mortgage Loan (unless such other lien
                secures a Mortgage Loan that is  cross-collateralized  with such
                Mortgage Loan, in which event the  computation  described in (I)
                and (II) shall be made on an aggregate basis); and

        (xxxvii)To the best knowledge of the Mortgage Loan Seller,  certificates
                of occupancy  and building  permits,  as  applicable,  have been
                issued with respect to the Mortgaged Property;

        (xxxviii) Any escrow accounts for taxes or other reserves required to be
                funded on the date of  origination of the Mortgage Loan pursuant
                to the  Mortgage  Loan  documents  have been funded and all such
                escrow  accounts  required to have been funded as of the Cut-Off
                Date  (taking  into  account  any  applicable  notice  and grace
                period) have been funded;

        (xxxix) The related  Assignment of Mortgage  constitutes a legal,  valid
                and binding  assignment of such Mortgage to the  Depositor,  and
                the related  Reassignment  of  Assignment  of Leases,  Rents and
                Profits,  if  any,   constitutes  a  legal,  valid  and  binding
                assignment thereof to the Depositor;

        (xl)    The  related  Note is not,  and has not been  since  the date of
                origination  of the  Mortgage  Loan,  secured by any  collateral
                except the lien of the related Mortgage,  any related Assignment
                of Leases,  Rents and Profits and any related security agreement
                and  escrow  agreement;  the  security  for  the  Mortgage  Loan
                consists only of the related  Mortgaged  Property or Properties,
                any leases  (including  without  limitation  any credit  leases)
                thereof,  and any  appurtenances,  fixtures  and other  property
                located  thereon;  and such Mortgaged  Property or Properties do
                not secure any mortgage  loan other than the Mortgage Loan being
                transferred and assigned to the Depositor  hereunder (except for
                Mortgage  Loans,  if any,  which are  cross-collateralized  with
                other   Mortgage  Loans  being  conveyed  to  the  Depositor  or
                subsequent  transferee  hereunder and identified on the Mortgage
                Loan Schedule); and

        (xli)   To the Mortgage Loan Seller's knowledge,  based on due diligence
                that it  customarily  performs in the  origination of comparable
                mortgage  loans,  as of the date of origination of each Mortgage
                Loan,  the related  Mortgagor  was in possession of all material
                licenses,  permits and franchises required by applicable law for
                the ownership and operation of the related Mortgaged Property as
                it was then operated.

        (xlii)  The Mortgage Loan is directly  secured by a first lien on one or
                more  parcels of real  estate  upon which is located one or more
                commercial structures; and the Mortgage Loan was originated by a
                savings and loan  association,  savings bank,  commercial  bank,
                credit union, insurance company, or similar institution which is
                supervised and examined by a Federal or State authority, or by a
                mortgagee  approved  by  the  Secretary  of  Housing  and  Urban
                Development  pursuant  to sections  203 and 211 of the  National
                Housing Act.

     3. Notice of Breach;  Cure and Repurchase.  (a) Pursuant to the Pooling and
Servicing  Agreement,  the Mortgage Loan Seller and the Depositor shall be given
notice of any breach of a  representation  or warranty  made with respect to, or
any defect that  materially and adversely  affects the value of, a Mortgage Loan
or the interests of the holders of the Certificates therein.

     (b) Upon notice  pursuant to Section 3(a) herein,  the Mortgage Loan Seller
shall cure such breach or defect,  as the case may be, in all material  respects
or repurchase the affected  Mortgage Loan in accordance with the terms set forth
in Section 2.03 of the Pooling and Servicing Agreement. If the affected Mortgage
Loan is to be  repurchased,  the Mortgage Loan Seller shall remit the Repurchase
Price in immediately available federal funds to the Master Servicer.

     (c) Upon any  repurchase  of a Mortgage Loan  contemplated  by Section 3(b)
above,  the Trustee,  the Master  Servicer and the Special  Servicer  shall each
tender to the Mortgage  Loan Seller all portions of the Mortgage  File and other
documents  pertaining  to such  Mortgage  Loan  possessed by it, as well as such
funds as pursuant to the Pooling and  Servicing  Agreement are to be paid to the
Mortgage Loan Seller in connection with such repurchase,  and each document that
constitutes  a part of the  Mortgage  File that was  endorsed or assigned to the
Trustee shall be endorsed or assigned,  as the case may be, to the Mortgage Loan
Seller.

     (d) This Section 3 of this Agreement  provides the sole remedy available to
the  Certificateholders,  or the  Trustee  on behalf of the  Certificateholders,
respecting any defect in a Mortgage File or any breach of any  representation or
warranty  set forth in or  required  to be made  pursuant  to  Section 2 of this
Agreement.

     (e) The Mortgage  Loan Seller  hereby  acknowledges  the  assignment by the
Depositor to the Trustee, as trustee under the Pooling and Servicing  Agreement,
for the benefit of the Certificateholders, of the representations and warranties
contained herein and of the obligation of the Mortgage Loan Seller to repurchase
a Mortgage  Loan  pursuant  to this  Section.  The Trustee or its  designee  may
enforce such obligations as provided in Section 8 hereof.

     4. Representations, Warranties and Agreements of Depositor.

     (a) The  Depositor  hereby  represents  and warrants to the  Mortgage  Loan
Seller, as of the date hereof (or such other date as is specified in the related
representation or warranty), as follows:

        (i)     The Depositor is a corporation duly organized,  validly existing
                and in good  standing  under the laws of the State of  Delaware,
                with full  corporate  power and  authority to own its assets and
                conduct its business, is duly qualified as a foreign corporation
                in good standing in all  jurisdictions in which the ownership or
                lease of its  property or the conduct of its  business  requires
                such qualification,  except where the failure to be so qualified
                would not have a material  adverse  effect on the ability of the
                Depositor  to  perform  its  obligations   hereunder,   and  the
                Depositor  has  taken all  necessary  action  to  authorize  the
                execution, delivery and performance of this Agreement by it, and
                has the power and authority to execute, deliver and perform this
                Agreement and all the transactions contemplated hereby;

        (ii)    This Agreement has been duly authorized,  executed and delivered
                by the Depositor and constitutes a valid and binding  obligation
                of  the   Depositor,   enforceable   against  the  Depositor  in
                accordance  with its terms,  except as such  enforcement  may be
                limited by bankruptcy,  reorganization,  insolvency,  moratorium
                and other similar laws  affecting the  enforcement of creditors'
                rights generally and to general principles of equity (regardless
                of whether such  enforceability is considered in a proceeding in
                equity or at law);

        (iii)   The  execution  and delivery of this  Agreement by the Depositor
                and  the  performance  of its  obligations  hereunder  will  not
                conflict  with any  provision of any law or  regulation to which
                the Depositor is subject,  or conflict with,  result in a breach
                of or constitute a default under any of the terms, conditions or
                provisions of any of the Depositor's organizational documents or
                any agreement or instrument to which the Depositor is a party or
                by which it is bound,  or any order or decree  applicable to the
                Depositor,  or result in the creation or  imposition of any lien
                on any of the Depositor's assets or property, in each case which
                would  materially  and  adversely  affect  the  ability  of  the
                Depositor  to carry out the  transactions  contemplated  by this
                Agreement;

        (iv)    There is no action, suit, proceeding or investigation pending or
                to  the  knowledge  of the  Depositor,  threatened  against  the
                Depositor  in any court or by or before  any other  governmental
                agency or  instrumentality  which would materially and adversely
                affect the  validity of this  Agreement  or any action  taken in
                connection  with the  obligations of the Depositor  contemplated
                herein,  or which  would be  likely  to  impair  materially  the
                ability  of the  Depositor  to  perform  under the terms of this
                Agreement;

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

        (vi)    No  consent,  approval,  authorization  or order of any court or
                governmental  agency  or body  is  required  for the  execution,
                delivery and  performance  by the  Depositor of or compliance by
                the Depositor  with this  Agreement or the  consummation  of the
                transactions  contemplated  by this  Agreement  other than those
                that have been obtained by the Depositor.

     (b) The Mortgage Loan Seller hereby covenants and agrees with the Depositor
that the  Mortgage  Loan Seller  shall  either (i)  arrange for John  Hancock to
subservice the North Shore Towers Loan or (ii) pay to GMAC  Commercial  Mortgage
Corporation ("GMACC") such amount that GMACC shall require in order for GMACC to
service the North Shore Towers Loan.

     5.  Depositor's  Conditions to Closing.  The  obligations  of the Depositor
under this Agreement shall be subject to the satisfaction,  on the Closing Date,
or such other date specified herein, of the following conditions:

     (a) The obligations of the Mortgage Loan Seller required to be performed by
it at or prior to the Closing Date pursuant to the terms of this Agreement shall
have been duly  performed and complied with and all of the  representations  and
warranties  of the Mortgage Loan Seller under this  Agreement  shall be true and
correct as of the date  hereof and as of the  Closing  Date,  and no event shall
have  occurred  which,  with  notice  or the  passage  of time,  or both,  would
constitute a default under this Agreement, and the Depositor shall have received
a certificate  to that effect  signed by an  authorized  officer of the Mortgage
Loan Seller.

     (b) The Depositor or its designee  shall have received all of the following
closing  documents,  in such  forms as are  agreed  upon and  acceptable  to the
Depositor  and  in  form  and  substance  satisfactory  to  the  Depositor,  the
Underwriter and their respective counsel, duly executed by all signatories other
than the Depositor as required pursuant to the respective terms thereof:

        (i)     with respect to each Mortgage Loan,  the related  Mortgage File,
                which  Mortgage  Files  shall  be  delivered  to and held by the
                Trustee on behalf of the Depositor;

        (ii)    the final Mortgage Loan Schedule;

        (iii)   an officer's  certificate from the Mortgage Loan Seller dated as
                of the Closing Date, in the form attached hereto as Exhibit B;

        (iv)    an  opinion  of  Mortgage  Loan  Seller's  counsel,  subject  to
                customary  exceptions and  carve-outs,  which state in substance
                the opinions set forth on Exhibit C hereto, and, in addition, an
                opinion  delivered  on  the  date  of the  Prospectus  as to the
                matters set forth in the last paragraph of Exhibit C hereto;

        (v)     such  other  documents,  certificates  and  opinions  as  may be
                necessary to secure for the Certificates  the following  ratings
                from Fitch Investors Service, L.P. ("Fitch"),  Moody's Investors
                Service,  Inc. ("Moody's") and Standard & Poor's Ratings Service
                ("S&P",  and  collectively  with Fitch and Moody's,  the "Rating
                Agencies"),  respectively: for each of the Class A-1, Class A-2,
                Class  A-3,  a "AAA",  "Aaa" and "AAA"  rating;  for the Class X
                Certificates,  a  "AAA"  rating  from  Fitch  and a  "Aaa"  from
                Moody's; for the Class B Certificates,  a "AAA", "Aaa" and "AA+"
                rating;  for the Class C Certificates,  a "AA+",  "Aa1" and "AA"
                rating;  for the  Class D  Certificates,  a "A+",  "A2"  and "A"
                rating; for the Class E Certificates,  a "BBB", "Baa2" and "BBB"
                rating;  for the  Class F  Certificates,  a "BBB-"  rating  from
                Fitch;  for the  Class G  Certificates,  a "BB",  "Ba3" and "BB"
                rating;  for the  Class H  Certificates,  a "B-",  "B2"  and "B"
                rating; and

        (vi)    a  letter  from the  independent  accounting  firm of KPMG  Peat
                Marwick LLP in form  satisfactory to the Depositor,  relating to
                certain information regarding the Mortgage Loans as set forth in
                the  Prospectus  Supplement  and a letter from KPMG Peat Marwick
                LLP regarding certain information  regarding the Certificates as
                set forth in the Prospectus Supplement;

     (c)  The  Mortgage   Loan  Seller  hereby  agrees  to  furnish  such  other
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage  Loans or itself as may be  reasonably  requested  by the  Depositor in
order for the Depositor to perform any of its  obligations or satisfy any of the
conditions on its part to be performed or satisfied pursuant to the Underwriting
Agreement, the Pooling and Servicing Agreement or this Agreement.

     6. Accountants'  Letters. The parties hereto shall cooperate with KPMG Peat
Marwick LLP in making  available all information and taking all steps reasonably
necessary  to permit such  accountants  to deliver  the letters  required by the
Underwriting Agreement.

     7. Notices. All communications  hereunder shall be in writing and effective
only upon receipt and, if sent to the Depositor, will be mailed, hand delivered,
couriered or sent by facsimile  transmission  to it at 1585 Broadway,  New York,
New York 10036,  attention of Cecilia Tarrant, fax number (212) 761-6028, or, if
sent to the Mortgage Loan Seller, will be mailed,  hand delivered,  couriered or
sent by facsimile  transmission and confirmed to it at 1585 Broadway,  New York,
New York 10036,  attention of Cecilia  Tarrant,  fax number (212)  761-0525,  in
either case with a copy to Gregory Walker, Esq., fax number (212) 761-8915.

     8. Trust as  Beneficiary.  The  representations,  warranties and agreements
made by the Mortgage Loan Seller in this  Agreement are made for the benefit of,
and, to the extent they are assigned by the  Depositor to the Trustee  under the
Pooling  and  Servicing  Agreement,  may be  enforced  by or on behalf  of,  the
Trustee, the Master Servicer or the Special Servicer, as provided in the Pooling
and  Servicing  Agreement,  to the same  extent  that the  Depositor  has rights
against  the  Mortgage   Loan  Seller   under  this   Agreement  in  respect  of
representations,  warranties  and  agreements  made by the Mortgage  Loan Seller
herein.

     9.  Miscellaneous.  This  Agreement  will be governed by and  construed  in
accordance with the substantive laws of the State of New York, without regard to
conflicts of laws principles.  Neither this Agreement nor any term hereof may be
changed,  waived,  discharged  or terminated  except by a writing  signed by the
party against whom enforcement of such change, waiver,  discharge or termination
is sought. This Agreement may not be changed or waived in any manner which would
have a material adverse effect on  Certificateholders  without the prior written
consent  of the  Trustee.  This  Agreement  may be  executed  in any  number  of
counterparts,  each of which shall for all  purposes be deemed to be an original
and all of which shall together constitute but one and the same instrument. This
Agreement  will inure to the benefit of and be binding  upon the parties  hereto
and their respective  successors and assigns,  and no other person will have any
right or obligation hereunder, other than as provided herein.

     10.  Representations,  Warranties and Agreements to Survive  Delivery.  All
representations,  warranties and agreements  contained in this Agreement,  or in
certificates of officers of the Mortgage Loan Seller and the Depositor submitted
pursuant  hereto,  shall remain operative and in full force and effect and shall
survive  transfer and sale of the  Mortgage  Loans to the  Depositor  and by the
Depositor to the Trustee  notwithstanding any language to the contrary contained
in any endorsement of any Mortgage Loan.

     11. Severability. If any provision of this Agreement shall be prohibited or
invalid under  applicable law, this Agreement shall be ineffective  only to such
extent, without invalidating the remainder of this Agreement.

     12. Further Assurances. The Mortgage Loan Seller and the Depositor agree to
execute and deliver  such  instruments  and take such actions as the other party
may, from time to time,  reasonably  request in order to effectuate  the purpose
and to carry out the terms of this Agreement.

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>
     IN WITNESS WHEREOF,  the Depositor and the Mortgage Loan Seller have caused
this  Agreement to be duly executed by their  respective  officers as of the day
and year first above written.

                        MORGAN STANLEY CAPITAL I INC.


                        By:  ______________________________________
                             Name:  _______________________________
                             Title: _______________________________


                        MORGAN STANLEY MORTGAGE CAPITAL INC.


                        By:  ______________________________________
                             Name:_________________________________
                             Title: _______________________________





<PAGE>







                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



<PAGE>



                                                                    Exhibit B-2


                                    EXHIBIT B

                          FORM OF OFFICER'S CERTIFICATE

     I,  ________________,  hereby  certify  that I am a duly elected and acting
____________________  of Morgan Stanley Mortgage Capital Inc. (the "Seller"), in
connection  with the sale of certain  mortgage loans to Morgan Stanley Capital I
Inc. (the "Depositor") pursuant to that certain Loan Sale Agreement, dated as of
October 1, 1997 (the "Loan  Sale  Agreement"),  between  the  Depositor  and the
Depositor, and hereby certify further as follows:

     1.   The Seller is a New York corporation duly organized and existing under
          the laws of 1the State of New York.

     2.   Attached  hereto  as  Exhibit  A is a true  and  correct  copy  of the
          Articles of Incorporation of the Seller.

     3.   Attached hereto as Exhibit B is a true and correct copy of the By-Laws
          of the Seller,  as in effect at all times on and after  _____________,
          ____, through the date hereof.

     4.   The resolutions  attached hereto as Exhibit C (the "Resolutions") were
          adopted by  unanimous  consent of the board of directors of the Seller
          as of _______________, 1997.

     5.   There  have  been  no  amendments,  waivers  or  modifications  of the
          Articles of Incorporation  other than as provided in Exhibit A, and no
          action has been taken by the Seller or its shareholders,  directors or
          officers in contemplation of the filing of any such amendment or other
          documents or in contemplation of the liquidation or dissolution of the
          Seller;

     6.   The  Resolutions  (a) represent the only  resolutions  of the board of
          directors or  shareholders  of the Seller  relating to the sale of the
          mortgage  loans  referred to in the  Mortgage  Loan  Purchase and Sale
          Agreement; (b) have not been amended, modified,  rescinded or repealed
          by any  subsequent  action  of the  Seller's  board  of  directors  or
          shareholders;  and (c) were in full  force and  effect at all times on
          _________________, 1997 and thereafter through the date hereof;

     7.   Attached  hereto as Exhibit D is a certificate of the Secretary of the
          State of New York dated ___________________, 1997, with respect to the
          good standing of the Seller in such State;

     8.   The  representations  and  warranties  of the  Seller in the Loan Sale
          Agreement  are true and correct in all material  respects on and as of
          the date hereof.

     9.   On or prior to the date  hereof,  the  Seller  has  complied  with all
          agreements and performed or satisfied all conditions on its part to be
          performed or satisfied at or prior to the date hereof.

     10.  Each person who, as a partner,  agent or representative of the Seller,
          signed the Loan Sale  Agreement or any other  document or  certificate
          delivered  on or  before  the  date  hereof  in  connection  with  the
          transactions  contemplated  by the Loan  Sale  Agreement  was,  at the
          respective  times  of such  signing  and  delivery,  and is now,  duly
          elected or appointed,  qualified and acting as such partner,  agent or
          representative,  and the  signature of such persons  appearing on such
          documents are their genuine signatures.

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>

     IN WITNESS WHEREOF, I have hereunto signed my name as of ________, 1997.

                              By:  ______________________________
                                   Name: ________________________
                                   Title:________________________



<PAGE>
                                    EXHIBIT C

                              FORM OF LEGAL OPINION

     1. The  Mortgage  Loan  Seller is a  corporation  duly  organized,  validly
existing and in good standing under the laws of the State of New York, with full
corporate power and authority to own its assets and conduct its business,  is in
good  standing in the State of New York,  and the Mortgage Loan Seller has taken
all necessary action to authorize the execution, delivery and performance of the
Mortgage Loan Purchase and Sale Agreement by it, and has the power and authority
to execute,  deliver and perform the Mortgage Loan  Purchase and Sale  Agreement
and all the transactions contemplated hereby, including, but not limited to, the
power  and  authority  to  sell,  assign  and  transfer  the  Mortgage  Loans in
accordance with the Mortgage Loan Purchase and Sale Agreement.

     2. Assuming the due  authorization,  execution and delivery of the Mortgage
Loan Purchase and Sale  Agreement by the  Depositor,  the Mortgage Loan Purchase
and Sale Agreement and all of the  obligations of the Mortgage Loan Seller under
the Mortgage Loan Purchase and Sale  Agreement are the legal,  valid and binding
obligations of the Mortgage Loan Seller,  enforceable  against the Mortgage Loan
Seller in  accordance  with the terms of the  Mortgage  Loan  Purchase  and Sale
Agreement, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  moratorium or other similar laws  affecting the  enforcement of
creditors' rights generally,  and by general principles of equity (regardless of
whether such  enforceability is considered in a proceeding in equity or at law),
and except to the extent rights to indemnity and  contribution may be limited by
applicable law.

     3. The  execution  and  delivery of the  Mortgage  Loan  Purchase  and Sale
Agreement by the Mortgage  Loan Seller and the  performance  of its  obligations
under the Mortgage Loan Purchase and Sale  Agreement  will not conflict with any
provision of any law or regulation to which the Mortgage Loan Seller is subject,
or conflict with, result in a breach of or constitute a default under any of the
terms,   conditions   or  provisions  of  any  of  the  Mortgage  Loan  Seller's
organizational  documents or, to our  knowledge,  any agreement or instrument to
which the Mortgage Loan Seller is a party or by which it is bound,  or any order
or decree  applicable to the Mortgage Loan Seller,  or result in the creation or
imposition of any lien on any of the Mortgage Loan Seller's  assets or property,
in each case which  would  materially  and  adversely  affect the ability of the
Mortgage Loan Seller to carry out the transactions  contemplated by the Mortgage
Loan Purchase and Sale Agreement.

     4. To our knowledge,  there is no action, suit, proceeding or investigation
pending or threatened  in writing  against the Mortgage Loan Seller in any court
or by or before any other  governmental  agency or  instrumentality  which would
materially  and  adversely  affect the  validity  of the  Mortgage  Loans or the
ability of the Mortgage Loan Seller to carry out the  transactions  contemplated
by this Agreement.

     5. To our  knowledge,  the  Mortgage  Loan  Seller is not in  default  with
respect to any order or decree of any court or any order,  regulation  or demand
of any federal,  state,  municipal or governmental  agency,  which default might
have  consequences  that would  materially  and  adversely  affect the condition
(financial or other) or operations of the Mortgage Loan Seller or its properties
or might  have  consequences  that would  materially  and  adversely  affect its
performance under the Mortgage Loan Purchase and Sale Agreement.

     6.  No  consent,   approval,   authorization  or  order  of  any  court  or
governmental  agency  or  body  is  required  for the  execution,  delivery  and
performance  by the Mortgage  Loan Seller of or  compliance by the Mortgage Loan
Seller with the Mortgage Loan Purchase and Sale Agreement or the consummation of
the transactions  contemplated by the Mortgage Loan Purchase and Sale Agreement,
other than those which have been obtained by the Mortgage Loan Seller.



<PAGE>



                                   SCHEDULE 1

                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

Representation        Exception

(vii)               Arrowhead  Towne Center:  there are two liens (each relating
                    to City of  Glendale  bond  obligations)  shown on the title
                    policy,  one in the amount of approximately $5.6 million and
                    the other in the amount of approximately $9.5 million,  each
                    payable   in  annual   installments   of   principal,   plus
                    semi-annual installments of interest at 6%.

(viii)              Yorktown  Shopping  Center:   the  mortgage  loan  documents
                    obligate  the   mortgagor  to  maintain  all   insurance  as
                    described  in the loan  documents,  but do not  specifically
                    authorize   the  mortgagee  to  pay  for  insurance  at  the
                    mortgagor's cost and expense and seek reimbursement.

                    Westgate  Mall:  the mortgage  loan  documents  obligate the
                    mortgagor to maintain all insurance as described in the loan
                    documents,  but do not specifically  authorize the mortgagee
                    to pay for insurance at the mortgagor's cost and expense and
                    seek reimbursement.

                    Westshore Mall:  certain insurers  providing property damage
                    and rental loss  insurance are rated by S&P lower than "AA,"
                    the rating  required under the related  mortgage,  or have a
                    Best  financial  size category less than IX, as the mortgage
                    requires.

                    Fashion  Mall:  one insurer  providing  property  damage and
                    rental loss  insurance  is rated by S&P lower than "AA," the
                    rating required under the related mortgage;  and one insurer
                    providing  liability  insurance  has a Best  financial  size
                    category less than IX, as the mortgage requires.

                    605 Third Avenue:  most insurers  providing property damage,
                    rental loss and  liability  insurance are rated by S&P lower
                    than "AA," the rating  required under the related  mortgage;
                    and one insurer  providing  property  damage and rental loss
                    insurance has a Best  financial  size category less than IX,
                    as the mortgage requires.

(x)                 Grand Kempinski  Hotel:  (a)  notwithstanding  that a zoning
                    ordinance requires 1,438 parking spaces, the Grand Kempinski
                    Hotel has 861  parking  spaces.  A City of Addison  informal
                    policy  relating  to hotel  parking  requirements,  which de
                    facto   supersedes  the  zoning   ordinance  in  the  city's
                    practical enforcement of parking requirements, would require
                    1,019  spaces.  The City of Addison has confirmed in writing
                    that it does not  consider the Grand  Kempinski  Hotel to be
                    non-conforming because of parking issues, and an unqualified
                    certificate  of occupancy  has been issued and is in effect;
                    (b) although the same zoning  ordinance limits the height of
                    the  Grand  Kempinski  Hotel  to  either  117  feet,  or "as
                    approved  by [the]  FAA," the Grand  Kempinski  Hotel is 192
                    feet tall. However, the city has no documentation  regarding
                    the FAA approval height, and the city has delivered a letter
                    stating that the  structure's  height is acceptable and does
                    not encroach onto air traffic.

(xviii)             Mark Centers Trust Pool: The Mortgage Loan Seller caused the
                    Mark Centers Pool Properties to be inspected during the past
                    18 months preceding the date hereof, rather than the past 12
                    months.

(xxvii)             Yorktown  Shopping  Center:  (B) TIAA  entered  into  letter
                    agreements  which predate the mortgage and  contemplate  the
                    mortgage;  such  letter  agreements  include  the basis upon
                    which  TIAA  would  grant a waiver to  certain  terms of the
                    mortgage such as those relating to transfers of interest and
                    releases.

(xxx)               605 Third Avenue: the mortgagee may only assign or otherwise
                    transfer  the  mortgage  loan  (without  the  consent of the
                    mortgagor) (i) to Morgan Stanley Mortgage Capital Inc., (ii)
                    to any  affiliate of the lender or Morgan  Stanley  Mortgage
                    Capital Inc.,  (iii) in connection  with any  securitization
                    (as defined in the loan  documents)  of the  mortgage  loan,
                    and/or  (iv)  to a  Major  Institutional  Lender;  a  "Major
                    Institutional  Lender" means:  (i) Morgan  Stanley  Mortgage
                    Capital Inc. or any affiliate thereof,  or (ii) an insurance
                    company, bank, savings and loan association,  trust company,
                    commercial credit corporation, pension plan, pension fund or
                    pension fund advisory firm,  mutual fund or other investment
                    company,    governmental   entity   or   plan,    "qualified
                    institutional  buyer"  within the meaning of Rule 144A under
                    the  Securities  Act  of  1933,  as  amended  (other  than a
                    broker/dealer)  or an institution  substantially  similar to
                    any of the  foregoing,  in each case under this  clause (ii)
                    having at least $250,000,000 in capital/statutory surplus or
                    shareholder's  equity and at least  $12,000,000,000 in total
                    assets,  and being  experienced  in making  commercial  real
                    estate loans, or (iii) any entity wholly-owned by any one or
                    more  institutions   meeting  the  foregoing  criteria.   In
                    addition,  from  and  after  the  occurrence  of an event of
                    default, the mortgagee also has the right to make a transfer
                    of the 605 Third Avenue Loan to a person not described above
                    (an "Alternative Third Avenue Loan Transferee"),  so long as
                    such  transfer  is made in  accordance  with  the  following
                    procedures: (i) The mortgagee shall obtain from the proposed
                    Alternative  Third  Avenue Loan  Transferee  a written  term
                    sheet  setting  forth the material  terms and  conditions of
                    such  proposed  transfer,  and shall  deliver a copy of such
                    term sheet to the  Borrower  for the 605 Third  Avenue  Loan
                    (the "Third Avenue Borrower"); (ii) Within 15 days the Third
                    Avenue  Borrower  shall  either (A) elect within such 15 day
                    period itself to purchase the 605 Third Avenue Loan on terms
                    identical  to those in such term  sheet,  in which event the
                    Third Avenue Borrower shall deliver to the mortgagee  within
                    such 15 day period (1) a term  sheet  executed  by the Third
                    Avenue  Borrower  containing  terms  identical  to such term
                    sheet  delivered by the mortgagee  and (2) a  non-refundable
                    deposit  in the  amount of 5% of the  purchase  price or (B)
                    elect not to  purchase  the 605 Third  Avenue  Loan.  In the
                    event the Third  Avenue  Borrower  fails to  deliver  to the
                    mortgagee  both the term sheet and the deposit within the 15
                    day  period  as  described  above,  then  the  Third  Avenue
                    Borrower shall be deemed to have elected not to purchase the
                    605 Third  Avenue  Loan,  and the  mortgagee  shall have the
                    right to make the  transfer  to the  proposed  Third  Avenue
                    Alternative Transferee on the terms set forth in the initial
                    term sheet;  provided that such transfer must be made within
                    90 days of expiration of such 15 day period, and if not made
                    in such period the mortgagee  will again have to undergo the
                    foregoing  procedures  in order to  transfer  the loan to an
                    Alternative Third Avenue Transferee.  In the event the Third
                    Avenue  Borrower  delivers  to the  mortgagee  both the term
                    sheet and the deposit  within the 15 day period as described
                    above,  then the Third Avenue Borrower shall have 90 days in
                    which to close its purchase of the 605 Third Avenue Loan.

(xxxiii)            Edens & Avant  Pool:  Blockbuster  Broad  River  (11) -- (a)
                    insurance proceeds may be disbursed to the mortgagor who may
                    restore the property, defease the mortgage loan with respect
                    to  the  related  mortgaged  property  or  substitute  in  a
                    qualified  substitute  property;  or  (B)  if  proceeds  are
                    required to be paid to the mortgagee, the mortgagee must use
                    such proceeds to prepay the mortgage loan.

North               Shore Towers:  John Hancock entered into a letter  agreement
                    whereby  it agreed to permit  the use of any fire  insurance
                    loss proceeds  received by it for restoration,  provided the
                    North Shore Towers Loan is not in default at such time.

(xxxiv)             Edens & Avant:           Capital Square
                                             Crossroads S/C
                                             Edisto Village
                                             Lawndale Village
                                             Northside-Clinton
                                             Shoppers Port
                                             Trenholm Plaza
                                             Woodberry Plaza

                    Ashford                  St. Petersburg Florida
                    Financial Pool:          Woburn, Massachusetts Howard 
                                             Johnson

                    Mark Centers             Northside Mall
                    Trust Pool:              Ames Plaza
                                             Kings Fairground

(xxxv)              (A) Ashford Financial Pool: The Ashford Westbury Sublease is
                    silent as to whether the  interest of the lessee  thereunder
                    may be encumbered by the related Mortgage.

                    (B)  Edens & Avant  Pool:  Ravenel  Town  Center  (52) -- no
                    estoppel certificate was obtained with respect to the lease;
                    however,  the lease  provides that the  leasehold  estate is
                    indefeasible   for  the  term  and  the  lessor's  sole  and
                    exclusive remedy for a breach by the lessee is an action for
                    specific performance or damages.

                    (E) Ashford  Financial Pool: The Ashford  Westbury  Sublease
                    does not provide the  protections to the mortgagee set forth
                    in this subsection.

                    Edens & Avant  Pool:  Blockbuster  Broad  River  (11) -- the
                    lease  does  not  specifically  provide  that  a  notice  of
                    termination is not effective  against the mortgagee unless a
                    copy of the notice has been delivered to the mortgagee.

                    Edens & Avant Pool: Stephen's Plaza (6) -- neither the lease
                    nor the  estoppel  specifically  provide  that a  notice  of
                    termination is not effective  against the mortgagee unless a
                    copy of the notice has been delivered to the mortgagee.

                    (F) Ashford  Financial Pool: The Ashford  Westbury  Sublease
                    does not provide the  protections to the mortgagee set forth
                    in this subsection.

                    (G)  Ashford  Financial  Pool:  Both  the  Ashford  Westbury
                    Sublease and the Ashford Westbury Ground Lease expire,  with
                    no further renewals, in 2014, which is prior to the Maturity
                    Date  of  the   Ashford   Financial   Pool  Loan.   However,
                    thereafter,  there  will  be  no  leasehold  estate  in  the
                    applicable  property and the mortgage will be secured by the
                    fee estate in such property.

                    (H) Ashford  Financial Pool: The Ashford  Westbury  Sublease
                    does not provide the  protections to the mortgagee set forth
                    in this subsection.

                    (I) Edens & Avant Pool:  Blockbuster Broad River (11) -- the
                    lease does not specifically entitle the mortgagee or trustee
                    to  casualty  insurance   proceeds;   in  addition  see  the
                    corresponding exception to (xxxiii).

                    Ashford  Financial Pool:  neither the Ashford Radisson Plaza
                    Ground  Lease nor the Ashford  Parking  Garage  Ground Lease
                    provides  that the  mortgagee has the right to supervise and
                    control the receipt and  disbursement  of the  proceeds.  In
                    addition,  the Ashford  Parking Garage Ground Lease provides
                    that the lessee  shall be entitled to recover all  insurance
                    proceeds if lessee is  obligated  to restore  the  property;
                    however,  the lease  provides that the insurance  policy may
                    make the mortgagee the loss payee.

(xl)                605 Third  Avenue:  the note is also secured by a $5,000,000
                    letter of credit which  increases to $15,000,000  over a six
                    year  period;  the  letter  of  credit  can  be  applied  to
                    principal  if  the  mortgage  loan  is  not  repaid  by  the
                    mortgagor by the Effective Maturity Date.





<PAGE>

                                    EXHIBIT H

                             FORM OF SUMMARY REPORT


GMACCM#                                              PROPERTY:

SUB-SERVICER NUMBER:                                 INTEREST RATE:
P&I:                                                 QUARTER ENDED:
CURRENT PRINCIPAL BALANCE:

OCCUPANCY:                                           VACANCY:

INCOME                        QUARTER/YEAR ENDED          QUARTER/YEAR ENDED

GROSS INCOME
- --------------------------------------------------------------------------------
VACANCIES
- --------------------------------------------------------------------------------
BAD DEBT / UNCOLL.
- --------------------------------------------------------------------------------
ADDITIONAL INCOME
- --------------------------------------------------------------------------------
TOTAL INCOME

EXPENSES

REAL ESTATE TAXES     
- --------------------------------------------------------------------------------
PROPERTY INSURANCE
- --------------------------------------------------------------------------------
MANAGEMENT FEES
- --------------------------------------------------------------------------------
UTILITIES
- --------------------------------------------------------------------------------
ADMINISTRATIVE
- --------------------------------------------------------------------------------
MAINTENANCE/REPAIRS
- --------------------------------------------------------------------------------
REPLACEMENT RESERVES
- --------------------------------------------------------------------------------
RR RELEASES
- --------------------------------------------------------------------------------
MISC.
- --------------------------------------------------------------------------------
NET EXPENSES
- --------------------------------------------------------------------------------
DEPRECIATION
- --------------------------------------------------------------------------------
AMORT./INTEREST
- --------------------------------------------------------------------------------
TOTAL EXPENSES

NET OPERATING INCOME
- --------------------------------------------------------------------------------
1ST  MTG. DEBT SERVICE
- --------------------------------------------------------------------------------
NET INCOME/LOSS
- --------------------------------------------------------------------------------
DEBT COVERAGE

OTHER DEBT
- --------------------------------------------------------------------------------
NET INCOME/LOSS
- --------------------------------------------------------------------------------
NEW DEBT COVERAGE
- --------------------------------------------------------------------------------
EXPENSE RATIO
- --------------------------------------------------------------------------------

COMMENTS:

<PAGE>
<TABLE>
<CAPTION>
<S>                                      <C>                                                            <C>
                                                             EXHIBIT I
                                                FORM OF REPORT TO CERTIFICATEHOLDERS

ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9                         WAC:
 Chicago, IL 60603                                                                                       WAMM:

</TABLE>
<TABLE>
<CAPTION>

===================================================================================================================================
<S>                         <C>                                                          <C>
                                                                                         Number Of Pages
                                                                                         ---------------

                             Table of Contents                                                   1
     
                             REMIC Certificate Report                                            1

                             Other Related Information                                           2

                             Asset Backed Facts Sheets                                           1

                             Delinquency Loan Detail                                             1

                             Mortgage Loan Characteristics                                       2

                             Loan Level Listing                                                  1
                                                                                                 -

                             TOTAL PAGES INCLUDED IN THIS PACKAGE                                9
                                                                                                 =


                             Specially Serviced Loan Detail                                 Appendix A
                             Modified Loan Detail                                           Appendix B
                             Realized Loss Detail                                           Appendix C

===================================================================================================================================
</TABLE>

                                                         Page 1 of 9


<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                             <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9                         WAC:
 Chicago, IL 60603                                                                                       WAMM:

</TABLE>
<TABLE>
<CAPTION>

===================================================================================================================================
          ORIGINAL        OPENING     PRINCIPAL    PRINCIPAL       NEGATIVE      CLOSING      INTEREST     INTEREST    PASS-THROUGH
CLASS   FACE VALUE(1)     BALANCE      PAYMENT    ADJ. OR LOSS   AMORTIZATION    BALANCE       PAYMENT    ADJUSTMENT      RATE(2)
CUSIP    Per $1,000     Per $1,000   Per $1,000    Per $1,000     Per $1,000    Per $1,000   Per $1,000   Per $1,000   Next Rate(3)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>            <C>            <C>          <C>             <C>           <C>         <C>          <C>         <C>   




















            0.00           0.00         0.00          0.00           0.00          0.00         0.00         0.00
===================================================================================================================================
                                                                           Total P&I Payment    0.00
                                                                          ===========================

Notes: (1) N denotes notional balance not included in total   
       (2) Interest Paid minus Interest Adjustment minus Deferred Interest equals Accrual
       (3) Estimated
</TABLE>

                                                              Page 2 of 9

<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                              <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                    OTHER RELATED INFORMATION
</TABLE>
<TABLE>
<CAPTION>

<S>                 <C>          <C>                  <C>          <C>            <C>    

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

                                  Certificate      Excess Prepay      Unpaid    App. Reduction   Yield Maint.
                                     Class      Interest Shortfall   Interest    Cap. Amount      Premiums
                                  -----------   ------------------   --------   --------------   ------------












                    -----------------------------------------------------------------------------------------
                         Totals:      0.00              0.00            0.00          0.00           0.00
                    -----------------------------------------------------------------------------------------

                                                  Advances (INTEREST AT GROSS)
                                      -----------------------------------------------------
               Prior Outstanding            Current Month                  Recovered              Advances Outstanding 
          -------------------------   -------------------------    ------------------------    --------------------------
            Principal     Interest      Principal     Interest       Principal    Interest       Principal     Interest
          ------------   ----------   ------------   ----------    ------------  ----------    ------------   -----------

Servicer:
Trustee:
Fiscal Agent:

          ---------------------------------------------------------------------------------------------------------------
Totals:        0.00          0.00          0.00          0.00          0.00          0.00          0.00          0.00
          ---------------------------------------------------------------------------------------------------------------

                                       Current Period Collected Servicing Fees:
                                       Current Period Special Servicing Fees:
                                       Additional Servicing Compensation:

===================================================================================================================================
</TABLE>
                                                            Page 3 of 9

<PAGE>

<TABLE>
<CAPTION>


<S>                                      <C>                                                             <C>

ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                    OTHER RELATED INFORMATION
</TABLE>
<TABLE>
<CAPTION>

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


          Summary of REO Property:
          ---------------------------------------------------------------------------------------------------------------
                                                                              Date of            Amount                  
                                                   Principal       Book        Final               of        Agg. Other  
          Property Name       Date of REO           Balance        Value      Recovery          Proceeds   Rev. Collected
          -------------       -----------          ---------       -----      --------          --------   --------------
<S>       <C>                  <C>                <C>              <C>        <C>               <C>        <C>





          ---------------------------------------------------------------------------------------------------------------
               Totals:                                0.00          0.00                          0.00          0.00
          ---------------------------------------------------------------------------------------------------------------

                        Appraised value of real estate acquired through foreclosure or grant      ---------------
                        of a deed in lieu of foreclosure:
                                                                                                  ---------------
</TABLE>
<TABLE>
<CAPTION>

          Summary of Appraisal Reductions:

          ---------------------------------------------------------------------------------------------------------------
                                                   Principal           Appraisal           Appraisal          Date of    
          Property Name       Loan Number           Balance         Reduction Amount          Date           Reduction   
          -------------       -----------          ---------        ----------------       ---------         ---------   
<S>       <C>                 <C>                  <C>              <C>                    <C>               <C>        






          ---------------------------------------------------------------------------------------------------------------
               Totals:                                0.00                0.00                                  0.00
          ---------------------------------------------------------------------------------------------------------------

===================================================================================================================================
</TABLE>

                                                           Page 4 of 9

<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                               <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603
</TABLE>
<TABLE>
<CAPTION>

===================================================================================================================================
                  Delinq        Delinq       Delinq      Foreclosure/                   Modifi-        Pre-            Curr
                 1 Month       2 Months     3+ Months     Bankruptcy        REO         cations      payments       Weighted Avg.
               -----------   -----------   -----------   ------------   -----------   -----------   -----------    --------------  
Distribution
    Date     #    Balance    #    Balance   #     Balance   #     Balance   #     Balance   #   Balance   #    Balance Coupon  Remit
===================================================================================================================================
<S>          <C>     <C>    <C>    <C>     <C>    <C>      <C>    <C>      <C>    <C>    <C>    <C>      <C>    <C>    <C>     <C>
11/03/97        0      0       0      0       0      0        0      0        0      0      0      0        0      0
             0.00%  0.00%   0.00%  0.00%   0.00%  0.00%    0.00%  0.00%    0.00%  0.00%  0.00%  0.00%    0.00%  0.00% 
- -----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category.
</TABLE>

                                                            Page 5 of 9


<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                              <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                      DELINQUENT LOAN DETAIL
</TABLE>
<TABLE>
<CAPTION>

===================================================================================================================================
Disclosure   Paid                 Outstanding   Out. Property                      Special
Doc          Thru   Current P&I       P&I         Protection       Advance         Servicer      Foreclosure   Bankruptcy    REO
Control #    Date     Advance      Advances**      Advances     Description(1)   Transfer Date      Date          Date       Date
===================================================================================================================================
<S>          <C>    <C>            <C>           <C>             <C>             <C>             <C>           <C>           <C>




















====================================================================================================================================
A. P&I Advance-Loan in Grace Period      1. P&I Advance-Loan delinquent 1 month    3. P&I Advance-Loan delinquent 3 months or More
B. P&I Advance-Late Payment but less     2. P&I Advance-Loan delinquent 2 months   4. Matured Balloon/Assumed Scheduled Payment
   than one month delinquent

====================================================================================================================================
** Outstanding P&I Advances include the current period P&I Advance
</TABLE>

                                                            Page 6 of 9


<PAGE>
<TABLE>
<CAPTION>

<S>                                      <C>                                                             <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                            POOL TOTAL
</TABLE>


                     DISTRIBUTION OF PRINCIPAL BALANCES
- -------------------------------------------------------------------------
     (2) Current Scheduled          Number      (2) Scheduled    Based on
           Balances                of Loans        Balance        Balance
=========================================================================

         $0  to     $500,000
   $500,000  to   $1,000,000
 $1,000,000  to   $1,500,000
 $1,500,000  to   $2,000,000
 $2,000,000  to   $2,500,000
 $2,500,000  to   $3,000,000
 $3,000,000  to   $3,500,000
 $3,500,000  to   $4,000,000
 $4,000,000  to   $5,000,000
 $5,000,000  to   $6,000,000
 $6,000,000  to   $7,000,000
 $7,000,000  to   $8,000,000
 $8,000,000  to   $9,000,000
 $9,000,000  to  $10,000,000
$10,000,000  to  $11,000,000
$11,000,000  to  $12,000,000
$12,000,000  to  $13,000,000
$13,000,000  to  $14,000,000
$14,000,000  to  $15,000,000
$15,000,000  &      Above
=========================================================================
             Total                0               0           0.00%
- -------------------------------------------------------------------------

                 Average Scheduled Balance is                           0
                 Maximum Scheduled Balance is                           0
                 Minimum Scheduled Balance is                           0




                        DISTRIBUTION OF PROPERTY TYPES
- -------------------------------------------------------------------------
                               Number      (2) Scheduled    Based on
         Property Types       of Loans        Balance        Balance
=========================================================================















=========================================================================
             Total                0               0           0.00%
- -------------------------------------------------------------------------







                    DISTRIBUTION OF MORTGAGE INTEREST RATES
- -------------------------------------------------------------------------
         Current Mortgage         Number      (2) Scheduled      Based on
          Interest Rate           of Loans        Balance        Balance
=========================================================================
       7.000%  or  less
       7.000%  to  7.125%
       7.125%  to  7.375%
       7.375%  to  7.625%
       7.625%  to  7.875%
       7.875%  to  8.125%
       8.125%  to  8.375%
       8.375%  to  8.625%
       8.625%  to  8.875%
       8.875%  to  9.125%
       9.125%  to  9.375%
       9.375%  to  9.625%
       9.625%  to  9.875%
       9.875%  to 10.125%
      10.125%  &   Above
=========================================================================
             Total                    0               0           0.00%
- -------------------------------------------------------------------------

                    W/Avg Mortgage Interest Rate is                 0.0000%
                    Minimum Mortgage Interest Rate is               0.0000%
                    Maximum Mortgage Interest Rate is               0.0000%




                           GEOGRAPHIC DISTRIBUTION 
- -------------------------------------------------------------------------
                               Number      (2) Scheduled       Based on
    Geographic Location       of Loans         Balance         Balance
=========================================================================
         California
          Maryland
          Virginia
          Georgia
          Florida
         New Jersey
          Arizona
        Pennsylvania
           Texas
        Rhode Island
       North Carolina
          New York
          Kentucky
            Utah
         Connecticut








=========================================================================
             Total                0               0              0.00%
- -------------------------------------------------------------------------

                                   Page 7 of 9


<PAGE>
<TABLE>
<CAPTION>

<S>                                      <C>                                                             <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                            POOL TOTAL
</TABLE>


                              LOAN SEASONING
- -------------------------------------------------------------------------
                               Number       (2) Scheduled      Based on
       Number of Years        of Loans          Balance        Balance
=========================================================================















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

- -------------------------------------------------------------------------
                              Weighted Average Seasoning is         0.0


                      DISTRIBUTION OF AMORTIZATION TYPE
- -------------------------------------------------------------------------
                               Number      (2) Scheduled       Based on 
      Amortization Type       of Loans         Balance         Balance
=========================================================================









=========================================================================
             Total                0                0              0.00%
- -------------------------------------------------------------------------


                        DISTRIBUTION OF REMAINING TERM
                               FULLY AMORTIZING
- -------------------------------------------------------------------------
       Fully Amortizing        Number      (2) Scheduled       Based on
        Mortgage Loans        of Loans         Balance         Balance
=========================================================================
       60 months or less
       61 to 120 months 
      121 to 180 months
      181 to 240 months
      241 to 360 months
=========================================================================
             Total                0               0              0.00%
- -------------------------------------------------------------------------
                            Weighted Average Months to Maturity is       0





                        DISTRIBUTION OF REMAINING TERM
                                 BALLOON LOANS
- -------------------------------------------------------------------------
            Balloon            Number      (2) Scheduled       Based on
         Mortgage Loans       of Loans         Balance         Balance
=========================================================================
       12 months or less
       13 to  24 months 
       25 to  36 months
       37 to  48 months
       49 to  60 months
       61 to 120 months
      121 to 180 months
      181 to 240 months
=========================================================================
             Total                0                 0            0.00%
- -------------------------------------------------------------------------
                             Weighted Average Months to Maturity is      0




                            DISTRIBUTION OF DSCR
- -------------------------------------------------------------------------
          Debt Service         Number      (2) Scheduled       Based on
       Coverage Ratio (1)     of Loans         Balance         Balance
=========================================================================
       0.500  or  less
       0.500  to  0.625
       0.625  to  0.750
       0.750  to  0.875
       0.875  to  1.000
       1.000  to  1.125
       1.125  to  1.250
       1.250  to  1.375
       1.375  to  1.500
       1.500  to  1.625
       1.625  to  1.750
       1.750  to  1.875
       1.875  to  2.000
       2.000  to  2.125
       2.125  &   above
           Unknown
=========================================================================
             Total                0                0               0.00%
- -------------------------------------------------------------------------
             Weighted Average Debt Service Coverage Ratio is         0.000  




                                NOI AGING
- -------------------------------------------------------------------------
                            Number      (2) Scheduled       Based on
            NOI Date       of Loans         Balance         Balance
=========================================================================
       1 year  or  less
         1 to 2 years
       2 Years or More
           Unknown
=========================================================================
             Total               0               0             0.00%
- -------------------------------------------------------------------------

- ----------
(1)  Debt Service Coverage Ratios are calculated as described in the prospectus,
     values are updated  periodically  as new NOI figures became  available from
     borrowers  on an  asset  level.  
     
     Neither the Trustee,  Servicer,  Special Servicer or Underwriter  makes any
     representation  as to the accuracy of the data provided by the borrower for
     this calculation.

                                   Page 8 of 9

<PAGE>
<TABLE>
<CAPTION>

<S>                                      <C>                                                             <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                         LOAN LEVEL DETAIL
</TABLE>
<TABLE>
<CAPTION>

===================================================================================================================================
             Appraisal   Property                          Operating    Ending                                               Loan
Disclosure   Reduction     Type    Maturity                Statement   Principal   Note   Scheduled             Prepayment   Status
Control #     Amounts      Code      Date     DSCR    NOI    Date       Balance    Rate      P&I     Prepayment    Date     Code (1)
===================================================================================================================================
<S>          <C>         <C>       <C>        <C>     <C>   <C>         <C>        <C>     <C>       <C>        <C>         <C>






















</TABLE>

================================================================================
*    NOI and DSCR,  if  available  and  reportable  under the terms of the trust
     agreement, are based on information obtained from the related borrower, and
     no other party to the  agreement  shall be held liable for the  accuracy or
     methodology used to determine such figures.


- --------------------------------------------------------------------------------
(1) Legend: A. P&I Adv in Grace Period      1. P&I Adv-delinquent 1 month      
                                            2. P&I Adv-delinquent 2 months     
            B. P&I Adv less than            3. P&I Adv - delinquent 3+ months 
               one month delinq.            4. Mat. Balloon/Assumed P&I        
                                            5. Prepaid in full      
                                            6. Specially Serviced   
                                            7. Foreclosure          
                                            8. Bankruptcy               
                                            9. REO
                                           10. DPO
                                           11. Modification

================================================================================
                                   Page 9 of 9


<PAGE>
<TABLE>
<CAPTION>

<S>                                      <C>                                                             <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                 SPECIALLY SERVICED LOAN DETAIL
</TABLE>
<TABLE>
<CAPTION>
===================================================================================================================================
               Beginning                                                 Specially
Disclosure     Scheduled      Interest      Maturity      Property        Serviced
Control #       Balance         Rate          Date          Type        Status Code (1)               Comments
===================================================================================================================================
<S>            <C>            <C>            <C>           <C>          <C>                            <C>



















===================================================================================================================================
(1) Legend:
     1) Request for waiver of Prepayment Penalty     4) Loan with Borrower Bankruptcy         7) Loans Paid Off
     2) Payment default                              5) Loan in Process of Foreclosure        8) Loans Returned to Master Servicer
     3) Request for Loan Modification or Workout     6) Loan now REO Property
===================================================================================================================================
</TABLE>

                                                             APPENDIX A

<PAGE>
<TABLE>
<CAPTION>

<S>                                      <C>                                                            <C>    

ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                      MODIFIED LOAN DETAIL
</TABLE>

<TABLE>
<CAPTION>

===================================================================================================================================
Disclosure          Modification                                     Modification
Control #               Date                                         Description
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                               <C>




















===================================================================================================================================
</TABLE>

                                                             APPENDIX B


<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                              <C>
ABN AMRO
LaSalle National Bank
                                                     MORGAN STANLEY CAPITAL I INC.                       Statement Date: 11/03/97
                                         GMAC COMMERCIAL MORTGAGE CORPORATION, AS SERVICER               Payment Date:   11/03/97
Administrator:                             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                 Prior Payment:        NA
                                                           SERIES 1997-XL1                               Record Date:    10/31/97
 Alyssa Stahl (800) 246-5761                                                                           
 135 S. LaSalle Street   Suite 1740                  ABN AMRO ACCT: 99-9999-99-9
 Chicago, IL 60603                                      REALIZED LOSS DETAIL
</TABLE>
<TABLE>
<CAPTION>
===================================================================================================================================
                                         Beginning              Gross Proceeds    Aggregate       Net       Net Proceeds
Dist. Disclosure  Appraisal  Appraisal   Scheduled   Gross       as a % of       Liquidation   Liquidation    as a % of     Realized
Date  Control #     Date       Value      Balance   Proceeds   Sched Principal    Expenses *     Proceeds   Sched. Balance    Loss
- -----------------------------------------------------------------------------------------------------------------------------------
<S>   <C>         <C>        <C>         <C>       <C>         <C>               <C>            <C>         <C>             <C>




















- -----------------------------------------------------------------------------------------------------------------------------------
Current Total                  0.00                      0.00                      0.00        0.00                           0.00
Cumulative                     0.00                      0.00                      0.00        0.00                           0.00
===================================================================================================================================
* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.
</TABLE>

                                                              APPENDIX C



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission