MORGAN STANLEY CAPITAL I INC
8-K/A, 1997-05-01
ASSET-BACKED SECURITIES
Previous: MARGATE INDUSTRIES INC, 10-Q, 1997-05-01
Next: PRIMECAP MANAGEMENT CO/CA/, SC 13G, 1997-05-01



                             WASHINGTON, D.C. 20549

   
                                    FORM 8-K/A
    

                                 CURRENT REPORT

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


        Date of report (Date of earliest event reported): March 26, 1997

                          Morgan Stanley Capital I Inc.
               (Exact Name of Registrant as Specified in Charter)


Delaware                        033-46723                   13-3291626
- --------------------------------------------------------------------------------
(State or Other Jurisdiction    (Commission Filer Number)   (IRS Employer 
of Incorporation)                                           Identification No.)



1585 Broadway, 37th Floor, New York, New York 10036
- --------------------------------------------------------------------------------
(Address of Registrant's Executive Offices)                      (Zip Code)
Registrant's telephone number, including area code:              (212) 761-4000


            The Exhibit Index is located on page 7 of this Form 8-K.



<PAGE>


EXPLANATORY NOTE: This amendment to Current Report on Form 8-K is filed to amend
and restate in their  entirety  the  exhibits to the Current  Report on Form 8-K
filed by the registrant on April 10, 1997.

ITEM 1. CHANGES IN CONTROL OF REGISTRANT.

     Not applicable.

ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS

     On March 26, 1997, a single series of certificates, entitled Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates, Series 1997-C1
(the "Certificates"), was issued pursuant to a pooling and servicing agreement
dated as of March 1, 1997 (the "Pooling and Servicing Agreement"), attached
hereto as Exhibit 4.2, among Morgan Stanley Capital I Inc. (the "Depositor") as
depositor, GMAC Commercial Mortgage Corporation ("GMACCM") as master servicer
and as special servicer, LaSalle National Bank as trustee and ABN AMRO Bank N.V.
as fiscal agent. The Certificates consist of seventeen classes identified as the
"Class A-1A Certificates", the "Class A-1B Certificates", the "Class A-1C
Certificates", the "Class A-2 Certificates", the "Class IO-1 Certificates", the
Class "IO-2 Certificates", the "Class B Certificates", the "Class C
Certificates", the "Class D Certificates", the "Class E Certificates", the
"Class F Certificates", the "Class G Certificates", the "Class H Certificates",
the "Class J Certificates", the "Class R-I Certificates", the "Class R-II
Certificates" and the "Class R-III Certificates", respectively, and were issued
in exchange for, and evidence the entire beneficial ownership interest in, the
assets of a trust fund (the "Trust Fund") consiststing primarily of a segregated
pool (the "Mortgage Pool") of 160 conventional, fixed and adjustable rate,
multifamily and commercial mortgage loans (the "Mortgage Loans") having, as of
the close of business on March 1, 1997 (the "Cut-off Date"), an aggregate
principal balance of $640,657,923, after taking into account all payments of
principal due on the Mortgage Loans on or before such date, whether or not
received.

     The Depositor acquired certain of the Trust Fund assets from Morgan Stanley
Mortgage Capital Inc.("MSMC") pursuant to a mortgage loan purchase agreement
dated as of March 20, 1997, attached hereto as Exhibit 99.1A, between MSMC as
seller and the Depositor as purchaser. The Depositor acquired certain of the
Trust Fund assets from ContiTrade Services L.L.C. ("ContiTrade") pursuant to a
mortgage loan purchase agreement dated as of March 20, 1997, attached hereto as
Exhibit 99.1B, between ContiTrade as seller and the Depositor as purchaser. The
Depositor acquired certain of the Trust Fund assets from GMACCM pursuant to a
mortgage loan purchase agreement dated as of March 20, 1997, attached hereto as
Exhibit 99.1C, between GMACCM as seller and the Depositor as purchaser. Certain
of the obligations of ContiTrade under the mortgage loan purchase agreement to
which it is a party were guaranteed by ContiFinancial Corporation
("ContiFinancial") pursuant to a guaranty agreement dated as of March 20, 1997,
attached hereto as Exhibit 99.1D, from ContiFinancial in favor of the Depositor
and certain others, and the Depositor assigned certain of its rights under such
guaranty agreement to the Trustee for the benefit of Certificateholders pursuant
to the Pooling and Servicing Agreement. The Depositor sold the Class A-1A, Class
A-1B, Class A-1C, Class A-2, Class IO-1, Class IO-2, Class B, Class C, Class D
and Class E Certificates to Morgan Stanley & Co. Incorporated ("Morgan Stanley")
pursuant to an underwriting agreement dated as of March 20, 1997, attached
hereto as Exhibit 1.2, between Morgan Stanley as underwriter and the Depositor.
The Depositor sold the Class F, Class G, Class H, Class J, Class R-I, Class R-II
and Class R-III Certificates to Morgan Stanley pursuant


                                       -2-


<PAGE>



to a certificate purchase agreement dated as of March 20, 1997 between Morgan
Stanley as purchaser and the Depositor.

     The Class A-1A Certificates have an initial Certificate Balance of
$61,700,000. The Class A-1B Certificates have an initial Certificate Balance of
$193,000,000. The Class A-1C Certificates have an initial Certificate Balance of
$139,496,000. The Class A-2 Certificates have an initial Certificate Balance of
$38,248,484. The Class IO-1 Certificates have an initial Effective Class
Notional Amount of $601,807,030. The Class IO-2 Certificates have an initial
Notional Amount of $38,248,484. The Class B Certificates have an initial
Certificate Balance of $51,252,000. The Class C Certificates have an initial
Certificate Balance of $38,439,000. The Class D Certificates have an initial
Certificate Balance of $35,236,000. The Class E Certificates have an initial
Certificate Balance of $6,406,000. Capitalized terms used and not otherwise
defined herein shall have the meanings assigned to them in the Pooling and
Servicing Agreement.

ITEM 3. BANKRUPTCY OR RECEIVERSHIP

     Not applicable.

ITEM 4. CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANT

     Not applicable.

ITEM 5. OTHER EVENTS

     Not applicable.

ITEM 6. RESIGNATION OF REGISTRANT'S DIRECTORS

     Not applicable.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AN EXHIBITS

     (a)  Financial Statements of Business Acquired

          Not applicable.

     (b)  Pro Forma Financial Information

          Not applicable.



                                       -3-


<PAGE>



     (c)  Exhibits.


                   Exhibit No.
                   of Item 601 of
Exhibit No.        Regulation 5-K         Description
- -----------        --------------         -----------
1.2                1                      Underwriting Agreement dated as of 
                                          March 20, 1997 between Morgan Stanley
                                          & Co. Incorporated as underwrtier and
                                          Morgan Stanley Capital I Inc.

4.2                4                      Pooling and Servicing Agreement
                                          dated as of March 1, 1997 among
                                          Morgan Stanley Capital I Inc. as
                                          depositor, GMAC Commercial
                                          Mortgage Corporation as master
                                          servicer and as special servicer,
                                          LaSalle National Bank as trustee and
                                          ABN AMRO Bank N.V. as fiscal
                                          agent.

99.1A              99                     Mortgage Loan Purchase Agreement
                                          dated as of March 20, 1997 between
                                          Morgan Stanley Mortgage Capital Inc.
                                          as seller and Morgan Stanley Capital I
                                          Inc. as purchaser.

99.1B              99                     Mortgage Loan Purchase Agreement
                                          dated as of March 20, 1997 between
                                          ContiTrade Services L.L.C. as seller
                                          and Morgan Stanley Capital I Inc. as
                                          purchaser.

99.1C              99                     Mortgage Loan Purchase Agreement
                                          dated as of March 20, 1997 between
                                          GMAC Commercial Mortgage
                                          Corporation as seller and Morgan
                                          Stanley Capital I Inc. as purchaser.

99.1D              99                     Guaranty Agreement dated as of
                                          March 20, 1997 from ContiFinancial
                                          Corporation in favor of Morgan
                                          Stanley Capital I Inc and certain
                                          others.



                                       -4-


<PAGE>



ITEM 8. CHANGE IN FISCAL YEAR

     Not applicable.

ITEM 9. SALE OF EQUITY SECURITIES PURSUANT TO REGULATIONS

     Not applicable.


                                       -5-


<PAGE>



                                   SIGNATURES

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






                                             MORGAN STANLEY CAPITAL I INC.


Dated:   April 30, 1997                      By:/s/ David R. Warren
                                                --------------------------------
                                             Name: David R. Warren
                                             Title: President



                                       -6-


<PAGE>



                                                   EXHIBIT INDEX


              Exhibit No.
              of Item 601 of
Exhibit No.   Regulation 5-K       Description                              Page
- -----------   --------------       -----------                              ----
1.2           1                    Underwriting Agreement dated as of        *
                                   March 20, 1997 between Morgan
                                   Stanley & Co. Incorporated as
                                   underwrtier and Morgan Stanley
                                   Capital I Inc.

4.2           4                    Pooling and Servicing Agreement          **
                                   dated as of March 1, 1997 among
                                   Morgan Stanley Capital I Inc. as
                                   depositor, GMAC Commercial
                                   Mortgage Corporation as master
                                   servicer and as special servicer,
                                   LaSalle National Bank as trustee
                                   and ABN AMRO Bank N.V. as
                                   fiscal agent.

99.1A         99                   Mortgage Loan Purchase                   **
                                   Agreement dated as of March 20,
                                   1997 between Morgan Stanley
                                   Mortgage Capital Inc. as seller
                                   and Morgan Stanley Capital I Inc.
                                   as purchaser.

99.1B         99                   Mortgage Loan Purchase                   **
                                   Agreement dated as of March 20,
                                   1997 between ContiTrade
                                   Services L.L.C. as seller and
                                   Morgan Stanley Capital I Inc. as
                                   purchaser.

99.1C         99                   Mortgage Loan Purchase                   **
                                   Agreement dated as of March 20,
                                   1997 between GMAC Commercial
                                   Mortgage Corporation as seller
                                   and Morgan Stanley Capital I Inc.
                                   as purchaser.


                                       -7-


<PAGE>



99.1D         99                   Guaranty Agreement dated as of           **
                                   March 20, 1997 from ContiFinancial 
                                   Corporation in favor of Morgan Stanley
                                   Capital I Inc and certain others.




                                       -8-







                                  Exhibit 1.2




<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1997-C1


                             UNDERWRITING AGREEMENT

                              as of March 20, 1997



Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10020


Ladies and Gentlemen:

     Morgan Stanley Capital I Inc., a Delaware  corporation  (the  "Depositor"),
proposes to sell to Morgan Stanley & Co.  Incorporated (the  "Underwriter")  the
Commercial Mortgage Pass- Through  Certificates  identified in Schedule I hereto
(the "Certificates") pursuant to this Underwriting Agreement,  dated as of March
20, 1997 (this  "Agreement"),  between the  Depositor and the  Underwriter.  The
Certificates will evidence  beneficial  ownership interests in a trust fund (the
"Trust Fund") to be formed by the Depositor and  consisting  primarily of a pool
(the  "Mortgage  Pool")  of  multifamily  and  commercial  mortgage  loans  (the
"Mortgage Loans").

     Certain  Mortgage Loans (the "GMACCM  Mortgage  Loans") will be acquired by
the Depositor from GMAC Commercial Mortgage  Corporation  ("GMACCM") pursuant to
the mortgage  loan purchase  agreement,  dated as of March 20, 1997 (the "GMACCM
Purchase Agreement"),  between the Depositor and GMACCM.  Certain other Mortgage
Loans (the  "ContiTrade  Mortgage Loans") will be acquired by the Depositor from
ContiTrade Services L.L.C. ("ContiTrade") pursuant to the mortgage loan purchase
agreement,  dated as of March 20, 1997 (the  "ContiTrade  Purchase  Agreement"),
between the Depositor and ContiTrade.  The remaining Mortgage Loans (the "Morgan
Stanley  Mortgage  Loans") will be acquired by the Depositor from Morgan Stanley
Mortgage  Capital  Inc.  ("Morgan")  pursuant  to  the  mortgage  loan  purchase
agreement, dated as of March 20, 1997 (the "Morgan Purchase Agreement"), between
the Depositor and Morgan. GMACCM,  ContiTrade and Morgan collectively constitute
the "Mortgage Loan Sellers";  and the GMACCM Purchase Agreement,  the ContiTrade
Purchase Agreement and the Morgan Purchase Agreement collectively constitute the
"Purchase Agreements". Capitalized terms not otherwise defined herein shall have
the meanings set forth in the Purchase Agreements.

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  registration  statement  (No.  033-46723)  on Form S-3 for the
registration  of the  Certificates  under the Securities Act of 1933, as amended
(the "1933 Act"), which  registration  statement has become effective and copies
of which have  heretofore  been  delivered  to the  Underwriter.  The  Depositor
proposes to file with the Commission pursuant to Rule 424(b)


<PAGE>


                                      - 2 -

under  the 1933 Act a  supplement  to the form of  prospectus  included  in such
registration statement relating to the Certificates and the plan of distribution
thereof. Such registration statement, including the exhibits thereto, as amended
at the date hereof,  is hereinafter  called the  "Registration  Statement";  the
prospectus included in the Registration  Statement, at the time the Registration
Statement,  as amended,  became  effective,  or as  subsequently  filed with the
Commission pursuant to Rule 424(b) under the 1933 Act, is hereinafter called the
"Basic  Prospectus";  such form of supplement to the form of prospectus relating
to the  Certificates,  in the form in which  it  shall be first  filed  with the
Commission   pursuant  to  Rule  424  (including  the  Basic  Prospectus  as  so
supplemented) is hereinafter called the "Prospectus  Supplement";  and the Basic
Prospectus and the Prospectus  Supplement,  together, are hereinafter called the
"Prospectus".  Any  preliminary  form of the Prospectus that has heretofore been
filed pursuant to Rule 424(b) is hereinafter called a "Preliminary Prospectus".

     SECTION 1. Representations and Warranties.

     (a) The Depositor represents and warrants to the Underwriter as follows:

          (i)  The  Registration   Statement  has  become  effective,   and  the
     Registration  Statement as of the  effective  date thereof (the  "Effective
     Date"),  and the Prospectus,  as of the date of the Prospectus  Supplement,
     complied in all material  respects with the applicable  requirements of the
     1933  Act  and  the  rules  and  regulations   thereunder  (the  "1933  Act
     Regulations"); and the information in the Registration Statement, as of the
     Effective Date, did not contain any untrue statement of a material fact and
     did not omit to state any material  fact  required to be stated  therein or
     necessary to make the statements therein not misleading and the information
     in the Prospectus,  as of the date of the Prospectus  Supplement,  did not,
     and as of the Closing Date (as  hereinafter  defined) will not,  contain an
     untrue  statement of a material fact and did not and will not omit to state
     a material fact necessary in order to make the information  therein, in the
     light of the  circumstances  under  which they were made,  not  misleading,
     provided, however, that the Depositor makes no representations,  warranties
     or agreements as to (A) the information  contained in the Prospectus or any
     revision or amendment thereof or supplement thereto in reliance upon and in
     conformity  with  information  furnished in writing to the Depositor by the
     Underwriter  specifically for use in connection with the preparation of the
     Prospectus or any revision or amendment thereof or supplement  thereto (the
     "Underwriter Information"),  or (B) any information contained in or omitted
     from any  Computational  Materials or ABS Term Sheets (each as  hereinafter
     defined)  required  to be  provided  by the  Underwriter  to the  Depositor
     pursuant to Section 4, and provided,  further,  that the Depositor makes no
     representations  or  warranties as to (X) any  information  contained in or
     omitted from the portions of the Prospectus  Supplement  under the headings
     "Summary--The  Mortgage  Pool",  "Risk  Factors--The  Mortgage  Loans"  and
     "Description of the Mortgage Pool" or contained in or omitted from Appendix
     I and Appendix II to the Prospectus  Supplement  (the "Mortgage Loan Seller
     Information"),  (Y)  any  information  contained  in or  omitted  from  the
     portions of the Prospectus  Supplement under the headings "Servicing of the
     Mortgage Loans--GMAC Commercial Mortgage Corporation",  or (Z) the accuracy
     or  completeness  of any  information  contained  in the Master  Tape,  and
     provided,   further,   that  the  Depositor  makes  no  representations  or
     warranties regarding untrue statements or omissions in the


<PAGE>


                                      - 3 -

     portions  of  the   Prospectus   Supplement   under  the  headings   "Yield
     Considerations"  and  "Maturity  Considerations"  that  arise out of or are
     based upon untrue  statements  or  omissions  in the  Mortgage  Loan Seller
     Information  and/or the  Master  Tape.  The  "Master  Tape"  shall mean the
     compilation of information and data regarding the Mortgage Loans covered by
     the Agreed Upon  Procedures  Letter  dated  March 20, 1997 and  rendered by
     Deloitte  &  Touche,  L.L.P.  (a  "hard  copy"  of  which  Master  Tape was
     initialled  on  behalf  of the  Depositor  and  each of the  Mortgage  Loan
     Sellers).

          (ii) The Depositor has been duly  incorporated and is validly existing
     as a corporation  in good standing  under the laws of the State of Delaware
     with corporate power and authority to own, lease and operate its properties
     and to conduct its  business as now  conducted by it, and to enter into and
     perform its obligations  under this Agreement and the Pooling and Servicing
     Agreement  (the  "Pooling and Servicing  Agreement"),  dated as of March 1,
     1997,  among  the  Depositor,  GMACCM  as master  servicer  and as  special
     servicer,  LaSalle  National  Bank as trustee  and ABN Ambro  Bank N.V.  as
     fiscal agent.

          (iii) The  Depositor is not in violation of its charter and by-laws or
     in default in the  performance  or observance  of any material  obligation,
     agreement,  covenant or  condition  contained in any  contract,  indenture,
     mortgage,  loan  agreement,  note,  lease or other  instrument to which the
     Depositor  is a party or by which it may be  bound,  or to which any of the
     property or assets of the Depositor is subject. The execution, delivery and
     performance of this  Agreement and the Pooling and Servicing  Agreement and
     the  consummation of the transactions  contemplated  herein and therein and
     compliance by the Depositor with its  obligations  hereunder and thereunder
     have been duly  authorized by all necessary  corporate  action and will not
     conflict with or constitute a breach of or default under,  or result in the
     creation or imposition of any lien, charge or encumbrance upon any property
     or assets of the Depositor pursuant to, any contract, indenture,  mortgage,
     loan agreement, note, lease or other instrument to which the Depositor is a
     party or by which it may be bound or to which any of the property or assets
     of the Depositor is subject.

          (iv) The Certificates  have been duly authorized for issuance and sale
     (or will have been so authorized prior to the issuance thereof) pursuant to
     this  Agreement  and the  Pooling and  Servicing  Agreement.  When  issued,
     authenticated  and delivered  pursuant to the  provisions of this Agreement
     and  of  the  Pooling  and  Servicing  Agreement  against  payment  of  the
     consideration therefor in accordance with this Agreement,  the Certificates
     will be duly  and  validly  issued  and  outstanding  and  entitled  to the
     benefits  provided  by the  Pooling  and  Servicing  Agreement,  except  as
     enforcement thereof may be limited by bankruptcy,  insolvency or other laws
     relating to or affecting  enforcement  of  creditors'  rights or by general
     equity principles. The Certificates and the Pooling and Servicing Agreement
     conform  in all  material  respects  to  all  statements  relating  thereto
     contained in the Prospectus.

          (v) No authorization, approval or consent of any court or governmental
     authority or agency is necessary in connection with the offering,  issuance
     or sale of the Certificates  hereunder,  except such as have been, or as of
     the Closing Date will have


<PAGE>


                                      - 4 -

     been,  obtained or such as may otherwise be required under applicable state
     securities  laws in connection  with the purchase and offer and sale of the
     Certificates  by the  Underwriter  and any  recordation  of the  respective
     assignments  of the Mortgage  Loans to the Trustee  pursuant to the Pooling
     and Servicing Agreement that have not yet been completed.

          (vi) This  Agreement has been,  and as of the Closing Date the Pooling
     and Servicing Agreement will be, duly authorized, executed and delivered by
     the Depositor.  This Agreement constitutes,  and as of the Closing Date the
     Pooling and Servicing Agreement will constitute, a legal, valid and binding
     agreement  enforceable  against the Depositor in accordance with its terms,
     except as such enforceability may be limited by (A) bankruptcy, insolvency,
     reorganization,  receivership,  moratorium or other similar laws  affecting
     the  enforcement  of  the  rights  of  creditors  generally,   (B)  general
     principles  of equity,  whether  enforcement  is sought in a proceeding  in
     equity or at law,  and (C)  public  policy  considerations  underlying  the
     securities laws, to the extent that such public policy considerations limit
     the  enforceability of the provisions of this Agreement that purport or are
     construed to provide indemnification from securities law liabilities.

          (vii) At the time of the  execution  and  delivery  of the Pooling and
     Servicing Agreement, the Depositor (A) will convey to the Trustee, or cause
     to be  conveyed  to the  Trustee,  good title to the  Mortgage  Loans being
     transferred to the Trustee pursuant to the Pooling and Servicing Agreement,
     free and clear of any lien, mortgage, pledge, charge, encumbrance,  adverse
     claim or other  security  interest  (collectively  "Liens")  granted  by or
     imposed upon the Depositor, (B) will not have assigned to any person any of
     its right,  title or interest in such Mortgage  Loans or in the Pooling and
     Servicing  Agreement or the  Certificates,  and (C) will have the power and
     authority to transfer  such  Mortgage  Loans to the Trustee and to sell the
     Certificates to the Underwriter. Upon execution and delivery of the Pooling
     and  Servicing  Agreement  by the Trustee,  the Trustee will have  acquired
     ownership of all of the Depositor's right, title and interest in and to the
     Mortgage Loans except to the extent  disclosed in the Prospectus,  and upon
     delivery  to the  Underwriter  of the  Certificates  pursuant  hereto,  the
     Underwriter  will  have good  title to the  Certificates  purchased  by the
     Underwriter, in each case free of Liens.

          (viii)  The  Depositor  is  not,  and  the  issuance  and  sale of the
     Certificates  in the manner  contemplated  by the Prospectus will not cause
     the  Depositor  or  the  Trust  Fund  to be,  subject  to  registration  or
     regulation as an "investment  company" under the Investment  Company Act of
     1940, as amended (the "1940 Act").

          (ix) Under generally accepted  accounting  principles ("GAAP") and for
     federal income tax purposes,  the Depositor will report the transfer of the
     Mortgage Loans to the Trustee in exchange for the Certificates and the sale
     of the Certificates to the Underwriter pursuant to this Agreement as a sale
     of the interest in the Mortgage Loans  evidenced by the  Certificates.  The
     consideration  received by the Depositor upon the sale of the  Certificates
     to the Underwriter  will constitute  reasonably  equivalent  value and fair
     consideration  for the  Certificates.  The Depositor will be solvent at all
     relevant times prior to, and will not be rendered insolvent by, the sale of
     the Certificates to the


<PAGE>


                                      - 5 -

     Underwriter.   The  Depositor  is  not  selling  the  Certificates  to  the
     Underwriter  with  any  intent  to  hinder,  delay  or  defraud  any of the
     creditors of the Depositor.

          (x) At the Closing Date, the respective  classes of Certificates shall
     have been  assigned  ratings no lower  than  those set forth in  Schedule I
     hereto  by  the  nationally  recognized  statistical  rating  organizations
     identified in Schedule I hereto (the "Rating Agencies").

          (xi) Any taxes, fees and other governmental charges in connection with
     the  execution,  delivery and issuance of this  Agreement,  the Pooling and
     Servicing  Agreement and the  Certificates  payable by the Depositor (other
     than  income  taxes)  have  been  paid or will be paid at or  prior  to the
     Closing Date.

     (b) The  Underwriter  represents and warrants to the Depositor  that, as of
the date hereof and as of the Closing Date,  the  Underwriter  has complied with
all of its obligations hereunder.

     SECTION 2. Purchase and Sale.

     Subject to the terms and  conditions  herein set forth and in reliance upon
the representations and warranties herein contained, the Depositor shall sell to
the Underwriter,  and the Underwriter shall purchase from the Depositor,  at the
related  purchase  price set forth on  Schedule I hereto,  Certificates  of each
class  thereof  having an actual or  notional  amount as set forth on Schedule I
hereto.  There will be added to the purchase price of the Certificates an amount
equal to interest accrued thereon pursuant to the terms thereof from the Cut-off
Date to but excluding the Closing Date.

     SECTION 3. Delivery and Payment.

     Payment  of  the  aggregate  purchase  price  for,  and  delivery  of,  the
Certificates  shall be made at 10:00 a.m.  New York City time on March 26, 1997,
which date and time may be postponed by agreement  between the  Underwriter  and
the Depositor (such time and date of payment and delivery,  the "Closing Date").
Payment shall be made to the Depositor in  immediately  available  Federal funds
wired to such bank as may be designated by the  Depositor,  against  delivery of
the  Certificates.  Delivery of the Certificates will be made in book-entry form
through the facilities of The Depository  Trust Company  ("DTC").  Each class of
Certificates will be represented by one or more definitive  global  Certificates
to be deposited by or on behalf of the Depositor with DTC. The Certificates will
be made available for  examination by the  Underwriter not later than 10:00 a.m.
New York  City time on the last  business  day prior to the  Closing  Date.  The
closing of the transactions  contemplated hereby shall be made at the offices of
Sidley & Austin,  875 Third Avenue,  New York, New York 10022,  or at such other
place as shall be agreed upon by the Underwriter and the Depositor.



<PAGE>


                                      - 6 -


     SECTION 4. Offering by Underwriter.

     (a) The  Underwriter  shall provide  written  information  to the Depositor
expressly  for  use  in the  Preliminary  Prospectus  and  the  Prospectus  (the
"Underwriter Information").

     (b)  It  is  understood  that  the   Underwriter   proposes  to  offer  the
Certificates for sale as set forth in the Prospectus.  It is further  understood
that the  Depositor,  in reliance upon a Policy  Statement 105, has not and will
not file an offering statement pursuant to Section 352-c of the General Business
Law of the State of New York with respect to the  Certificates.  The Underwriter
therefore agrees that sales of the  Certificates  made by the Underwriter in and
from the State of New York will be made only to  institutional  investors within
the meaning of Policy Statement 105.

     (c) In connection  with the offering of the  Certificates,  the Underwriter
may prepare and provide to  prospective  investors (i)  computational  materials
("Computational  Materials") as defined in the No-Action  Letter of May 20, 1994
issued by the Commission to Kidder,  Peabody  Acceptance  Corporation I, Kidder,
Peabody & Co.  Incorporated  and Kidder  Structured Asset  Corporation,  as made
applicable to other issuers and  underwriters  by the  Commission in response to
the request of the Public Securities  Association dated May 24, 1994, as well as
the PSA Letter  referred to below and (ii) ABS term sheets ("ABS Term  Sheets"),
each as defined in the  No-Action  Letter of  February  17,  1995  issued by the
Commission to the Public Securities  Association (the "PSA Letter"),  subject to
the following conditions:

          (i) All  Computational  Materials  and ABS  Term  Sheets  provided  to
     prospective  investors  that  are  required  to be  filed  pursuant  to the
     No-Action  Letters shall bear a legend  substantially  in the form attached
     hereto  as  Exhibit  A.  The  Depositor  shall  have the  right to  require
     additional  specific  legends or notations  to appear on any  Computational
     Materials or ABS Term Sheets,  the right to require  changes  regarding the
     use of  terminology  and the right to  determine  the types of  information
     appearing therein.  Notwithstanding the foregoing, this subsection (i) will
     be satisfied if all Computational Materials and ABS Term Sheets referred to
     herein  bear a legend  in a form  previously  approved  in  writing  by the
     Depositor.

          (ii) The Underwriter  shall provide the Depositor with  representative
     forms of all  Computational  Materials  and ABS Term Sheets  prior to their
     first use, to the extent such forms have not  previously  been  approved by
     the Depositor for use by the Underwriter.  The Underwriter shall provide to
     the Depositor,  for filing on Form 8-K as provided in Section 5(j),  copies
     (in  such  format  as  required  by the  Depositor)  of  all  Computational
     Materials  and ABS Term  Sheets  that  are  required  to be filed  with the
     Commission  pursuant to the No-Action Letters.  The Underwriter may provide
     copies of the foregoing in a consolidated  or aggregated form including all
     information  required to be filed if filing in such format is  permitted by
     the  No-Action  Letters.  All  Computational  Materials and ABS Term Sheets
     described in this  subsection  (ii) must be provided to the  Depositor  not
     later than 10:00 a.m.  New York City time one  business  day before  filing
     thereof  is  required  pursuant  to the  terms  of  this  Agreement  and in
     accordance with the No-Action Letters. The Underwriter shall not provide to
     any


<PAGE>


                                      - 7 -

     investor or  prospective  investor in the  Certificates  any  Computational
     Materials  or ABS Term  Sheets on or after  the day on which  Computational
     Materials or ABS Term Sheets are  required to be provided to the  Depositor
     pursuant  to this  subsection  (ii)  (other  than  copies of  Computational
     Materials  or ABS Term Sheets  previously  submitted  to the  Depositor  in
     accordance  with this subsection (ii) for filing pursuant to Section 5(j)),
     unless such  Computational  Materials  or ABS Term  Sheets are  preceded or
     accompanied by the delivery of a Prospectus to such investor or prospective
     investor.

          (iii) All information included in the Computational  Materials and ABS
     Term Sheets shall be generated based on substantially  the same methodology
     and assumptions that are used to generate the information in the Prospectus
     Supplement as set forth therein;  provided that the Computational Materials
     and  ABS  Term  Sheets  may  include   information   based  on  alternative
     methodologies  or assumptions if specified  therein.  If any  Computational
     Materials  or ABS Term Sheets  that are  required to be filed were based on
     assumptions  with respect to the  Mortgage  Pool that differ from the final
     mortgage pool information reflected in the Mortgage Loan Seller Information
     and the Master Tape in any material  respect or on Certificate  structuring
     terms that were  revised in any material  respect  prior to the printing of
     the  Prospectus,   the  Underwriter  shall  prepare  revised  Computational
     Materials  or ABS Term  Sheets,  as the case may be,  based on the Mortgage
     Loan Seller  Information  and the Master Tape and  structuring  assumptions
     used in the Prospectus,  circulate such revised Computational Materials and
     ABS Term Sheets to all recipients of the preliminary  versions thereof that
     indicated  orally to the Underwriter they would purchase all or any portion
     of the Certificates,  and include such revised Computational  Materials and
     ABS Term Sheets  (marked,  "as revised") in the materials  delivered to the
     Depositor pursuant to subsection (ii) above.

          (iv) The  Depositor  shall not be obligated to file any  Computational
     Materials  or ABS Term  Sheets  that have been  determined  to contain  any
     material  error  or  omission,   provided  that,  at  the  request  of  the
     Underwriter,  the Depositor will file  Computational  Materials or ABS Term
     Sheets  that  contain  a  material  error or  omission  if  clearly  marked
     "superseded  by  materials   dated  _____"  and  accompanied  by  corrected
     Computational  Materials  or ABS Term  Sheets  that are  marked,  "material
     previously  dated  _________,  as corrected."  If, within the period during
     which  the  Prospectus  relating  to the  Certificates  is  required  to be
     delivered  under  the 1933 Act,  any  Computational  Materials  or ABS Term
     Sheets are determined,  in the reasonable  judgment of the Depositor or the
     Underwriter, to contain a material error or omission, the Underwriter shall
     prepare a corrected  version of such  Computational  Materials  or ABS Term
     Sheets, shall circulate such corrected  Computational Materials or ABS Term
     Sheets  to all  recipients  of  the  prior  versions  thereof  that  either
     indicated  orally to the Underwriter they would purchase all or any portion
     of the Certificates,  or actually purchased all or any portion thereof, and
     shall deliver copies of such corrected  Computational Materials or ABS Term
     Sheets  (marked,  "as  corrected")  to the  Depositor  for filing  with the
     Commission in a subsequent Form 8-K submission  (subject to the Depositor's
     obtaining  an  accountant's  comfort  letter in respect  of such  corrected
     Computational  Materials and ABS Term Sheets, which the parties acknowledge
     shall be at the  expense of the  Mortgage  Loan  Sellers  under each of the
     Purchase  Agreements  between  the  related  Mortgage  Loan  Seller and the
     Depositor. As of the date that the


<PAGE>


                                      - 8 -

     Underwriter  disseminates any  Computational  Materials or ABS Term Sheets,
     the Underwriter shall not have any knowledge or reason to believe that such
     Computational  Materials or ABS Term Sheets contained any material error or
     omission and will promptly  notify the Depositor of any such material error
     or omission of which the Underwriter becomes aware.

          (v) The  Underwriter  shall be deemed to have  represented,  as of the
     Closing Date, that, except for Computational  Materials and ABS Term Sheets
     provided  to  the  Depositor   pursuant  to  subsection  (ii)  above,   the
     Underwriter did not provide any prospective  investors with any information
     in  written or  electronic  form in  connection  with the  offering  of the
     Certificates that is required to be filed with the Commission in accordance
     with the No-Action Letters, and the Underwriter shall provide the Depositor
     with a certification to that effect on the Closing Date.

          (vi) In the event of any delay in the delivery by the  Underwriter  to
     the Depositor of all  Computational  Materials and ABS Term Sheets required
     to be  delivered  in  accordance  with  subsection  (ii)  above,  or in the
     delivery of the accountant's  comfort letter in respect thereof pursuant to
     Section 5(j),  the  Depositor  shall have the right to delay the release of
     the  Prospectus  to investors or to the  Underwriter,  to delay the Closing
     Date and to take other  appropriate  actions in each case as  necessary  in
     order to allow the  Depositor  to comply  with its  agreement  set forth in
     Section 5(j) to file the Computational Materials and ABS Term Sheets by the
     time specified therein.

     (d) The  Underwriter  further  represents  and warrants that, if and to the
extent  it  has  provided  any  prospective  investors  with  any  Computational
Materials or ABS Terms Sheets  prior to the date hereof in  connection  with the
offering  of the  Certificates,  all of the  conditions  set forth in clause (c)
above have been satisfied with respect thereto.

     SECTION 5. Covenants of the Depositor.

     The Depositor covenants with the Underwriter as follows:

          (a) The Depositor will give the Underwriter notice of its intention to
     file or prepare (i) any amendment to the Registration Statement at any time
     prior  to the  Closing  Date or (ii) any  amendment  or  supplement  to the
     Prospectus  (including any revised  prospectus that the Depositor  proposes
     for  use  by  the  Underwriter  in  connection  with  the  offering  of the
     Certificates and that differs from the prospectus on file at the Commission
     at the time the  Registration  Statement became  effective,  whether or not
     such revised  prospectus is required to be filed pursuant to Rule 424(b) of
     the 1933 Act  Regulations)  at any time during the period when a prospectus
     relating to the Certificates is required to be delivered under the 1933 Act
     and the  Depositor,  will furnish the  Underwriter  with copies of any such
     amendment or supplement a reasonable  amount of time prior to such proposed
     filing or use, as the case may be, and will not file any such  amendment or
     supplement  or use any such  prospectus  to  which  the  Underwriter  shall
     reasonably object.



<PAGE>


                                      - 9 -

          (b) The Depositor  will cause the  Prospectus to be transmitted to the
     Commission  for filing  pursuant to Rule 424(b) under the 1933 Act by means
     reasonably  calculated to result in filing with the Commission  pursuant to
     said rule.

          (c)  The  Depositor  will  deliver  to the  Underwriter  a copy of the
     Registration  Statement as originally  filed and of each amendment  thereto
     prior  to  the  date  hereof   (including   exhibits  filed   therewith  or
     incorporated by reference therein).

          (d) The Depositor will furnish to the  Underwriter,  from time to time
     during  the  period  when a  prospectus  relating  to the  Certificates  is
     required to be delivered  under the 1933 Act,  such number of copies of the
     Prospectus (as amended or  supplemented)  as the Underwriter may reasonably
     request for the  purposes  contemplated  by the 1933 Act or the 1934 Act or
     the  respective   applicable   rules  and  regulations  of  the  Commission
     thereunder.

          (e) If, during the period after the first date of the public  offering
     of the  Certificates in which a prospectus  relating to the Certificates is
     required  to be  delivered  under the 1933 Act,  any event shall occur as a
     result of which it is necessary to amend or  supplement  the  Prospectus in
     order  to  make  the   Prospectus  not  misleading  in  the  light  of  the
     circumstances  existing at the time it is  delivered  to a  purchaser,  the
     Depositor will forthwith  amend or supplement the Prospectus so that, as so
     amended  or  supplemented,  the  Prospectus  will  not  include  an  untrue
     statement of a material fact or omit to state a material fact  necessary in
     order to make the  statements  therein,  in the light of the  circumstances
     existing at the time it is delivered to a purchaser,  not  misleading,  and
     the Depositor will furnish to the Underwriter a reasonable number of copies
     of such amendment or supplement.

          (f) The Depositor  will endeavor to arrange for the  qualification  of
     the  Certificates  for sale under the  applicable  securities  laws of such
     states and other  jurisdictions of the United States as the Underwriter may
     reasonably designate and will maintain such qualification in effect so long
     as  required  for  the  initial  distribution  of  Certificates;  provided,
     however,  that the Depositor shall not be obligated to qualify as a foreign
     corporation in any jurisdiction in which it is not so qualified.

          (g) The  Depositor  will use the net proceeds  received by it from the
     sale of the  Certificates in the manner  specified in the Prospectus  under
     "Use of Proceeds".

          (h)  If  the   transactions   contemplated   by  this   Agreement  are
     consummated,  the  Depositor  will pay or  cause  to be paid  all  expenses
     incident to the  performance of the obligations of the Depositor under this
     Agreement.  Except as herein provided, the Underwriter shall be responsible
     for the  payment  of all  costs and  expenses  incurred  by it,  including,
     without  limitation,  (i) the  fees and  disbursements  of  counsel  of the
     Underwriter and (ii) such additional costs arising out of any Computational
     Materials  and  ABS  Term  Sheets  prepared   and/or   distributed  by  the
     Underwriter, in connection with the purchase and sale of the Certificates.



<PAGE>


                                     - 10 -

          (i) If, during the period after the Closing Date in which a prospectus
     relating to the  Certificates  is required to be  delivered  under the 1933
     Act,  the  Depositor  receives  notice  that a stop  order  suspending  the
     effectiveness  of the  Registration  Statement or preventing  the offer and
     sale of the  Certificates  is in effect,  the  Depositor  will  immediately
     advise the Underwriter of the issuance of such stop order.

          (j) The Depositor will file with the Commission within fifteen days of
     the  issuance  of the  Certificates  a  report  on Form 8-K  setting  forth
     specific  information  concerning the Certificates and the Mortgage Pool to
     the extent that such  information is not set forth in the  Prospectus.  The
     Depositor  will also file with the  Commission a report on Form 8-K setting
     forth all  Computational  Materials  and ABS Term Sheets (as such terms are
     defined herein) provided to the Depositor by the Underwriter and identified
     by it as such within the time period  allotted for such filing  pursuant to
     the No- Action Letters; provided, however, that prior to such filing of the
     Computational  Materials  and  ABS  Term  Sheets  by  the  Depositor,   the
     Underwriter must comply with its obligations  pursuant to Section 4 and the
     Depositor  must  receive a letter  from  Deloitte & Touche  LLP,  certified
     public accountants, satisfactory in form and substance to the Depositor, to
     the  effect  that  such  accountants  have  performed   certain   specified
     procedures,  all of which have been agreed to by the Depositor, as a result
     of  which  they  have  determined  that  the  information  included  in the
     Computational  Materials  and ABS Term  Sheets  (if any),  provided  by the
     Underwriter  to the  Depositor for filing on Form 8-K pursuant to Section 4
     and this  subsection  (j),  and  that  the  accountants  have  examined  in
     accordance with such agreed upon procedures,  is accurate except as to such
     matters that are not deemed by the Depositor to be material.  The Depositor
     shall  file  any  corrected  Computational  Materials  or ABS  Term  Sheets
     described  in Section  4(c)(iv) as soon as  practicable  following  receipt
     thereof.

     SECTION 6. Conditions of Underwriter's Obligations.

     The Underwriter's  obligation to purchase the Certificates  allocated to it
as set forth on  Schedule  I hereto  shall be  subject  to the  accuracy  in all
material  respects  of the  representations  and  warranties  on the part of the
Depositor  contained herein as of the date hereof and as of the Closing Date, to
the  performance  by the Depositor in all material  respects of its  obligations
hereunder and to the following conditions:

          (a) No stop order  suspending the  effectiveness  of the  Registration
     Statement shall be in effect,  and no proceedings for that purpose shall be
     pending or, to the Depositor's knowledge,  threatened by the Commission and
     the Prospectus  Supplement  shall have been filed or transmitted for filing
     by means  reasonably  calculated to result in a filing with the  Commission
     pursuant to Rule 424(b) under the Act.

          (b) On the Closing Date, the Underwriter shall have received:

               (i) One or more  opinions,  dated the Closing Date, of counsel to
          the Depositor,  in form and substance satisfactory to the Underwriter,
          substantially to the effect that:



<PAGE>


                                     - 11 -

                    (A) The  Depositor is a corporation  in good standing  under
               the laws of the State of Delaware.

                    (B) The Depositor has corporate power and authority to enter
               into and perform its  obligations  under this  Agreement  and the
               Pooling and Servicing Agreement.

                    (C) Each of this  Agreement  and the Pooling  and  Servicing
               Agreement has been duly authorized, executed and delivered by the
               Depositor. Upon due authorization,  execution and delivery by the
               other parties thereto,  the Pooling and Servicing  Agreement will
               constitute a valid, legal and binding agreement of the Depositor,
               enforceable  against the Depositor in accordance  with its terms,
               except  as  enforceability  may be  limited  by  (1)  bankruptcy,
               insolvency, liquidation, receivership, moratorium, reorganization
               or other similar laws affecting the  enforcement of the rights of
               creditors  generally,  (2) general principles of equity,  whether
               enforcement is sought in a proceeding in equity or at law and (3)
               in the  case  of this  Agreement,  public  policy  considerations
               underlying the securities  laws to the extent that the same limit
               the  enforceability  of the  provisions  of this  Agreement  that
               purport or are construed to provide  indemnification with respect
               to securities law violations.

                    (D)  The  Certificates,  when  duly  and  validly  executed,
               authenticated  and delivered in  accordance  with the Pooling and
               Servicing   Agreement  and  paid  for  in  accordance  with  this
               Agreement,  will be entitled  to the  benefits of the Pooling and
               Servicing Agreement.

                    (E) The  Registration  Statement is effective under the 1933
               Act and, to the best of such counsel's knowledge and information,
               no stop order  suspending the  effectiveness  of the Registration
               Statement  has been issued under the 1933 Act and not  withdrawn,
               and no  proceedings  for that  purpose  have  been  initiated  or
               threatened by the Commission.

                    (F)  At the  time  it  became  effective,  the  Registration
               Statement  (other than any financial or  statistical  information
               included or  incorporated  by reference  therein,  as to which no
               opinion  need be  rendered)  complied as to form in all  material
               respects with the  requirements  of the 1933 Act and the 1933 Act
               Regulations.

                    (G) To such counsel's  knowledge and information,  there are
               no material  contracts,  indentures,  or other  documents  of the
               Depositor  required  to  be  described  or  referred  to  in  the
               Registration  Statement or to be filed as exhibits  thereto other
               than  those   described  or  referred  to  therein  or  filed  or
               incorporated by reference as exhibits thereto.



<PAGE>


                                     - 12 -

                    (H) The Pooling and  Servicing  Agreement is not required to
               be qualified  under the Trust  Indenture Act of 1939, as amended,
               and the  issuance  and  sale of the  Certificates  in the  manner
               contemplated  by the  Prospectus  will not cause the Depositor or
               the Trust Fund to be subject to  registration or regulation as an
               "investment company" under the Investment Company Act of 1940, as
               amended.

                    (I) No  consent,  approval,  authorization,  or order of any
               State of New York or federal court or governmental agency or body
               is  required  for  the  consummation  by  the  Depositor  of  the
               transactions  contemplated  herein,  except (1) such as have been
               obtained,  (2) such as may be required under the blue sky laws of
               any  jurisdiction in connection with the purchase and sale of the
               Certificates by the  Underwriter,  as to which no opinion need be
               expressed  and  (3) any  recordation  of the  assignments  of the
               Mortgage  Loans  to  the  Trustee  pursuant  to the  Pooling  and
               Servicing Agreement that has not yet been completed.

                    (J) Neither the sale of the  Certificates to the Underwriter
               pursuant to this Agreement, nor the consummation by the Depositor
               of  any  other  of  the  transactions  contemplated  by,  or  the
               fulfillment  by the Depositor of the terms of, this  Agreement or
               the Pooling and Servicing Agreement, will conflict with or result
               in a  breach  or  violation  of any  term  or  provision  of,  or
               constitute  a default (or an event which with the passing of time
               or notification or both,  would  constitute a default) under, the
               certificate of  incorporation  or by-laws of the Depositor or, to
               the  knowledge of such counsel,  any material  indenture or other
               material agreement or material  instrument to which the Depositor
               is a party or by which it is  bound,  or any State of New York or
               federal statute or regulation  applicable to the Depositor or, to
               the  knowledge  of such  counsel,  any  order  of any New York or
               federal  court,   regulatory  body,   administrative   agency  or
               governmental body having jurisdiction over the Depositor.

               (ii) An  opinion,  dated the  Closing  Date,  of  counsel  to the
          Underwriter, reasonably acceptable to the Underwriter.

               (iii) In giving their opinions required by foregoing  subsections
          (i)  and  (ii) of  this  Section,  counsel  to the  Depositor  and the
          Underwriter,  respectively, shall in each case additionally state that
          nothing  has come to such  counsel's  attention  that would lead it to
          believe that the Prospectus  (other than any financial  statements and
          supporting  schedules and statistical  and/or  accounting  information
          included therein, as to which no opinion need be rendered),  as of the
          date thereof or as of the Closing Date,  contained an untrue statement
          of a material  fact or omitted to state a material  fact  necessary to
          make the statements  therein,  in the light of the circumstances under
          which they were made, not  misleading.  Such statement  shall be based
          upon conferences and telephone  conversations with  representatives of
          the parties hereto, the Mortgage Loan Sellers, the Master


<PAGE>


                                     - 13 -

          Servicer,  the Special Servicer,  the Trustee and the Fiscal Agent and
          such  opinion may be qualified  that,  with  limited  exception,  such
          counsel will not have reviewed any loan documents.

               Such  opinion(s)  may express its (their)  reliance as to factual
          matters  on  the  representations  and  warranties  made  by,  and  on
          certificates   or  other   documents   furnished  by  officers  and/or
          authorized  representatives  of, the parties to this Agreement and the
          Pooling and  Servicing  Agreement  and on  certificates  furnished  by
          public  officials.  Such opinion(s) may assume the due  authorization,
          execution and delivery of the  instruments  and documents  referred to
          therein by the parties thereto other than the party on behalf of which
          such opinion is being rendered. Such opinion(s) may be qualified as an
          opinion only on the General  Corporation Law of the State of Delaware,
          the laws of the State of New York and the  federal  law of the  United
          States.

          (c) On the  Closing  Date,  the  Underwriter  shall  have  received  a
     favorable opinion, dated the Closing Date, of special tax and ERISA counsel
     to the Depositor (i) regarding the  qualification of each of REMIC I, REMIC
     II and REMIC III as a real estate  mortgage  investment  conduit within the
     meaning of Sections 860A through 860G of the Internal  Revenue Code of 1986
     and (ii) to the effect that the statements in the Basic  Prospectus and the
     Prospectus  Supplement  under the  headings  "Certain  Federal  Income  Tax
     Consequences"  and  "ERISA   Considerations",   to  the  extent  that  they
     constitute matters of State of New York or federal law or legal conclusions
     with  respect  thereto,  while  not  purporting  to  discuss  all  possible
     consequences of investment in the Certificates, are correct in all material
     respects with respect to those  consequences  or matters that are discussed
     therein.  Such  opinion(s)  may express its (their)  reliance as to factual
     matters on the  representations and warranties made by, and on certificates
     or other documents furnished by officers and/or authorized  representatives
     of, the parties to this  Agreement and the Pooling and Servicing  Agreement
     and on  certificates  furnished by public  officials.  Such  opinion(s) may
     assume the due authorization, execution and delivery of the instruments and
     documents  referred to therein by the parties  thereto other than the party
     on behalf of which such opinion is being  rendered.  Such opinion(s) may be
     qualified as an opinion only on the General Corporation Law of the State of
     Delaware,  the laws of the  State of New  York and the  federal  law of the
     United States.

          (d)  The  Depositor   shall  have  delivered  to  the   Underwriter  a
     certificate,  dated the  Closing  Date,  of the  President,  a Senior  Vice
     President  or a Vice  President  of the  Depositor  to the effect  that the
     signer of such certificate has examined,  or has relied upon an examination
     conducted by appropriate persons authorized by him of, this Agreement,  the
     Prospectus,  the Pooling and Servicing  Agreement and various other closing
     documents,  and that, to the best of his or her knowledge after  reasonable
     investigation:

               (i) the  representations  and warranties of the Depositor in this
          Agreement are true and correct in all material respects;



<PAGE>


                                     - 14 -

               (ii) the Depositor has, in all material  respects,  complied with
          all the  agreements and satisfied all the conditions on its part to be
          performed or satisfied hereunder at or prior to the Closing Date;

               (iii) since March 20,  1997,  there has been no material  adverse
          change in the financial condition of the Depositor; and

               (iv)  no  stop  order   suspending  the   effectiveness   of  the
          Registration  Statement  has been issued and no  proceedings  for that
          purpose have been initiated or threatened by the Commission.

          (e) The  Depositor  and  the  Underwriter  shall  have  received  from
     Deloitte & Touche LLP,  certified  public  accountants,  a letter dated the
     Closing  Date,  in form  and  substance  satisfactory  to the  Underwriter,
     stating in effect that:

               (i) they have performed certain specified  procedures as a result
          of which they have  determined  that the information of an accounting,
          financial or statistical nature set forth in the Prospectus Supplement
          under   the   headings    "Summary--The    Mortgage    Pool,"   "Yield
          Considerations",   "Maturity  Considerations",  "Risk  Factors  -  The
          Mortgage Loans" and "Description of the Mortgage Pool" or contained in
          or omitted  from  Appendix  I,  Appendix  II and  Appendix  III to the
          Prospectus  Supplement,  agrees with the data sheet or  computer  tape
          prepared  by or  on  behalf  of  each  Mortgage  Loan  Seller,  unless
          otherwise noted in such letter; and

               (ii) they have  compared the data  contained in the data sheet or
          computer tape referred to in the immediately  preceding  clause (i) to
          information  contained in an agreed upon sampling of the Mortgage Loan
          files and in such other  sources as shall be  specified  by them,  and
          found such data and information to be in agreement,  unless  otherwise
          noted in such letter.

          (f) The Underwriter shall have received the certification specified in
     Section 4(c)(v) and the accountants' letters specified in Section 5(j).

          (g) The Underwriter  shall have received,  with respect to each of the
     Master Servicer,  the Special Servicer, the Fiscal Agent and the Trustee, a
     favorable opinion of counsel,  dated the Closing Date, addressing the valid
     existence  of  such  party  under  the  laws  of  the  jurisdiction  of its
     organization, the due authorization,  execution and delivery of the Pooling
     and Servicing  Agreement by such party and, subject to the same limitations
     as set forth in Section  6(b)(i)(c),  the enforceability of the Pooling and
     Servicing  Agreement  against  such  party.  Such  opinion  may express its
     reliance as to factual matters on  representations  and warranties made by,
     and on  certificates  or  other  documents  furnished  by  officers  and/or
     authorized  representatives  of parties to, this  Agreement and the Pooling
     and Servicing Agreement and on certificates  furnished by public officials.
     Such opinion may assume the due  authorization,  execution  and delivery of
     the  instruments  and documents  referred to therein by the parties thereto
     other  than the party on behalf of which such  opinion  is being  rendered.
     Such opinion may be qualified


<PAGE>


                                     - 15 -

     as an opinion only on the General  Corporation Law of the State of Delaware
     (if relevant), the laws of each state in which the writer of the opinion is
     admitted to practice law and the federal law of the United States.

          (h)  Subsequent to the date hereof,  there shall not have occurred any
     change, or any development  involving a prospective change, in or affecting
     the  business  or  properties  of  the  Depositor   which  the  Underwriter
     concludes, in the reasonable judgment of the Underwriter after consultation
     with the  Depositor,  materially  impairs  the  investment  quality  of the
     Certificates  so as to make it  impractical  or inadvisable to proceed with
     the public offering or the delivery of the  Certificates as contemplated by
     the Prospectus.

          (i) The  Certificates  shall have been  assigned  ratings no less than
     those  set  forth  on  Schedule  I and such  ratings  shall  not have  been
     rescinded.

     SECTION 7. Indemnification.

     (a) The Depositor  shall indemnify and hold harmless the  Underwriter,  its
directors  and officers and each  person,  if any, who controls the  Underwriter
within  the  meaning  of either  Section 15 of the 1933 Act or Section 20 of the
Securities  Exchange Act of 1934, as amended (the "1934 Act"),  from and against
any and all expenses,  losses,  claims, damages and other liabilities (including
without limitation the reasonable costs of investigation and legal defense) (the
"Liabilities") caused by any untrue statement or alleged untrue statement of any
material fact contained in the Prospectus or any omission or alleged omission to
state therein a material fact necessary to make the statements therein, in light
of the circumstances under which they were made, not misleading;  provided that,
insofar as the Liabilities  are caused by any such untrue  statement or omission
or alleged untrue  statement or omission with respect to any  information in the
Prospectus  as to which the  Underwriter  has agreed to indemnify  the Depositor
pursuant to Section 7(b), the Depositor shall have no obligation to so indemnify
and hold  harmless;  and provided,  further,  that the  Depositor  shall have no
obligation to so indemnify and hold harmless to the extent that the  Liabilities
arise out of or are based upon (i) an untrue statement or omission or an alleged
untrue  statement  or  omission  with  respect to (A) the  Mortgage  Loan Seller
Information  or any  other  factual  information  contained  in  the  Prospectus
regarding the Mortgage Loans or (B)  information  in the  Prospectus  Supplement
under the heading  "Servicing of the Mortgage  Loans--GMAC  Commercial  Mortgage
Corporation" or (ii) an untrue statement or omission in the Master Tape.

     (b) The Underwriter  shall  indemnify and hold harmless the Depositor,  its
directors and each person, if any, who controls the Depositor within the meaning
of either Section 15 or Section 20 of the 1933 Act or Section 20 of the 1934 Act
against any and all Liabilities as incurred, but only with respect to (i) untrue
statements or alleged untrue  statements,  or omissions or alleged  omissions to
state a material fact necessary to make the statements  therein, in light of the
circumstances  in which  they were  made,  not  misleading,  in the  Underwriter
Information  relating  to the  Underwriter  provided by the  Underwriter  to the
Depositor  expressly  for  inclusion  in  the  Registration  Statement  (or  any
amendment  thereto) or any  Preliminary  Prospectus  or the  Prospectus  (or any
amendment or supplement  thereto) and (ii) untrue  statements or alleged  untrue
statements  in the  Computational  Materials  or ABS Term  Sheets  delivered  to
purchasers


<PAGE>


                                     - 16 -

of the  Certificates  by the  Underwriter,  to the extent that such  Computation
Materials and ABS Terms Sheets were prepared by the Underwriter and incorporated
by reference  into the  Registration  Statement or the Prospectus as a result of
any filing  pursuant to Section  5(j),  except to the extent  that such  losses,
claims,  damages or other  liabilities arise from factual errors in the Mortgage
Loan Seller Information and/or the Master Tape.

     (c) Each  indemnified  party shall give  notice as  promptly as  reasonably
practicable to each  indemnifying  party of any action  commenced  against it in
respect of which indemnity may be sought hereunder,  but failure to so notify an
indemnifying  party shall not relieve such indemnifying party from any liability
which it may have otherwise than on account of this Agreement.  If any action is
brought against any indemnified party and it notifies the indemnifying  party of
the  commencement  thereof,  the  indemnifying  party may participate at its own
expense in the  defense of any such  action.  To the extent that it may elect by
written notice  delivered to the indemnified  party promptly after receiving the
aforesaid notice from the indemnified party, the indemnifying party may elect to
assume the defense thereof, with counsel satisfactory to such indemnified party.
In any such proceeding, any indemnified party shall have the right to retain its
own counsel,  but the fees and expenses of such counsel  shall be at the expense
of such indemnified party unless (i) the indemnifying  party and the indemnified
party  shall  have  agreed to the  retention  of such  counsel or (ii) the named
parties to any such proceeding  (including any impleaded  parties)  include both
the  indemnifying  party and the indemnified  party and  representation  of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing interests between them. In no event shall the indemnifying  parties be
liable for fees and  expenses of more than one counsel (in addition to any local
counsel)  separate  from  their  own  counsel  for all  indemnified  parties  in
connection with any one action or separate but similar or related actions in the
same jurisdiction  arising out of the same general allegations or circumstances.
Unless it shall  assume the defense of any  proceeding,  an  indemnifying  party
shall not be liable for any  settlement of any proceeding  effected  without its
written  consent.  However,  if settled with such consent or if there be a final
judgment  for  the  plaintiff,   the  indemnifying  party  shall  indemnify  the
indemnified  party  from and  against  any loss or  liability  by reason of such
settlement  or judgment.  If an  indemnifying  party  assumes the defense of any
proceeding,  it shall be entitled to settle such  proceeding with the consent of
the  indemnified  party or,  if such  settlement  provides  for  release  of the
indemnified party in connection with all matters relating to the proceeding that
have been asserted against the indemnified party in such proceeding by the other
parties to such settlement, without the consent of the indemnified party.

     (d)  If  the  indemnification  provided  for in  this  Section  7 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable  to an indemnified  party under  subsection (a) or (b) on grounds of
public policy or otherwise, then the indemnifying party, in lieu of indemnifying
such indemnified  party,  shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities (i)
in such proportion as is appropriate to reflect the relative  benefits  received
by the Depositor on the one hand and the Underwriter on the other from the offer
and sale of the Certificates  pursuant hereto or (ii) if the allocation provided
by clause (i) above is not permitted by applicable law, in such proportion as is
appropriate to reflect not only the relative  benefits referred to in clause (i)
above but also the  relative  fault of the  Depositor on the one hand and of the
Underwriter on the other in connection  with the  statements or omissions  which
resulted in such losses, claims, damages


<PAGE>


                                     - 17 -

or other liabilities,  as well as any other relevant  equitable  considerations.
The relative  fault of the Depositor on the one hand and of the  Underwriter  on
the other shall be determined  by reference to, among other things,  whether the
untrue or alleged untrue statement of a material fact or the omission or alleged
omission  to state a  material  fact  relates  to  information  supplied  by the
Depositor or by the Underwriter,  and the parties'  relative intent,  knowledge,
access to  information  and  opportunity to correct or prevent such statement or
omission.

     (e) The parties  hereto  agree that it would not be just and  equitable  if
contribution  were  determined by pro rata  allocation or by any other method of
allocation  that does not take  account  of the  considerations  referred  to in
subsection (d) above.  The amount paid or payable by an  indemnified  party as a
result of the losses,  claims,  damages or other liabilities referred to in this
Section 7 shall be deemed to include any legal fees and  disbursements  or other
expenses  reasonably  incurred  by such  indemnified  party in  connection  with
investigating  or  defending  any such claim.  In the event that any expenses so
paid by the indemnifying party are subsequently determined to not be required to
be borne by the  indemnifying  party  hereunder,  the party which  received such
payment  shall  promptly  refund the amount so paid to the party which made such
payment.  Notwithstanding the provisions of this subsection (e), the Underwriter
shall not be required to contribute  any amount in excess of the amount by which
the total  price at which the  Certificates  purchased  by the  Underwriter  and
distributed to the public by the Underwriter  exceeds the amount of damages that
the  Underwriter  has otherwise been required to pay by reason of such untrue or
alleged untrue  statement or omission or alleged  omission.  No person guilty of
fraudulent  misrepresentation  (within the meaning of Section  11(f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent  misrepresentation.  The remedies  provided for in this Section 7 are
not  exclusive  and shall not limit any rights or remedies that may otherwise be
available to any indemnified party at law or in equity.

     (f) The indemnity and contribution  agreements  contained in this Section 7
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement, (ii) any investigation made by the Depositor, the
Underwriter,  any of their  respective  directors  or  officers,  or any  person
controlling  the  Depositor  or the  Underwriter,  and (iii)  acceptance  of and
payment for any of the Certificates.

     SECTION 8. Representations and Warranties to Survive Delivery.

     All  representations  and  warranties  of the  Depositor  contained in this
Agreement shall remain operative and in full force and effect, regardless of any
investigation  made by or on behalf of the Underwriter or any controlling person
in respect of the Underwriter, and shall survive delivery of the Certificates to
the Underwriter.

     SECTION 9. RESERVED.

     SECTION 10. Termination of Agreement.

     (a) The Underwriter may terminate its obligations under this Agreement,  by
notice to the Depositor, at any time at or prior to the Closing Date if the sale
of the  Certificates  provided  for  herein is not  consummated  because  of any
failure or refusal on the part of the


<PAGE>


                                     - 18 -

Depositor to comply with the terms or to fulfill any of the  conditions  of this
Agreement,  or if for any reason the  Depositor  shall be unable to perform  its
obligations under this Agreement.

     (b) The Underwriter  may terminate its obligations  under this Agreement in
the absolute discretion of the Underwriter, by notice given to the Depositor, if
(A) after the execution and delivery of this  Agreement and prior to the Closing
Date (i) trading generally shall have been suspended or materially limited on or
by, as the case may be, any of the New York Stock  Exchange,  the American Stock
Exchange,  the National  Association  of Securities  Dealers,  Inc., the Chicago
Board of Options Exchange,  the Chicago Mercantile Exchange or the Chicago Board
of Trade,  (ii)  trading  of any  securities  of the  Depositor  shall have been
suspended on any  exchange or in any  over-the-counter  market,  (iii) a general
moratorium on commercial banking activities in New York shall have been declared
by either  Federal or State of New York  authorities,  or (iv) there  shall have
occurred any outbreak or  escalation of  hostilities  or any change in financial
markets or any calamity or crisis that, in the judgment of the  Underwriter,  is
material  and  adverse  and (B) in the case of any of the  events  specified  in
clauses (A)(i) through (iv) above,  such event singly or together with any other
such event,  makes it, in the  judgment  of the  Underwriter,  impracticable  to
market  the  Certificates  on the terms and in the  manner  contemplated  in the
Prospectus.

     [(c) If the Underwriter  terminates its obligations under this Agreement in
accordance with Section 10(a), the Depositor shall reimburse the Underwriter for
all  reasonable   out-of-pocket   expenses   (including   reasonable   fees  and
disbursements  of  counsel)  that shall  have been  reasonably  incurred  by the
Underwriter  in  connection   with  the  proposed   purchase  and  sale  of  the
Certificates.

     SECTION 11. Notices.

     All  notices  and other  communications  hereunder  shall be in writing and
shall be deemed duly given if sent by  facsimile  or  delivered  by courier,  in
either case with appropriate confirmation of receipt. Notices to the Underwriter
shall be directed to Morgan Stanley & Co. Incorporated, 1585 Broadway, New York,
New York 10036,  Attention:  Russell Rahbany; to the Depositor shall be directed
to Morgan  Stanley  Capital I Inc.,  1585  Broadway,  New York,  New York 10036,
Attention:  Russell  Rahbany,  with a copy  to the  treasurer  and  the  general
counsel;  and as to any  party,  to  such  other  address  as may  hereafter  be
furnished by such party to the others in writing.

     SECTION 12. Parties.

     This  Agreement  shall  inure to the  benefit  of and be  binding  upon the
Underwriter and the Depositor and their respective successors. Nothing expressed
or  mentioned  in this  Agreement  is intended or shall be construed to give any
person  or  entity,  other  than the  Underwriter  and the  Depositor  and their
respective  successors  and the  controlling  persons and officers and directors
referred to in Sections 7 and 8 and their respective successors, heirs and legal
representatives,  any legal or  equitable  right,  remedy  or claim  under or in
respect of this Agreement or any provision herein contained.  This Agreement and
all  conditions  and  provisions  hereof  are  intended  to be for the  sole and
exclusive  benefit of the  Underwriter  and the Depositor  and their  respective
successors, and said controlling persons and officers and directors and their


<PAGE>


                                     - 19 -

respective successors,  heirs and legal representatives,  and for the benefit of
no other person or entity.  No purchaser of  Certificates  from the  Underwriter
shall be deemed to be a successor by reason merely of such purchase.

     SECTION 13. Governing Law.

     This  Agreement  shall be governed by and construed in accordance  with the
laws of the State of New York  applicable to agreements made and to be performed
in said State.

     SECTION 14. Miscellaneous.

     This  Agreement  supersedes  all prior or  contemporaneous  agreements  and
understandings relating to the subject matter hereof. Neither this Agreement nor
any term hereof may be amended,  waived,  discharged or  terminated  except by a
writing signed by the party against whom enforcement of such amendment,  waiver,
discharge or termination  is sought.  This Agreement may be signed in any number
of duplicate originals,  each of which shall be deemed an original,  which taken
together shall constitute one and the same instrument.


<PAGE>

                                     - 20 -

     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Depositor a  counterpart  hereof,  whereupon  this
instrument, along with all counterparts, will become a binding agreement between
the Underwriter and the Depositor in accordance with its terms.

                                              Very truly yours,

                                              MORGAN STANLEY CAPITAL I INC.



                                              By:   /s/ Russell Rahbany
                                                    ----------------------
                                              Name:    Russell Rahbany
                                              Title:    Vice President

         CONFIRMED AND ACCEPTED, as of the date first above written:

MORGAN STANLEY & CO. INCORPORATED

By: /s/ Russell Rahbany
    ------------------------
Name:    Russell Rahbany
Title:   Vice President



<PAGE>

                                     - 21 -

                                   SCHEDULE I

Underwriting Agreement, dated as of March 20, 1997.
Cut-off Date: March 1, 1997


As used in this  Agreement,  the term  "Registration  Statement"  refers  to the
registration  statement No. 46723 filed by Morgan Stanley Capital,  Inc. on Form
S-3 and declared effective by the Commission.

Certificates:

Morgan Stanley Capital I Inc.  Commercial  Mortgage  Pass-Through  Certificates,
Series 1997-C1,  Class IO-1,  Class IO-2,  Class A-1A,  Class A-1B,  Class A-1C,
Class A-2, Class B, Class C, Class D and Class E

<TABLE>
<CAPTION>
                             Initial Aggregate
                        Principal (or, in the case              Initial
   Class             of Class IO-1 and IO-2, Notional)        Pass-Through            Purchase
Designation                 Amount of Class (1)                   Rate                Price(2)           Rating(3)
- -----------                 -------------------                   ----                --------           ---------
<S>                            <C>                                <C>                <C>                 <C>
   
    A-1A                       $ 61,700,000                       6.85%              100.1112%            AAA/Aaa
    A-1B                       $193,000,000                       7.46%              101.5493%            AAA/Aaa
    A-1C                       $139,496,000                       7.63%              101.8396%            AAA/Aaa
    A-2                        $ 38,248,484                       5.92%               99.9619%            AAA/Aaa
    IO-1                       $601,807,030                       1.42%                7.9085%            AAA/Aaa
    IO-2                       $ 38,248,484                       2.25%                5.0312%            AAA/Aaa
     B                         $ 51,252,000                       7.69%              101.9637%            AA-/Aa2
     C                         $ 38,439,000                       7.79%              101.9790%             A-/A2
     D                         $ 35,236,000                       7.85%              101.0371%           BBB-/Baa2
     E                          $ 6,406,000                       7.85%               98.7150%            NR/Baa3
</TABLE>
- ----------------
(1)  Subject to a variance of plus or minus 5.0%.
    

(2)  Expressed as a percentage of the aggregate  stated or notional  amount,  as
     applicable,  of the relevant  class of  Certificates  to be purchased.  The
     purchase  price for each class of the  Certificates  will  include  accrued
     interest at the initial  Pass-Through Rate therefor on the aggregate stated
     or notional amount, as applicable, thereof to be purchased from the Cut-off
     Date to but not including the Closing Date.

(3)  By each of Duff & Phelps Credit Rating Co. and Moody's Investors  Services,
     Inc. ("Moody's"), except that the Class E Certificates will be rated solely
     by Moody's.










                                   Exhibit 4.2










<PAGE>


                                                                  EXECUTION COPY

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




                         MORGAN STANLEY CAPITAL I INC.,
                                  as Depositor,

                                       and

                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                    as Master Servicer and Special Servicer,

                                       and

                             LASALLE NATIONAL BANK,
                                   as Trustee,

                                       and

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



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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of March 1, 1997
                    ----------------------------------------

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 Series 1997-C1



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


                                       -1-

<PAGE>


<TABLE>
<CAPTION>
                                                                                            Page
                                                                                            ----
                                TABLE OF CONTENTS
<S>                                                                                          <C>

PRELIMINARY STATEMENT......................................................................   1

                                    ARTICLE I

                                   DEFINITIONS
 Section 1.1      Definitions..............................................................   5
 Section 1.2      Certain Calculations in Respect of the Mortgage Pool.....................  54
 Section 1.3      Calculations of LIBOR....................................................  55
 Section 1.4      Interpretation...........................................................  56

                                   ARTICLE II

                              DECLARATION OF TRUST;
                            ISSUANCES OF CERTIFICATES
 Section 2.1      Conveyance of Mortgage Loans.............................................. 56
 Section 2.2      Acceptance by Trustee..................................................... 58
 Section 2.3      Sellers' Repurchase of Mortgage Loans for Document Defects and Breaches
                    of Representations and Warranties....................................... 59
 Section 2.4      Representations and Warranties............................................ 61
 Section 2.5      Conveyance of Interests................................................... 62

                                   ARTICLE III

                                THE CERTIFICATES
 Section 3.1      The Certificates.......................................................... 63
 Section 3.2      Registration.............................................................. 64
 Section 3.3      Transfer and Exchange of Certificates..................................... 64
 Section 3.4      Mutilated, Destroyed, Lost or Stolen Certificates......................... 69
 Section 3.5      Persons Deemed Owners..................................................... 70
 Section 3.6      Book-Entry Certificates..................................................  70
 Section 3.7      Notices to Clearing Agency................................................ 71
 Section 3.8      Definitive Certificates................................................... 71

                                   ARTICLE IV

                                    ADVANCES
 Section 4.1      P&I Advances by Master Servicer........................................... 72
 Section 4.2      Servicing Advances........................................................ 73
 Section 4.3      Advances by Trustee and Fiscal Agent...................................... 74
 Section 4.4      Evidence of Nonrecoverability............................................. 75
 Section 4.5      Advance Interest.......................................................... 75
</TABLE>

                                       -i-

<PAGE>

<TABLE>
<CAPTION>
                                                                                            Page
                                                                                            ----
<S>                                                                                         <C>
 Section 4.6      Fiscal Agent Termination Event............................................ 75
 Section 4.7      Procedure Upon Termination Event.......................................... 76
 Section 4.8      Merger or Consolidation of Fiscal Agent................................... 77
 Section 4.9      Limitation on Liability of the Fiscal Agent and Others.................... 77
 Section 4.10     Indemnification of Fiscal Agent........................................... 77

                                    ARTICLE V

                    COLLECTION ACCOUNT; DISTRIBUTION ACCOUNT;
                             CERTAIN TRUSTEE REPORTS
 Section 5.1      Collection Account.......................................................  78
 Section 5.2      Application of Funds in the Collection Account...........................  81
 Section 5.3      Distribution Account.....................................................  84
 Section 5.4      Trustee Reports; Access to Information...................................  84
 Section 5.5      Trustee Tax Reports......................................................  87

                                   ARTICLE VI

                                  DISTRIBUTIONS
 Section 6.1      Distributions Generally..................................................  87
 Section 6.2      REMIC I..................................................................  88
 Section 6.3      REMIC II.................................................................  89
 Section 6.4      REMIC III................................................................  95
 Section 6.5      Allocation of Realized Losses and Expense Losses......................... 100
 Section 6.6      Appraisal Reductions. ................................................... 101
 Section 6.7      Compliance with Withholding Requirements................................. 102

                                   ARTICLE VII

                   CONCERNING THE TRUSTEE AND THE FISCAL AGENT
 Section 7.1      Duties of Trustee and the Fiscal Agent................................... 102
 Section 7.2      Certain Matters Affecting the Trustee and the Fiscal Agent............... 103
 Section 7.3      Trustee and Fiscal Agent Not Liable for Certificates or 
                    Interests or Mortgage Loans............................................ 105
 Section 7.4      Trustee and the Fiscal Agent May Own Certificates........................ 106
 Section 7.5      Eligibility Requirements for Trustee and Fiscal Agent.................... 106
 Section 7.6      Resignation and Removal of Trustee or Fiscal Agent....................... 106
 Section 7.7      Successor Trustee or Fiscal Agent........................................ 108
 Section 7.8      Merger or Consolidation of Trustee....................................... 109
 Section 7.9      Appointment of Co-Trustee, Separate Trustee or Custodian................. 109
 Section 7.10     Authenticating Agents.................................................... 111
 Section 7.11     Indemnification of Trustee............................................... 111
 Section 7.12     Fees and Expenses of Trustee and the Fiscal Agent........................ 112
 Section 7.13     Collection of Moneys..................................................... 113
</TABLE>

                                            -ii-

<PAGE>

<TABLE>
<CAPTION>
                                                                                            Page
                                                                                            ----

<S>                                                                                         <C>
 Section 7.14     Notification to Holders.................................................. 113
 Section 7.15     Representations and Warranties of the Trustee and the Fiscal Agent....... 113

                                         ARTICLE VIII

                                 ADMINISTRATION AND SERVICING
                                      OF MORTGAGE LOANS
 Section 8.1      Servicing Standard; General Powers and Duties............................ 115
 Section 8.2      Collection of Mortgage Loan Payments..................................... 118
 Section 8.3      Collection of Taxes, Assessments and Similar Items; Servicing
                    Accounts and Reserve Accounts.......................................... 118
 Section 8.4      Sub-Servicing Agreements................................................. 120
 Section 8.5      Maintenance of Insurance Policies; Errors and Omissions and Fidelity
                    Coverage............................................................... 121
 Section 8.6      Enforcement of Due-On-Sale Clauses; Assumption  Agreements; Subordinate
                    Financing.............................................................. 123
 Section 8.7      Realization Upon Defaulted Mortgage Loans................................ 124
 Section 8.8      Trustee to Cooperate; Release of Mortgage Files.......................... 127
 Section 8.9      Documents, Records and Funds in Possession of Master Servicer or Special
                    Servicer to be Held for the Trustee for the 
                    Benefit of the Certificateholders...................................... 128
 Section 8.10     Servicing Compensation................................................... 129
 Section 8.11     Master Servicer Reports; Account Statements.............................. 131
 Section 8.12     Annual Statement as to Compliance........................................ 132
 Section 8.13     Annual Independent Public Accountants' Servicing Report.................. 132
 Section 8.14     Certain Reports Regarding the Mortgage Loans and the Mortgaged 
                    Properties............................................................. 133
 Section 8.15     Certain Available Information and Related Rights of the Master Servicer 
                    and the Special Servicer............................................... 133
 Section 8.16     Rule 144A Information.................................................... 135
 Section 8.17     Inspections; Collection of Financial Statements.......................... 136
 Section 8.18     Modifications, Waivers, Amendments and Consents.......................... 137
 Section 8.19     Title to REO Property.................................................... 139
 Section 8.20     Management of REO Property............................................... 140
 Section 8.21     Additional Obligations of the Master Servicer............................ 143
 Section 8.22     Representations, Warranties and Covenants of the Master Servicer and the
                    Special Servicer....................................................... 144
 Section 8.23     Merger or Consolidation.................................................. 145
 Section 8.24     Resignation of Master Servicer........................................... 146
 Section 8.25     Assignment or Delegation of Duties by Master Servicer or the Special
                    Servicer............................................................... 146
 Section 8.26     Limitation on Liability of Master Servicer, Special Servicer and Others.. 147
 Section 8.27     Indemnification; Third-Party Claims...................................... 148
 Section 8.28     Tax Reporting............................................................ 149
</TABLE>

                                            -iii-

<PAGE>

<TABLE>
<CAPTION>
                                                                                            Page
                                                                                            ----

<S>                                                                                         <C>
 Section 8.29     Certain Special Servicer Reports......................................... 150
 Section 8.30     Qualification to Service................................................. 151
 Section 8.31     Sale of Defaulted Mortgage Loans and REO Properties...................... 151
 Section 8.32     Operating Adviser; Elections............................................. 154
 Section 8.33     Duties of Operating Adviser.............................................. 154
 Section 8.34     Exchange Act Reporting................................................... 155

                                          ARTICLE IX

                                           DEFAULT
 Section 9.1      Events of Default........................................................ 156
 Section 9.2      Trustee to Act; Appointment of Successor................................. 158
 Section 9.3      Notification to Certificateholders....................................... 159
 Section 9.4      Waiver of Events of Default.............................................. 159

                                          ARTICLE X

                                         PURCHASE AND
                                   TERMINATION OF THE TRUST
 Section 10.1     Termination of Trust..................................................... 160
 Section 10.2     Procedure Upon Termination of Trust...................................... 161
 Section 10.3     Additional Trust Termination Requirements................................ 162

                                          ARTICLE XI

                                 RIGHTS OF CERTIFICATEHOLDERS
 Section 11.1     Limitation on Rights of Holders.......................................... 163
 Section 11.2     Access to List of Holders................................................ 164
 Section 11.3     Acts of Holders of Certificates.......................................... 164

                                         ARTICLE XII

                                     REMIC ADMINISTRATION
 Section 12.1     REMIC Administration..................................................... 165
 Section 12.2     Prohibited Transactions and Activities................................... 170
 Section 12.3     Liability with Respect to Certain Taxes and Loss of REMIC Status......... 170

                                         ARTICLE XIII

                                   MISCELLANEOUS PROVISIONS
 Section 13.1     Binding Nature of Agreement.............................................. 171
 Section 13.2     Entire Agreement......................................................... 171
 Section 13.3     Amendment................................................................ 171
 Section 13.4     GOVERNING LAW............................................................ 172
</TABLE>

                                            -iv-

<PAGE>

<TABLE>
<CAPTION>
                                                                                            Page
                                                                                            ----
<S>                                                                                         <C>
 Section 13.5     Notices.................................................................. 172
 Section 13.6     Severability of Provisions............................................... 173
 Section 13.7     Indulgences; No Waivers.................................................. 173
 Section 13.8     Headings Not to Affect Interpretation.................................... 173
 Section 13.9     Benefits of Agreement.................................................... 173
 Section 13.10    Special Notices to the Rating Agencies................................... 173
 Section 13.11    Counterparts............................................................. 175
 Section 13.12    Intention of Parties..................................................... 175
 Section 13.13    Recordation of Agreement................................................. 176
</TABLE>

                                            -v-

<PAGE>


<TABLE>
<CAPTION>
                                           EXHIBITS

<S>                                                                                        <C>
Exhibit A-1    Form of Class A-1A Certificate.............................................  A-1
Exhibit A-2    Form of Class A-1B Certificate.............................................  A-2
Exhibit A-3    Form of Class A-1C Certificate.............................................  A-3
Exhibit A-4    Form of Class A-2 Certificate..............................................  A-4
Exhibit A-5    Form of Class B Certificate................................................  A-5
Exhibit A-6    Form of Class C Certificate................................................  A-6
Exhibit A-7    Form of Class D Certificate................................................  A-7
Exhibit A-8    Form of Class E Certificate................................................  A-8
Exhibit A-9    Form of Class F Certificate................................................  A-9
Exhibit A-10   Form of Class G Certificate................................................ A-10
Exhibit A-11   Form of Class H Certificate................................................ A-11
Exhibit A-12   Form of Class J Certificate................................................ A-12
Exhibit A-13   Form of Class R-I Certificate.............................................. A-13
Exhibit A-14   Form of Class R-II Certificate............................................. A-14
Exhibit A-15   Form of Class R-III Certificate............................................ A-15
Exhibit A-16   Form of Class IO-1 Certificate............................................. A-16
Exhibit A-17   Form of Class IO-2 Certificate............................................. A-17
Exhibit B-1    Form of Initial Certification of Trustee...................................  B-1
Exhibit B-2    Form of Final Certification of Trustee.....................................  B-2
Exhibit C      Form of Request for Release................................................    C
Exhibit D-1    Form of Transferor Certificate for Transfers of Definitive Certificates....  D-1
Exhibit D-2A   Form I of Transferee Certificate for Transfers of Definitive
                 Non-Registered Certificates.............................................. D-2A
Exhibit D-2B   Form II of Transferee Certificate for Transfers of Definitive
                 Non-Registered Certificates.............................................. D-2B
Exhibit D-3A   Form I of Transferee Certificate for Transfers of Book-Entry
                 Non-Registered Certificates.............................................. D-3A
Exhibit D-3B   Form II of Transferee Certificate for Transfers of Book-Entry
                 Non-Registered Certificates.............................................. D-3B
Exhibit E-1A   Form of Transfer Affidavit and Agreement for Transfers of Residual 
                 Certificates............................................................. E-1A
Exhibit E-1B   Form of Transferor Certificate for Transfers of Residual Certificates...... E-1B
Exhibit F-1    Form of Monthly Certificateholder Report...................................  F-1
Exhibit F-2    Form of Special Servicer Monthly Report....................................  F-2
Exhibit F-3    Form of Specially Serviced Asset Report....................................  F-3
Exhibit G      Operating Statement Analysis...............................................  G-1


                                           SCHEDULES

Schedule I     MSMC Loan Schedule.........................................................   I
Schedule II    ContiTrade Loan Schedule...................................................  II
Schedule III   GMACCM Loan Schedule....................................................... III
</TABLE>

                                            -vi-

<PAGE>



     THIS POOLING AND SERVICING  AGREEMENT is dated and effective as of March 1,
1997 (this  "Agreement")  among MORGAN STANLEY CAPITAL I INC., as depositor (the
"Depositor"),  GMAC COMMERCIAL MORTGAGE CORPORATION, as master servicer (in such
capacity,  the "Master Servicer") and as special servicer (in such capacity, the
"Special  Servicer"),  LASALLE  NATIONAL BANK, as trustee (the "Trustee") of the
trust  created  hereby (the  "Trust"),  and ABN AMRO BANK N.V.,  as fiscal agent
(only in its capacity as a party  required to make Advances  pursuant to Article
IV hereof) (the "Fiscal Agent").

                              PRELIMINARY STATEMENT

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


<PAGE>



                                     REMIC I

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

     A separate  uncertificated  REMIC I Regular  Interest  will be issued  with
respect to each Mortgage  Loan.  Each REMIC I Regular  Interest will have: (i) a
remittance  rate (a "REMIC I Remittance  Rate") equal to, in the case of a Fixed
Rate Mortgage Loan, the Net Mortgage Rate of the related Mortgage Loan in effect
as of the Closing Date and, in the case of an Adjustable Rate Mortgage Loan, the
Net Mortgage  Rate in effect from time to time in  accordance  with the terms of
the related  Mortgage Note as of the Closing Date;  (ii) a principal  amount (an
"Uncertificated Principal Balance") equal to the Stated Principal Balance of the
related  Mortgage  Loan  outstanding  from time to time;  and (iii),  solely for
purposes of satisfying  Treasury  regulation  Section  1.860G-  1(a)(4)(iii),  a
latest possible  maturity date set to the first  Distribution  Date that follows
the  Stated  Maturity  Date  of  the  related   Mortgage  Loan.  The  Class  R-I
Certificates will constitute the sole class of residual interests in REMIC I for
purposes of the REMIC  Provisions  and will have no  principal  balances  and no
remittance rate, but will be entitled to receive on each  Distribution  Date any
portion of the  Available  Distribution  Amount for such  Distribution  Date not
otherwise deemed distributed on the REMIC I Regular Interests.


                                    REMIC II

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

     Fifteen separate  uncertificated REMIC II Regular Interests will be issued.
The following table irrevocably sets forth the designation, remittance rate (the
"REMIC II Remittance  Rate") and initial  Uncertificated  Principal  Balance for
each REMIC II Regular  Interest.  Solely for  purposes  of  satisfying  Treasury
regulation  Section  1.860G-1(a)(4)(iii),  the latest possible  maturity date of
each REMIC II Regular Interest shall be the first Distribution Date that follows
the Stated Maturity Date for the Mortgage Loan that has, as of the Closing Date,
the  latest  Stated  Maturity  Date.  The Class R-II  Certificates  will have no
principal  balances and no remittance  rate,  but will be entitled to receive on
each Distribution Date any portion of the REMIC II Distribution  Amount for such
Distribution  Date not  otherwise  deemed  distributed  on the REMIC II  Regular
Interests.


                                       -2-

<PAGE>



                           REMIC II Regular Interests


Designation         REMIC II               Initial Uncertificated
- -----------         Remittance Rate           Principal Balance
                    ---------------           -----------------
IO-2                Variable (1)                   N/A (2)
LG1                 Variable (1)                     $X(3)
LG2                 Variable (1)                     $Y(4)
A-1A                6.85% per annum               $61,700.00
A-1B                7.46% per annum              $193,000.00
A-1C                7.63% per annum              $139,496.00
A-2                 Variable (1)                  $38,248.48
B                   7.69% per annum               $51,252.00
C                   7.79% per annum               $38,439.00
D                   7.85% per annum               $35,236.00
E                   7.85% per annum                $6,406.00
F                   6.85% per annum               $19,220.00
G                   6.85% per annum               $11,211.00
H                   6.85% per annum               $20,821.00
J                   6.85% per annum               $25,628.44


- -------------
(1) Calculated in accordance with the definition of "REMIC II Remittance Rate".

(2) REMIC II Regular  Interest  IO-2 does not have an  Uncertificated  Principal
Balance  and  will  accrue   interest  on  a  notional   principal   amount  (an
"Uncertificated  Notional  Amount")  that  is  equal  to  the  aggregate  Stated
Principal Balance of the Group 2 Loans outstanding from time to time.

(3) The initial  Uncertificated  Principal  Balance of REMIC II Regular Interest
LG1 is equal to 99.9% of the Initial Loan Group 1 Balance (as defined herein).

(4) The initial  Uncertificated  Principal  Balance of REMIC II Regular Interest
LG2 is equal to 99.9% of the Initial Loan Group 2 Balance (as defined herein).

                                    REMIC III

     As provided  herein,  the Trustee will make an election for the  segregated
pool of assets  described  in Section  12.1  hereof  consisting  of the REMIC II
Regular Interests to be treated for federal income tax purposes as a REMIC (such
particular pool of assets "REMIC III"). The REMIC III Regular  Certificates will
be  designated  as the  "regular  interests"  in REMIC III and the  Class  R-III
Certificates  will be  designated  as the sole class of "residual  interests" in
REMIC III for purposes of the REMIC Provisions.

     Fourteen separate Classes of REMIC III Regular Certificates will be issued.
The


                                       -3-


<PAGE>


following table  irrevocably sets forth the designation,  the pass-through  rate
(the  "Pass-Through  Rate") and the initial  aggregate  principal  balance  (the
"Class  Principal  Balance")  for each Class of REMIC III Regular  Certificates.
Solely  for  purposes  of  satisfying   Treasury   regulation  Section  1.860G-1
(a)(4)(iii),  the  latest  possible  maturity  date of each  Class of REMIC  III
Regular  Certificates  shall be the first  Distribution  Date that  follows  the
Stated Maturity Date for the Mortgage Loan that has, as of the Closing Date, the
latest Stated Maturity Date. The Class R-III Certificates will have no principal
balances  and no  pass-through  rate,  but will be  entitled  to receive on each
Distribution  Date any  portion  of the REMIC III  Distribution  Amount for such
Distribution  Date not  otherwise  deemed  distributed  on the REMIC III Regular
Interests.


                         REMIC III Regular Certificates


                    Pass-Through  
Designation             Rate           Initial Class Principal Balance
- ------------  ----------------------   -------------------------------
Class IO-1         Variable (1)                  N/A (3)
Class IO-2            N/A (2)                    N/A (2)
Class A-1A        6.85% per annum           $61,700,000.00
Class A-1B        7.46% per annum          $193,000,000.00
Class A-1C        7.63% per annum          $139,496,000.00
Class A-2          Variable (1)             $38,248,484.00
Class B           7.69% per annum           $51,252,000.00
Class C           7.79% per annum           $38,439,000.00
Class D           7.85% per annum           $35,236,000.00
Class E           7.85% per annum            $6,406,000.00
Class F           6.85% per annum           $19,220,000.00
Class G           6.85% per annum           $11,211,000.00
Class H           6.85% per annum           $20,821,000.00
Class J           6.85% per annum           $25,628,439.00


- ------------
(1)  Calculated in accordance with the definition of "Pass-Through Rate",

(2)  The Class  IO-2  Certificates  do not have a Class  Principal  Balance or a
     Pass-Through  Rate.  Such  Certificates  shall be  entitled  to 100% of the
     Uncertificated  Accrued  Interest  in respect of REMIC II Regular  Interest
     IO-2,  subject to such adjustments as are contemplated by the definition of
     "Distributable Certificate Interest".

(3)  The Class IO-1  Certificates do not have a Class Principal Balance and will
     accrue  interest  on an  aggregate  notional  principal  amount  (a  "Class
     Notional  Amount")  that is equal to the  aggregate  of the  Uncertificated
     Principal  Balances of REMIC II Regular  Interests LG1 and LG2  outstanding
     from time to time.

                                       -4-

<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

     Section 1.1 Definitions. Whenever used in this Agreement, including without
limitation in the Preliminary Statement, the following words and phrases, unless
the context otherwise requires, shall have the following meanings:

     "Accountant"  means a person  engaged in the practice of accounting  who is
Independent  and is a member  of the  American  Institute  of  Certified  Public
Accountants.

     "Accrued  Certificate  Interest"  means:  (i) with respect to each Class of
REMIC III Regular  Certificates (other than the Class IO-2 Certificates) for any
Distribution  Date,  interest for the related Interest Accrual Period accrued at
the  applicable  Pass-Through  Rate on the  Class  Principal  Balance  or  Class
Notional Amount,  as the case may be, of such Class of Certificates  outstanding
immediately prior to such Distribution  Date; and (ii) with respect to the Class
IO-2 Certificates for any Distribution Date, 100% of the Uncertificated  Accrued
Interest  in  respect of REMIC II Regular  Interest  IO-2 for such  Distribution
Date.  The  Accrued  Certificate  Interest in respect of each Class of REMIC III
Regular   Certificates   (other  than  the  Class  A-2  Certificates)  for  each
Distribution  Date shall  accrue on the basis of a 360-day  year  consisting  of
twelve 30-day  months,  and the Accrued  Certificate  Interest in respect of the
Class A-2 Certificates for each Distribution Date shall accrue on the basis of a
360-day  year and the  actual  number  of days  elapsed  during  the  applicable
Interest  Accrual  Period.  Solely as a matter  of  clarification,  the  Accrued
Certificate  Interest  in  respect  of  the  Class  IO-1  Certificates  for  any
Distribution  Date  could  alternatively  be  calculated  using  the  applicable
Effective  Pass-Through  Rate and the Effective  Class  Notional  Amount of such
Certificates immediately prior to such Distribution Date.

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

     "Additional  Master  Servicing  Compensation"  has the meaning set forth in
Section 8.10(a).

     "Additional  Special  Servicing  Compensation" has the meaning set forth in
Section 8.10(b).

     "Additional  Trust Expense" means any of the following  items:  (a) Special
Servicing Fees,  Liquidation  Fees and Workout Fees; (b) Advance  Interest;  (c)
amounts  paid by the  Trust  to  indemnify  the  Master  Servicer,  the  Special
Servicer,  the Trustee,  the Fiscal  Agent or any other  Person  pursuant to the
terms of this  Agreement;  (d) the items described in clauses (ix) and (xiii) of
Section 5.2(b);  (e) to the extent not covered by  indemnification by one of the
parties hereto or paid by a source other than the Trust,  any federal,  state or
local taxes imposed on the Trust or any of its assets or  transactions;  and (f)
to the extent not included in the calculation of a Realized Loss and not covered
by  indemnification  by  one of the  parties  hereto  or  otherwise,  any  other
unanticipated  cost,  liability  or expense of the Trust which the Trust has not
recovered, and

                                       -5-

<PAGE>



in the judgment of the Master Servicer (or, in the case of a Specially  Serviced
Mortgage  Loan,  the  Special  Servicer)  will not  recover,  from  the  related
Mortgagor or Mortgaged Property or otherwise.

     "Additional Warranting Parties" means, together, Heller Financial, Inc. and
General American Life Insurance Company.

     "Additional  Warranty  Agreement"  means, with respect to either Additional
Warranting  Party,  the agreement  between such Additional  Warranting Party and
MSMC pursuant to which MSMC acquired,  and such Additional Warranting Party made
certain representations and warranties regarding, certain of the MSMC Loans.

     "Adjustable  Rate  Mortgage  Loan"  means a  Mortgage  Loan as to which the
related Mortgage Note provides, as of the Closing Date, for periodic adjustments
to the Mortgage Rate thereon based on changes in the related Index.

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

     "Advance  Interest" means interest  payable  pursuant to Section 4.5 to the
Master  Servicer,  the  Special  Servicer,  the  Trustee or the Fiscal  Agent on
outstanding Advances made by any such Person out of its own funds.

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

     "Adverse  REMIC  Event"  means,  with  respect to any REMIC  Pool,  (i) the
endangerment  of the  status  of such  REMIC  Pool as a REMIC or (ii)  except as
permitted by Section  8.20(a),  the  imposition of a tax upon the income of such
REMIC Pool or any of its assets or transactions  (including  without  limitation
the tax on prohibited  transactions as defined in Code Section 860F(a)(2) or the
tax on prohibited contributions set forth in Section 860G(d) of the Code).

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

     "Aggregate  Principal  Distribution  Amount"  means,  with  respect  to any
Distribution Date, the aggregate of the Principal  Distribution Amounts for both
Loan Groups for such Distribution Date.

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

                                       -6-

<PAGE>


Loans (including without limitation REO Mortgage Loans).

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

     "Annual  Report"  means the  report,  if any,  to be provided by the Master
Servicer to the Trustee pursuant to Section 8.14(b).

     "Appraisal"  means an appraisal by a Qualified  Appraiser that is conducted
in accordance with USPAP.

     "Appraisal  Event"  means,  with  respect to any Mortgage  Loan  (including
without  limitation an REO Mortgage Loan), the earliest of (i) the date 120 days
after the occurrence of any delinquency in payment with respect to such Mortgage
Loan if such  delinquency  remains  uncured,  (ii)  the date 90 days  after  the
related  Mortgagor  files a  bankruptcy  petition or a receiver is  appointed in
respect of the related Mortgaged Property, provided such petition or appointment
is still in effect, (iii) the effective date of any modification to a Money Term
of a Mortgage Loan,  other than the extension of the date that a Balloon Payment
is due for a period of less than six months, and (iv) the date 30 days following
the date the related Mortgaged Property becomes an REO Property.

     "Appraisal  Reduction" means,  with respect to any Required  Appraisal Loan
with respect to which an Appraisal or internal  valuation is performed  pursuant
to Section 6.8(a), an amount, calculated as of the first Determination Date that
is at least  fifteen  days  after the date on which the report in respect of the
most  recent  such  Appraisal  or  internal  valuation,  as the case may be,  is
obtained,  equal  to the  excess,  if any,  of (a)  the  sum of (i)  the  Stated
Principal  Balance  of such  Required  Appraisal  Loan,  (ii) to the  extent not
previously  advanced,  all unpaid  interest on such Mortgage Loan at a per annum
rate equal to the Mortgage Rate, (iii) all unreimbursed Advances and interest on
Advances at the Advance Rate with respect to such Mortgage Loan, and (iv) to the
extent funds on deposit in any applicable  Servicing Accounts are not sufficient
therefor,  all  currently  due and unpaid  real  estate  taxes and  assessments,
insurance  premiums and, if  applicable,  ground rents in respect of the related
Mortgaged  Property  or REO  Property,  as the case may be,  over (b) 90% of the
Appraised  Value  (net of any prior  mortgage  liens) of the  related  Mortgaged
Property or REO Property as determined by such Appraisal or internal  valuation,
as the case may be;  provided  that,  if an internal  valuation of the Mortgaged
Property  is  performed,  the  Appraisal  Reduction  will  (unless  and until an
Appraisal,  if any, is performed) equal the greater of (x) the amount calculated
above and (y) 25% of the  Stated  Principal  Balance of the  Required  Appraisal
Loan. Each Appraisal or internal  valuation for a Required  Appraisal Loan shall
be updated annually.  The Appraisal  Reduction for each Required  Appraisal Loan
will be  recalculated  based on subsequent  Appraisals,  internal  valuations or
updates.  Each  Appraisal  Reduction  will be reduced to zero as of the date the
related  Mortgage  Loan is brought  current  under the then current terms of the
Mortgage Loan for at least three consecutive months,  paid in full,  liquidated,
repurchased or otherwise disposed of.

     "Appraised  Value"  means,  with respect to any  Mortgaged  Property or REO
Property,  the  appraised  value  thereof  determined  by an  Appraisal  of such
property or, in the case

                                       -7-

<PAGE>



of an internal valuation performed pursuant to Section 6.6(a), the value of such
property determined by such internal valuation.

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

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

     "Assumed  Monthly  Payment" means: (a) with respect to any Balloon Mortgage
Loan (other than a Balloon  Mortgage Loan that has become an REO Mortgage  Loan)
for its Stated Maturity Date (provided that such Mortgage Loan has not been paid
in full, and no other Liquidation  Event has occurred in respect thereof,  on or
before the end of the  Collection  Period in which  such  Stated  Maturity  Date
occurs) and for any  subsequent Due Date therefor as of which such Mortgage Loan
remains  outstanding  and part of the Trust Fund, if no Monthly  Payment  (other
than the  related  delinquent  Balloon  Payment)  is due for such Due Date,  the
scheduled  monthly  payment of  principal  and/or  interest  deemed to be due in
respect  thereof for such Due Date equal to the Monthly  Payment (other than any
related  delinquent Balloon Payment) that would have been due in respect of such
Mortgage  Loan on such Due Date if it had been  required  to  continue to accrue
interest in accordance  with its terms,  and to pay principal in accordance with
the amortization  schedule (if any), in effect immediately prior to, and without
regard to the  occurrence of, its most recent  scheduled  Maturity Date; and (b)
with respect to any REO Mortgage Loan, for any Due Date therefor as of which the
related REO  Property  remains  part of the Trust Fund,  the  scheduled  monthly
payment of principal and/or interest deemed to be due in respect thereof on such
Due Date equal to the Monthly  Payment  (or,  in the case of a Balloon  Mortgage
Loan described in clause (a) of this  definition,  the Assumed Monthly  Payment)
that was due in respect of the subject Mortgage Loan for the last Due Date prior
to its becoming an REO Mortgage Loan.

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

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

     "Available  Distribution  Amount" means,  with respect to any  Distribution
Date,  an amount  equal to the  aggregate  of (a) all  amounts on deposit in the
Distribution  Account as of the  commencement  of business on such  Distribution
Date that represent payments and other

                                       -8-

<PAGE>


collections on or in respect of the Mortgage  Loans and any REO Properties  that
were received by the Master Servicer or the Special  Servicer through the end of
the related Collection Period (exclusive of any such amounts that were deposited
in the  Distribution  Account in error,  that constitute  Master  Servicing Fees
payable to the  Trustee in respect  of unpaid  Trustee  Fees or that  constitute
Prepayment  Premiums) and (b) if and to the extent not already among the amounts
described in clause (a), (i) the  aggregate  amount of any P&I Advances  made by
the Master Servicer,  the Trustee or the Fiscal Agent for such Distribution Date
pursuant  to Section  4.1 and/or  Section  4.3,  and (ii) the  aggregate  of any
Compensating Interest Payments made by the Master Servicer for such Distribution
Date pursuant to Sections 8.21(c) and 8.21(d).

     "Balloon  Mortgage  Loan" means (i) any Mortgage  Loan that by its original
terms or by virtue  of any  modification  entered  into as of the  Closing  Date
provides for an amortization schedule extending beyond its Maturity Date or (ii)
any Callable Mortgage Loan.

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

     "Balloon  Payment  Interest  Excess"  means,  with  respect to any  Balloon
Mortgage Loan as to which the Stated Maturity Date or Call Date occurs after the
first day of, but on or before the  Determination  Date in, any calendar  month,
the amount of interest (net of related  Master  Servicing  Fees) accrued on such
Mortgage  Loan from the  beginning  of such  month to, but not  including,  such
Stated  Maturity Date or Call Date, to the extent such interest is actually paid
by the related  Mortgagor in connection  with the payment of the related Balloon
Payment during the Collection Period in which such Stated Maturity Date occurs.

     "Balloon Payment  Interest  Shortfall"  means,  with respect to any Balloon
Mortgage Loan as to which the Stated Maturity Date or Call Date occurs after the
Determination Date in any calendar month, the amount of interest that would have
accrued on such  Mortgage Loan at the related Net Mortgage Rate from such Stated
Maturity Date or Call Date through the end of such calendar month, to the extent
not paid by the related Mortgagor.

     "Bankruptcy Code" means, the federal  bankruptcy code, as amended from time
to time (Title 11 of the United States Code).

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

     "Book-Entry   Certificates"  means  certificates  evidencing  a  beneficial
interest in a Class of  Certificates,  ownership  and transfer of which shall be
made through book entries as described in Section 3.6; provided,  that after the
occurrence of a condition whereupon book-entry  registration and transfer are no
longer  authorized  and  Definitive   Certificates  are  to  be  issued  to  the
Certificate   Owners,   such   certificates   shall  no  longer  be  "Book-Entry
Certificates."


                                       -9-

<PAGE>



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

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

     "Call Date" means the first date as of which any Callable Mortgage Loan can
be required to be paid in full under the related Call Option.

     "Call  Option"  means,  with respect to any Mortgage  Loan,  any  provision
thereunder  that permits the related  Mortgagee,  at its option,  to require the
related  Mortgagor  to pay such  Mortgage  Loan in full prior to the  applicable
Stated  Maturity Date,  notwithstanding  that no default has occurred under such
Mortgage Loan.

     "Callable  Mortgage  Loan" means any Mortgage  Loan that, as of the Closing
Date, contains a Call Option.

     "Cash  Liquidation"  means, as to any defaulted Mortgage Loan other than an
REO Mortgage Loan, the receipt of all related Insurance  Proceeds,  Condemnation
Proceeds,  Liquidation  Proceeds and other  payments or recoveries in connection
with a Final Recovery Determination.

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

     "Certificates"  means the Depositor's  Series 1997-C1  Commercial  Mortgage
Pass-Through Certificates issued hereunder.

     "Certificate  Factor" means, with respect to any Class of REMIC III Regular
Certificates,  as of any  date of  determination,  a  fraction,  expressed  as a
decimal  carried to eight  places,  the  numerator  of which is the then related
Class  Principal  Balance or Class Notional Amount (or, in the case of the Class
IO-1 Certificates, the Effective Class Notional Amount), as the case may be, and
the  denominator  of which is the related  initial  Class  Principal  Balance or
initial Class Notional  Amount (or, in the case of the Class IO-1  Certificates,
the initial  Effective  Class  Notional  Amount),  as the case may be, as of the
Closing Date.

     "Certificate  Notional  Amount"  means,  with respect to any Interest  Only
Certificate, as of any date of determination, the then notional principal amount
on which  such  Certificate  accrues  interest  equal to the  product of (a) the
Percentage  Interest  evidenced by such Certificate,  multiplied by (b) the then
Class Notional  Amount of the Class of Interest Only  Certificates to which such
Certificate belongs.


                                      -10-

<PAGE>



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

     "Certificate  Principal  Balance"  means,  with  respect  to any  Principal
Balance  Certificate,  as of any date of  determination,  the  then  outstanding
principal amount of such Certificate  equal to the product of (a) the Percentage
Interest  evidenced  by  such  Certificate,  multiplied  by (b) the  then  Class
Principal  Balance  of the  Class  of  Certificates  to which  such  Certificate
belongs.

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

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

     "Certificateholder" has the same meaning as "Holder."

     "Class"  means,  collectively,  all of the  Certificates  bearing  the same
alphabetical and, if applicable, numerical class designation.

     "Class   A-1A   Certificates,"   "Class  A-1B   Certificates,""Class   A-1C
Certificates,""Class  A-2 Certificates,"  "Class IO-1 Certificates," "Class IO-2
Certificates,"   "Class  B  Certificates,"  "Class  C  Certificates,"  "Class  D
Certificates,"   "Class  E  Certificates,"  "Class  F  Certificates,"  "Class  G
Certificates,"  "Class H  Certificates,",  "Class J  Certificates",  "Class  R-I
Certificates," "Class R-II Certificates" and "Class R-III Certificates" mean the
Certificates  designated  as "Class  A-1A,"  "Class  A-1B," "Class A-1C," "Class
A-2," "Class IO-1,"  "Class  IO-2",  "Class B," "Class C," "Class D," "Class E,"
"Class F," "Class G," "Class H," "Class J," "Class R-I," "Class R-II" and "Class
R-III," respectively,  on the faces thereof, in substantially the forms attached
hereto as Exhibits A-1 through A-17 hereof.

     "Class A  Certificates"  means  the Class  A-1A  Certificates,  Class  A-1B
Certificates, Class A-1C Certificates and Class A-2 Certificates, collectively.

     "Class A-2 Cross-Over Date" means the first  Distribution  Date, if any, on
which either (i) a  distribution  of principal  from the Principal  Distribution
Amount for Loan Group 1 for such Distribution Date is made to the Holders of the
Class A-2 Certificates  pursuant to subclause  (ii)(A) of the first paragraph of
Section  6.4(a)  or (ii) a  reduction  is made in the  Uncertificated  Principal
Balance of REMIC II Regular  Interest  LG2  pursuant to the first  paragraph  of
Section 6.5(b).

     "Class Interest  Shortfall"  means,  with respect to any Class of REMIC III
Regular  Certificates and any Distribution Date (except the initial Distribution
Date,  with respect to which the Class  Interest  Shortfall  for each such Class
will equal zero),  the sum of (a) the excess,  if any, of (i) all  Distributable
Certificate   Interest  in  respect  of  such  Class  of  Certificates  for  the
immediately  preceding   Distribution  Date,  over  (ii)  all  distributions  of
Distributable   Certificate   Interest  made  with  respect  to  such  Class  of
Certificates on the immediately preceding Distribution

                                      -11-

<PAGE>



Date  pursuant to Section  6.4, and (b), to the extent  permitted by  applicable
law, other than in the case of the Interest Only Certificates,  interest for the
related Interest Accrual Period accrued at the applicable  Pass-Through  Rate on
the amount of any such excess described in the immediately preceding clause (a).
With  respect to any Class of REMIC III  Regular  Certificates  (other  than the
Interest  Only  Certificates),  the  interest  referred  to in clause (b) of the
preceding  sentence  shall accrue on the basis of a 360-day year  consisting  of
twelve  30-day  months  (or, in the case of the Class A-2  Certificates,  on the
basis of a 360-day year and the actual number of days elapsed in the  applicable
Interest Accrual Period).

     "Class IO  Certificates"  means the Class IO-1  Certificates  and the Class
IO-2 Certificates, collectively.

     "Class  IO-1  Share"  means:  (1) when used to  describe  a portion  of the
Uncertificated  Accrued  Interest in respect of either REMIC II Regular Interest
LG1 or REMIC II Regular  Interest LG2 for any  Distribution  Date,  that portion
thereof equal to one month's interest (calculated on the basis of a 360-day year
consisting of twelve 30-day months) on the  Uncertificated  Principal Balance of
such REMIC II Regular Interest  immediately prior to such Distribution Date at a
per annum rate equal to, in the case of each Distribution Date, what will be the
Pass-Through Rate for the Class IO-1  Certificates for such  Distribution  Date;
and (2) when used to  describe  a portion  of the  Uncertificated  Distributable
Interest in respect of either REMIC II Regular  Interest LG1 or REMIC II Regular
Interest LG2 for any  Distribution  Date, that portion thereof equal to: (a) the
Class IO-1 Share of the Uncertificated Accrued Interest in respect of such REMIC
II Regular Interest for such Distribution  Date; reduced (to not less than zero)
by (b) the product of the Net Aggregate  Prepayment Interest Shortfall,  if any,
for such  Distribution  Date,  multiplied by a fraction,  the numerator of which
will  equal the Class  IO-1  Share of the  Uncertificated  Accrued  Interest  in
respect of such REMIC II Regular  Interest for such  Distribution  Date, and the
denominator of which will equal the aggregate Uncertificated Accrued Interest in
respect of all the REMIC II Regular  Interests for such  Distribution  Date; and
increased by (c), in the case of any Distribution Date subsequent to the initial
Distribution  Date,  the  excess,  if any,  of (i) the Class  IO-1  Share of the
Uncertificated  Distributable  Interest  in  respect  of such  REMIC II  Regular
Interest for the prior  Distribution  Date,  over (ii) 1,000 times the aggregate
distributions  of interest made in respect of such REMIC II Regular  Interest on
the prior  Distribution  Date  pursuant to clause (i) of the first  paragraph of
Section 6.3.

     "Class Notional  Amount" means the aggregate  notional  principal amount on
which any Class of Interest Only Certificates accrues interest from time to time
which,  as of any date of  determination,  is equal  to:  (i) in the case of the
Class IO-1  Certificates,  the then  aggregate of the  Uncertificated  Principal
Balances of REMIC II Regular Interest LG1 and REMIC II Regular Interest LG2; and
(ii)  in the  case of the  Class  IO-2  Certificates,  the  then  Uncertificated
Notional Amount of REMIC II Regular Interest IO-2.

     "Class Principal Balance" means the aggregate principal amount of any Class
of Principal Balance  Certificates  outstanding as of any date of determination.
On each  Distribution  Date,  the Class  Principal  Balance of each Class of the
Principal  Balance   Certificates   shall  be  reduced  by  the  amount  of  any
distributions  of principal made thereon on such  Distribution  Date pursuant to
Section 6.4 and, if and to the extent  appropriate,  shall be further reduced on
such

                                      -12-

<PAGE>



Distribution Date as provided in Section 6.5.

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

     "Closing Date" means March 26, 1997.

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

     "Collection Account" has the meaning set forth in Section 5.1(a).

     "Collection  Period"  means,  with respect to any  Distribution  Date,  the
period beginning on the day after the Determination  Date in the month preceding
the month of such Distribution  Date (or, in the case of the first  Distribution
Date, on the day after the Cut-off Date) and ending on the Determination Date in
the month in which the Distribution Date occurs.

     "Compensating  Interest  Payments" means,  with respect to any Distribution
Date,  any  payments  required  to be made by the Master  Servicer  pursuant  to
Section 8.21(d) to cover  Prepayment  Interest  Shortfalls or Section 8.21(c) to
cover Balloon Payment Interest Shortfalls.

     "Condemnation Proceeds" means any awards resulting from the full or partial
condemnation  or any eminent  domain  proceeding or any conveyance in lieu or in
anticipation  thereof with respect to a Mortgaged Property or REO Property by or
to any governmental or quasi-governmental authority.

     "ContiTrade" means ContiTrade Services L.L.C. or its successor in interest.

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

     "Conti  Guarantor"  means  ContiFinancial  Corporation  or its successor in
interest.

     "Conti Guaranty  Agreement" means the Guaranty  Agreement dated as of March
20, 1997,  from the Conti  Guarantor in favor of the Depositor and certain other
specified beneficiaries.

     "Controlling  Class" means the most subordinate  Class of Principal Balance
Certificates  outstanding  at any time of  determination  (or, if the then Class
Principal  Balance of such Class of Certificates is less than 25% of the initial
Class  Principal  Balance  thereof and there is a more senior Class of Principal
Balance  Certificates  then  outstanding,  the next  most  subordinate  Class of
Principal  Balance  Certificates).  For purposes of determining  the Controlling
Class,  the  Class  A  Certificates  will  be  treated  as  a  single  Class  of
Certificates,  the Subordinate  Certificates  will be subordinate to the Class A
Certificates, and each Class of Subordinate

                                      -13-

<PAGE>



Certificates   will  be   subordinate   to  each  other  Class  of   Subordinate
Certificates,  if any, with an earlier alphabetical Class designation. As of the
Closing Date, the Controlling Class will be the Class J Certificates.

     "Controlling  Person" means,  with respect to any Person,  any other Person
that constitutes a "controlling  person" within the meaning of Section 15 of the
Securities Act.

     "Corporate  Trust  Office"  means,  with  respect  to the  presentment  and
surrender of Certificates for the final distribution  thereon or the presentment
and surrender of  Certificates  for any other purpose,  the principal  corporate
trust  office of the  Trustee or the New York  Presenting  Office (if any).  The
principal  corporate  trust  office of the Trustee is  presently  located at 135
South  LaSalle  Street,   Suite  1740,   Chicago,   IL  60674-4107,   Attention:
Asset-Backed  Securities Trust Services Group--Morgan Stanley Series 1997-C1, or
at such other address as the Trustee may  designate  from time to time by notice
to the  Certificateholders,  the Depositor,  the Master Servicer and the Special
Servicer.

     "Corrected Mortgage Loan" means any Mortgage Loan that had been a Specially
Serviced  Mortgage Loan, has ceased to be such in accordance with the definition
of  "Specially  Serviced  Mortgage  Loan" (other than by reason of a Liquidation
Event occurring in respect of such Mortgage Loan or a related Mortgaged Property
becoming  an REO  Property)  and is not the  subject  of an  existing  Servicing
Transfer Event.

     "CPR" means an assumed  constant  rate of  prepayment  each month (which is
quoted on a per annum basis) relative to the then outstanding  principal balance
of a pool of mortgage loans for the life of such mortgage loans.

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

     "Current Principal  Distribution  Amount" means with respect to either Loan
Group for any Distribution Date, an amount equal to the aggregate of:

          (a) the principal portions of all Monthly Payments (other than Balloon
     Payments) and any Assumed  Monthly  Payments due or deemed due, as the case
     may be, in respect of the Mortgage Loans,  including without limitation any
     REO  Mortgage  Loans,  in such Loan  Group for their  respective  Due Dates
     occurring during the related Collection Period; and

          (b)  that  portion  of  all  payments  (including  without  limitation
     Principal   Prepayments  and  Balloon  Payments),   Liquidation   Proceeds,
     Condemnation Proceeds, Insurance Proceeds, Repurchase Proceeds, payments of
     Substitution  Shortfall Amounts, REO Income and other collections that were
     received  on or  in  respect  of  the  Mortgage  Loans  (including  without
     limitation any REO Mortgage Loans) in such Loan Group (or received on or in
     respect of any related REO Properties) during the related Collection Period
     and were  identified and applied by the Master  Servicer in accordance with
     Section 1.2 as payments or other  recoveries  of principal of such Mortgage
     Loans,  in each case net of any portion of such amounts that represents (i)
     a payment or other recovery of the principal portion of any Monthly Payment
     (other than a Balloon Payment)

                                      -14-

<PAGE>



     due, or of the principal portion of any Assumed Monthly Payment deemed due,
     in respect of any such  Mortgage  Loan on a Due Date during or prior to the
     related  Collection  Period and not previously paid or recovered or (ii) an
     early  payment  (other than in the form of a Principal  Prepayment)  of the
     principal  portion  of any  Monthly  Payment  due in  respect  of any  such
     Mortgage Loan on a Due Date subsequent to the end of the related Collection
     Period.

     "Custodian" means the Trustee or any Person who is appointed by the Trustee
at any time as custodian pursuant to Section 7.9(h) and who is unaffiliated with
the Depositor and each Seller. 

     "Cut-off Date" means March 1, 1997.

     "Cut-off Date Principal  Balance" means,  with respect to any Mortgage Loan
included in the Trust Fund as of the Closing Date, the unpaid principal  balance
of such  Mortgage  Loan as of the  Cut-off  Date,  reduced  by all  payments  of
principal due on or before the Cut-off Date, whether or not paid.

     "DCR" means Duff and Phelps Credit Rating Co. or its successor in interest.

     "Debt Service Coverage Ratio" means,  with respect to any Mortgage Loan (or
group of Cross-Collateralized Mortgage Loans) for any specified period, the debt
service coverage ratio calculated in accordance with Exhibit G.

     "Debt Service  Reduction  Amount" means,  with respect to any Mortgage Loan
for any Due Date,  the amount of the  reduction of the Monthly  Payment for such
Due Date with respect to such Mortgage Loan as a result of any proceeding  under
bankruptcy  law or any similar  proceeding  (other  than a  Deficient  Valuation
Amount); provided,  however, that in the case of an amount that is deferred, but
not  forgiven,  such  reduction  shall not  constitute a Debt Service  Reduction
Amount.

     "Defaulted  Mortgage  Loan" means a Mortgage  Loan that is at least 60 days
delinquent in respect of any Monthly Payment (such  delinquency to be determined
without giving effect to any grace period  permitted by the related  Mortgage or
Mortgage Note) and that has or, in the good faith and reasonable judgment of the
Special Servicer, will become the subject of foreclosure or similar proceedings.

     "Default  Interest"  means,  with respect to any Mortgage  Loan  (including
without limitation an REO Mortgage Loan), any amounts collected  thereon,  other
than Late Fees and Prepayment  Premiums,  that represent  additional interest in
excess of interest on the principal balance of such Mortgage Loan accrued at the
related Mortgage Rate.

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

                                      -15-

<PAGE>



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

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

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

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

     "Depository" has the meaning set forth in Section 3.6(a).

     "Depository  Agreement" means the Letter of Representations dated March 26,
1997, by and among the Depositor, the Trustee and the Depository.

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

     "Directly Operate" means, with respect to any REO Property,  the furnishing
or rendering of services to the tenants thereof,  the management or operation of
such REO  Property,  the  holding  of such REO  Property  primarily  for sale to
customers,  the performance of any construction  work thereon or any use of such
REO Property in a trade or business  conducted by the Trust,  in each case other
than through an Independent Contractor;  provided, however, that the Trustee (or
the  Special  Servicer  on behalf of the  Trustee)  shall not be  considered  to
Directly  Operate an REO  Property  solely  because  the Trustee (or the Special
Servicer on behalf of the Trustee)  establishes  rental terms,  chooses tenants,
enters into or renews leases, deals with taxes and insurance, or makes decisions
as to repairs,  tenant improvements or capital expenditures with respect to such
REO Property or undertakes any ministerial action incidental thereto.

     "Discount Rate" has the meaning set forth in Section 6.4(b).

     "Disqualified  Organization"  means any of (i) the United States, any State
or any political subdivision thereof, or any agency or instrumentality of any of
the foregoing  (other than an  instrumentality  which is a corporation if all of
its activities are subject to tax and, except for FHLMC, a majority of its board
of  directors  is not selected by any such  governmental  unit),  (ii) a foreign
government,  international  organization  or any  agency or  instrumentality  of
either  of  the  foregoing,  (iii)  an  organization  (except  certain  farmers'
cooperatives  described  in Section  521 of the Code)  which is exempt  from tax
imposed by Chapter 1 of the Code (unless such organization is subject to the tax
imposed by Section 511 of the Code on unrelated business taxable income),

                                      -16-

<PAGE>



(iv) rural electric and telephone  cooperatives described in Section 1381 of the
Code and (v) any other Person so designated by the Trustee based upon an Opinion
of Counsel that the holding of an ownership  interest in a Residual  Certificate
by such  Person  may cause  any of the  REMIC  Pools,  or any  Person  having an
Ownership  Interest in any Class of  Certificates,  other than such  Person,  to
incur a liability  for any  federal  tax  imposed  under the Code that would not
otherwise be imposed but for the transfer of an ownership interest in a Residual
Certificate   to  such  Person.   The  terms   "United   States,"   "State"  and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code or successor provisions.

     "Distributable  Certificate  Interest" means,  with respect to any Class of
REMIC  III  Regular   Certificates  for  any  Distribution   Date,  the  Accrued
Certificate  Interest  in  respect  of  such  Class  of  Certificates  for  such
Distribution Date,  reduced (to not less than zero) by that portion,  if any, of
the Net Aggregate  Prepayment Interest Shortfall,  if any, for such Distribution
Date allocated to such Class of Certificates  as set forth below,  and increased
by any Class  Interest  Shortfall in respect of such Class of  Certificates  for
such Distribution Date. The Net Aggregate Prepayment Interest Shortfall, if any,
for each  Distribution  Date shall be allocated on such  Distribution Date among
the  respective  Classes  of  REMIC  III  Regular  Certificates,  pro  rata,  in
accordance with the respective amounts of Accrued Certificate  Interest for such
Classes of Certificates for such Distribution Date.

     "Distribution Account" has the meaning set forth in of Section 5.3.

     "Distribution  Date"  means the 15th day of each month or, if any such 15th
day is not a Business  Day, the next  succeeding  Business  Day,  commencing  in
April, 1997.

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

     "Due Date" means:  (i) with respect to any Mortgage Loan (other than an REO
Mortgage  Loan) on or prior to its Maturity Date, the day of the month set forth
in the related  Mortgage Note on which each Monthly Payment thereon is scheduled
to be first due;  (ii) with respect to any Balloon  Mortgage Loan (other than an
REO Mortgage  Loan) after the Maturity Date  therefor,  the day of the month set
forth in the related Mortgage Note on which each Monthly Payment (other than, to
the extent  different,  the  Balloon  Payment)  on such  Mortgage  Loan had been
scheduled to be first due; and (iii) with respect to any REO Mortgage  Loan, the
day of the month set forth in the related  Mortgage  Note on which each  Monthly
Payment on such  Mortgage  Loan prior to its becoming an REO  Mortgage  Loan had
been scheduled to be first due.

     "Effective  Class Notional  Amount"  means,  with respect to the Class IO-1
Certificates,  an aggregate  notional amount that is equal to (i) as of any date
of determination  that coincides with or precedes the Class A-2 Cross-Over Date,
the then Uncertificated  Principal Balance of REMIC II Regular Interest LG1, and
(ii) as of any  date  of  determination  that is  subsequent  to the  Class  A-2
Cross-Over  Date,  the  then  actual  Class  Notional  Amount  of such  Class of
Certificates.

     "Effective Certificate Notional Amount" means, with respect to any Class IO
Certificate as of any date of  determination,  the product of (i) the Percentage
Interest evidenced

                                      -17-

<PAGE>



by such Certificate, multiplied by (ii) the then Effective Class Notional Amount
of the Class IO Certificates.

     "Effective  Pass-Through  Rate"  means,  with  respect  to the  Class  IO-1
Certificates,  (a) with respect to any Distribution  Date that coincides with or
precedes the Class A-2 Cross-Over Date, a rate per annum equal to the excess, if
any, of (i) the REMIC II Remittance Rate applicable to REMIC II Regular Interest
LG1 for such Distribution Date, over (ii) the weighted average of the respective
REMIC II Remittance Rates applicable to REMIC II Regular Interest A-1A, REMIC II
Regular Interest A-1B, REMIC II Regular Interest A-1C, REMIC II Regular Interest
B, REMIC II Regular  Interest  C, REMIC II Regular  Interest D, REMIC II Regular
Interest E, REMIC II Regular  Interest F, REMIC II Regular  Interest G, REMIC II
Regular  Interest H and REMIC II Regular Interest J for such  Distribution  Date
(weighted on the basis of the respective  Uncertificated  Principal  Balances of
such REMIC II Regular Interests  immediately  prior to such Distribution  Date),
and (b) with respect to any  Distribution  Date that is  subsequent to the Class
A-2 Cross-Over  Date, a rate per annum that is equal to the actual  Pass-Through
Rate with respect to the Class IO-1 Certificates for such Distribution Date.


     "Eligible  Account"  means (i) an account  or  accounts  maintained  with a
depository   institution  or  trust  company  whose  long-term   unsecured  debt
obligations  are  rated  at least  "A" by DCR and  "Aa3" by  Moody's  and  whose
short-term  unsecured debt  obligations  are rated "D-1" by DCR and "Prime-1" by
Moody's at the time of any deposit therein (or if such depository institution or
trust company is not rated by DCR, the  equivalent  ratings  assigned by Moody's
and at least one  other  nationally  recognized  statistical  rating  agencies),
provided  that funds held in any account that  constitutes  an Eligible  Account
solely  pursuant  to this  clause (i) shall,  if the  long-term  unsecured  debt
obligations of the depository  cease to satisfy the ratings  criteria  described
above,  be  moved  within  30 days  of  such  failure  to a new  account  with a
depository  whose  long-term  unsecured  debt  obligations  satisfy such ratings
criteria or to an account described in the immediately  following clause (ii) or
clause (iii); or (ii) a segregated trust account or accounts maintained with the
corporate  trust  department  of  a  federally  or  state  chartered  depository
institution or trust company acting in its fiduciary capacity,  which may be the
Trustee,  provided that any such institution is subject to regulations regarding
fiduciary funds on deposit  substantially  similar to 12 C.F.R. Section 9.10(b);
or (iii) any other  account  acceptable  to the Rating  Agencies  as an Eligible
Account (as  evidenced by written  confirmation  from each Rating  Agency to the
effect  that  the  use of such  account  will  not  result  in a  qualification,
downgrading  or  withdrawal  of  the  rating  then  assigned  to  any  Class  of
Certificates by either Rating Agency). Eligible Accounts may bear interest.

     "Eligible  Investments" means any one or more of the following  obligations
or securities:

          (i) direct  obligations  of, and  obligations  fully  guaranteed as to
     timely  payment of principal and interest by, the United States of America,
     FNMA,  FHLMC or any  agency  or  instrumentality  of the  United  States of
     America the obligations of which are backed by the full faith and credit of
     the United States of America; provided that any obligation of, or guarantee
     by, FNMA or FHLMC,  other than an unsecured  senior debt obligation of FNMA
     or FHLMC, shall

                                      -18-

<PAGE>



     be an Eligible  Investment  only if Rating Agency  Confirmation is obtained
     with respect to such investment;

          (ii)  demand and time  deposits  in,  certificates  of deposit  of, or
     bankers' acceptances issued by, any depository institution or trust company
     (including the Trustee, the Fiscal Agent, the Master Servicer,  the Special
     Servicer or any Affiliate of the Master Servicer, the Special Servicer, the
     Fiscal  Agent  or  the  Trustee,   acting  in  its   commercial   capacity)
     incorporated or organized under the laws of the United States of America or
     any State thereof and subject to supervision  and examination by federal or
     state  banking  authorities,  so  long as the  commercial  paper  or  other
     short-term debt obligations of such depository institution or trust company
     are  rated  "D-1+"  by DCR and  "Prime-1"  by  Moody's  and  the  long-term
     unsecured debt obligations of such depository  institution or trust company
     have been  assigned a rating by Moody's  at least  equal to the  applicable
     Minimum Maturity-Based Rating or, alternatively,  so long as the ratings on
     such obligations are otherwise acceptable to the Rating Agencies;

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

          (iv)  securities  (other  than  stripped  bonds or  stripped  coupons)
     bearing   interest  or  sold  at  a  discount  issued  by  any  corporation
     incorporated  under the laws of the  United  States of America or any state
     thereof,  which  securities  are rated  "AAA" by DCR and "Aaa" by  Moody's,
     unless otherwise  specified in writing by the Rating Agency;  provided that
     securities  issued  by any  particular  corporation  will  not be  Eligible
     Investments  to the  extent  that  investment  therein  will cause the then
     outstanding  principal amount of securities  issued by such corporation and
     held in the  Collection  Account to exceed 10% of the sum of the  aggregate
     Certificate Principal Balance of the Principal Balance Certificates and the
     aggregate  principal  amount of all Eligible  Investments in the Collection
     Account;

          (v) commercial  paper  (including both  non-interest-bearing  discount
     obligations and interest-bearing  obligations (A) payable on demand or on a
     specified date not more than one year after the date of issuance  thereof),
     rated "D-1+" by DCR and  "Prime-1" by Moody's and issued by an entity whose
     long-term  unsecured  debt has been  assigned  a rating by Moody's at least
     equal to the applicable Minimum  Maturity-Based  Rating or,  alternatively,
     (B) with respect to which Rating Agency Confirmation has been obtained;

          (vi) units of investment funds (including money market funds) rated in
     the highest applicable long-term rating category by DCR and Moody's;

          (vii) guaranteed  reinvestment  agreements maturing within 365 days or
     less  issued by any bank,  insurance  company  or other  corporation  whose
     long-term  unsecured  debt  rating is not less than  "Aaa" or "AAA" (or its
     equivalent rating) by Moody's and DCR (if rated by DCR

                                      -19-

<PAGE>



     or, if not rated by DCR,  by  Moody's  and  another  nationally  recognized
     statistical rating organization);

          (viii) any money market funds rated "Aaa" or "AAA" (or its  equivalent
     rating)  by  Moody's  and DCR (if rated by DCR or, if not rated by DCR,  by
     Moody's and another nationally recognized statistical rating organization),
     and  any  other  demand,   money-market  or  time  deposit,  or  any  other
     obligation,  security or  investment,  with respect to which Rating  Agency
     Confirmation has been obtained; and

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

provided (A) such investment is held for a temporary  period pursuant to Section
1.860G-2(g)(1)  of the Treasury  Regulations,  (B) such investment is payable by
the  obligor  in U.S.  dollars,  and (C)  that no such  instrument  shall  be an
Eligible  Investment  (1) if such  instrument  evidences  either  (a) a right to
receive only interest  payments or only  principal  payments with respect to the
obligations  underlying such instrument or (b) a right to receive both principal
and interest  payments derived from  obligations  underlying such instrument and
the principal and interest  payments with respect to such  instrument  provide a
yield to maturity  of greater  than 120% of the yield to maturity at par of such
underlying  obligations,  or (2) if it may be  redeemed  at a  price  below  the
purchase  price;  and  provided,  further,  that  interest on any variable  rate
instrument  shall be tied to a single  interest  rate index plus a single  fixed
spread (if any) and move proportionally with that index; and provided,  further,
that no amount  beneficially  owned by any REMIC  Pool  (including  any  amounts
collected  by the  Master  Servicer  but not  yet  deposited  in the  Collection
Account) may be invested in investments  treated as equity interests for Federal
income tax purposes, unless the Master Servicer and the Trustee shall receive an
Opinion of Counsel to the effect that such investment will not adversely  affect
the status of such REMIC Pool as a REMIC under the Code or result in  imposition
of a tax on any such REMIC Pool. No Eligible Investments shall be purchased at a
price in  excess  of par.  For the  purpose  of this  definition,  (x)  units of
investment funds (including money market funds) shall be deemed to mature daily,
and (y) the "Minimum Maturity-Based Rating" means: (i) if the subject investment
matures within one month, "A2"; (ii) if the subject investment matures more than
one month later but within three months,  "A1"; (iii) if the subject  investment
matures more than three months later but within six months,  "Aa3";  and (iv) if
the subject investment matures more than six months later, "Aaa".

     "Emergency  Advance"  means any Servicing  Advance that must be made within
five  Business  Days by the  Special  Servicer  in order to avoid  any  material
penalty, any material harm to a Mortgaged Property or any other material adverse
consequence to the Trust.

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

                                      -20-

<PAGE>




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

     "Equivalent  Actual/360 Rate" means,  when used with respect to the REMIC I
Remittance  Rate  applicable  to any  30/360  REMIC I Regular  Interest  for any
Distribution  Date,  the per annum rate at which  interest  would have to accrue
during the applicable  Interest Accrual Period on the  Uncertificated  Principal
Balance of such REMIC I Regular Interest  outstanding  immediately prior to such
Distribution Date,  assuming such accrual of interest were to occur on the basis
of a 360-day year and the actual  number of days elapsed  during the  applicable
Interest Accrual Period, in order to produce the actual  Uncertificated  Accrued
Interest in respect of such REMIC I Regular Interest for such Distribution Date.

     "Equivalent  30/360 Rate" means: (i) when used with respect to the REMIC II
Remittance Rate applicable to REMIC II Regular  Interest LG2 or REMIC II Regular
Interest A-2 for any  Distribution  Date,  the per annum rate at which  interest
would  have to accrue  during  the  applicable  Interest  Accrual  Period on the
Uncertificated  Principal Balance of such REMIC II Regular Interest  outstanding
immediately prior to such Distribution  Date,  assuming such accrual of interest
were to occur on the basis of a 360-day year consisting of twelve 30-day months,
in order to produce  the actual  Uncertificated  Accrued  Interest in respect of
such REMIC II Regular  Interest for such  Distribution  Date; and (ii) when used
with respect to the REMIC I Remittance Rate applicable to any Non-30/360 REMIC I
Regular Interest for any Distribution Date, the per annum rate at which interest
would  have to accrue  during  the  applicable  Interest  Accrual  Period on the
Uncertificated  Principal  Balance of such REMIC I Regular Interest  outstanding
immediately prior to such Distribution  Date,  assuming such accrual of interest
were to occur on the basis of a 360-day year consisting of twelve 30-day months,
in order to produce  the actual  Uncertificated  Accrued  Interest in respect of
such REMIC I Regular Interest for such Distribution Date.

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

     "Escrow  Payment" means any payment  received by the Master Servicer or the
Special  Servicer for the account of any  Mortgagor for  application  toward the
payment of real estate taxes, assessments,  insurance premiums, ground rents (if
applicable) and similar items in respect of the related Mortgaged Property.

     "Event of  Default"  means one or more of the events  described  in Section
9.1(a).

                                      -21-

<PAGE>



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

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

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

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

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

     "Final Rated  Distribution  Date" means the  Distribution  Date in February
2020.

     "Final  Recovery  Determination"  means  a  determination  by  the  Special
Servicer with respect to any defaulted Mortgage Loan or REO Property (other than
a Mortgage  Loan or REO  Property,  as the case may be,  that was  purchased  or
replaced by a Seller pursuant to Section 6 of the related Mortgage Loan Purchase
Agreement,  by an Additional Warranting Party pursuant to the related Additional
Warranty  Agreement,  by the Conti  Guarantor  pursuant  to the  Conti  Guaranty
Agreement,  by the Majority  Certificateholder  of the  Controlling  Class,  the
Master Servicer or the Special Servicer  pursuant to Section 8.31(a),  or by any
party  entitled  to effect an  optional  termination  of the Trust  pursuant  to
Section 10.1) that,  in the  reasonable  and good faith  judgment of the Special
Servicer,  there has been a recovery  of all  Insurance  Proceeds,  Condemnation
Proceeds,  Liquidation  Proceeds,  and other payments or recoveries that, in the
Special Servicer's reasonable and good faith judgment,  exercised without regard
to any  obligation  of the  Master  Servicer  or the  Special  Servicer  to make
payments  from its own  funds  pursuant  to  Section  8.5,  will  ultimately  be
recoverable.

     "Fiscal Agent" means ABN AMRO Bank N.V., a banking  organization  organized
under the laws of the Netherlands,  its successor in interest,  or any successor
Fiscal Agent appointed as herein provided.

     "Fiscal Agent Termination Event" has the meaning set forth in Section 4.6.

     "Fixed Rate  Mortgage  Loan" means a Mortgage  Loan as to which the related
Mortgage Note provides, as of the Closing Date, for a Mortgage Rate that remains
fixed  through the  remaining  term  thereof  (or, in two cases,  provides for a
one-time  adjustment  upward  on a  predetermined  date  by a  fixed  number  of
percentage points).

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

     "Global Certificate" has the meaning set forth in Section 3.6.

     "GMACCM"  means GMAC  Commercial  Mortgage  Corporation or its successor in
interest.

                                      -22-

<PAGE>



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

     "Gross  Margin"  means with respect to each  Adjustable  Rate Mortgage Loan
(including  without  limitation  any such  Mortgage Loan that is an REO Mortgage
Loan),  the fixed number of  percentage  points set forth in the  Mortgage  Loan
Schedule  that is added to the  applicable  value of the  related  Index on each
Interest  Rate  Adjustment  Date in  accordance  with the  terms of the  related
Mortgage  Note to  determine,  subject to any  applicable  periodic and lifetime
limitations on adjustments thereto, the related Mortgage Rate.

     "Ground Lease" means the ground lease pursuant to which any Mortgagor holds
a leasehold interest in the related Mortgaged Property.

     "Group 1 Certificates"  means,  collectively,  the Class IO-1,  Class A-1A,
Class A-1B,  Class  A-1C,  Class B, Class C, Class D, Class E, Class F, Class G,
Class H and Class J Certificates.

     "Group 2 Certificates"  means,  collectively,  the Class IO-2 and Class A-2
Certificates.

     "Group 1 Loan" means any Mortgage Loan  (including  without  limitation any
REO Mortgage Loan) in Loan Group 1.

     "Group 2 Loan" means any Mortgage Loan  (including  without  limitation any
REO Mortgage Loan) in Loan Group 2.

     "Hazardous  Materials" means any dangerous,  toxic or hazardous pollutants,
chemicals,  wastes,  or  substances,  including,  without  limitation,  those so
identified pursuant to CERCLA or any other federal, state or local environmental
related laws and regulations,  and specifically  including,  without limitation,
asbestos and asbestos-containing materials,  polychlorinated biphenyls ("PCBs"),
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"  means the Person in whose name a Certificate is registered on the
Certificate Register except that, solely for the purposes of giving any consent,
approval or waiver pursuant to this Agreement, any Certificate registered in the
name  of the  Master  Servicer,  the  Special  Servicer,  the  Depositor  or any
Affiliate of any of them 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,  approval or waiver has been obtained,  except as otherwise provided in
Sections  8.32,  9.4 and 13.3. The Trustee shall be entitled to request and rely
upon a certificate of the Master Servicer, the Special Servicer or the Depositor
in  determining  whether a Certificate is registered in the name of an Affiliate
of such Person. All references herein to "Holders" or "Certificateholders" shall
reflect the rights of Certificate Owners as they may indirectly exercise

                                      -23-

<PAGE>



such  rights  through  the  Clearing  Agency  and its  Participants,  except  as
otherwise specified herein; provided,  however, that the parties hereto shall be
required to  recognize as a "Holder" or  "Certificateholder"  only the Person in
whose name a Certificate is registered in the Certificate Register.


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

     "Independent  Contractor"  means any Person  that would be an  "independent
contractor"  with respect to REMIC I within the meaning of Section  856(d)(3) of
the  Code if  REMIC I were a real  estate  investment  trust  (except  that  the
ownership  test set forth in that section  shall be  considered to be met by any
Person  that owns,  directly or  indirectly,  35 percent or more of any Class of
Certificates,  or such other  interest  in any Class of  Certificates  as is set
forth in an Opinion of  Counsel,  which shall be at no expense to the Trustee or
the Trust,  delivered  to the  Trustee),  so long as REMIC I does not receive or
derive any income from such Person and provided  that the  relationship  between
such Person and REMIC I is at arm's  length,  all within the meaning of Treasury
Regulation  Section  1.856-4(b)(5),  or any other  Person  upon  receipt  by the
Trustee of an Opinion of Counsel, which shall be at no expense to the Trustee or
the  Trust,  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,  or cause any  income  realized  in
respect of such REO Property to fail to qualify as Rents from Real Property.

     "Index" means with respect to each Adjustable Rate Mortgage Loan (including
without  limitation  any such Mortgage Loan that is an REO Mortgage  Loan),  for
each Interest  Rate  Adjustment  Date,  the base index used to determine the new
Mortgage Rate in effect  thereon as specified in the related  Mortgage  Note. If
the Index currently in effect for any Adjustable Rate Mortgage Loan ceases to be
available,  the Master Servicer shall,  subject to Section 8.21 and the terms of
the related Mortgage Note, select a comparable alternative index.

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

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

     "Initial Loan Group 1 Balance"  means the aggregate  Cut-off Date Principal
Balance of Loan Group 1.

                                      -24-

<PAGE>



     "Initial Loan Group 2 Balance"  means the aggregate  Cut-off Date Principal
Balance of Loan Group 2.

     "Initial Pool Balance" means the aggregate  Cut-off Date Principal  Balance
of the Mortgage Pool.

     "Institutional  Accredited  Investor"  means  an  institutional  accredited
investor within the meaning of Rule  501(a)(1),  (2), (3) or (7) of Regulation D
of the Securities Act.

     "Insurance  Policy"  means any hazard  insurance  policy,  flood  insurance
policy or title  insurance  policy  relating to any  Mortgage  Loan or Mortgaged
Property or REO Property in effect as of the Closing Date or  thereafter  during
the term of this Agreement.

     "Insurance  Proceeds" means amounts paid by the insurer under any Insurance
Policy.

     "Interest  Accrual  Period"  means  with  respect  to any  REMIC I  Regular
Interest,  any REMIC II  Regular  Interest  or any  Class of REMIC  III  Regular
Certificates for any Distribution Date, the calendar month immediately preceding
the month in which such Distribution Date occurs.

     "Interest Only Certificates" means, collectively,  the Class IO-1 and Class
IO-2 Certificates.

     "Interest Rate Adjustment Date" means, with respect to each Adjustable Rate
Mortgage Loan  (including  without  limitation any such Mortgage Loan that is an
REO Mortgage  Loan),  any date on which the related  Mortgage Rate is subject to
adjustment pursuant to the terms of the related Mortgage Note.

     "Interested  Person"  means,  as of any date of  determination,  the Master
Servicer,  the Special  Servicer,  the  Depositor,  the Operating  Adviser,  any
Certificateholder,  or any Person known to a Responsible  Officer of the Trustee
to be an Affiliate of any of them.

     "Issue Price" means, with respect to each Class of Certificates, the "issue
price" as defined in the REMIC Provisions.

     "Late  Collections"  means with  respect to any  Mortgage  Loan  (including
without  limitation any REO Mortgage Loan),  all amounts received thereon during
any Collection Period,  whether as payments,  Insurance  Proceeds,  Condemnation
Proceeds,  Liquidation Proceeds,  Repurchase Proceeds,  payments of Substitution
Shortfall Amounts, or otherwise, which represent late payments or collections of
the  principal  and/or  interest  portions of Monthly  Payments  (other than the
Balloon  Payments)  and/or Assumed Monthly Payments due or deemed due in respect
of such  Mortgage  Loan  (without  regard to any  acceleration  of  amounts  due
thereunder by reason of default) on a Due Date in a previous  Collection  Period
and not previously recovered; provided that "Late Collections" shall in no event
include Penalty Charges.


                                      -25-

<PAGE>



     "Late Fee" shall mean a fee paid or payable, as the context may require, by
a Mortgagor as provided in the related  Mortgage  Note or Mortgage in connection
with a late payment made on the related Mortgage Loan by such Mortgagor.

     "LIBOR" means, with respect to each  Distribution  Date, the rate per annum
determined as set forth in Section 1.3.

     "LIBOR  Business Day" means any day on which banks in both London,  England
and New York, New York are open for business.

     "LIBOR  Determination  Date" means,  with respect to any Distribution  Date
subsequent to the initial Distribution Date, the second LIBOR Business Day prior
to the related Interest Accrual Period.
 
     "Liquidation  Event" means with respect to any Mortgage Loan (other than an
REO Mortgage Loan), any of the following events:  (i) such Mortgage Loan is paid
in full;  (ii) a Final  Recovery  Determination  is made  with  respect  to such
Mortgage  Loan;  (iii) such Mortgage Loan is repurchased or replaced by a Seller
pursuant to Section 6 of the related  Mortgage  Loan Purchase  Agreement,  by an
Additional   Warranting  Party  pursuant  to  the  related  Additional  Warranty
Agreement or by the Conti  Guarantor  pursuant to the Conti Guaranty  Agreement;
(iv) such  Mortgage Loan is purchased by the Majority  Certificateholder  of the
Controlling Class, the Master Servicer or the Special Servicer,  or is otherwise
sold,  pursuant to Section  8.31;  or (v) such Mortgage Loan is purchased by any
Person  entitled  to effect an  optional  termination  of the Trust  pursuant to
Section  10.1.  With respect to any REO  Property  (and the related REO Mortgage
Loan), any of the following events:  (i) a Final Recovery  Determination is made
with respect to such REO  Property;  (ii) such REO Property is sold  pursuant to
Section 8.31; or (iii) such REO Property is purchased by any Person  entitled to
effect an optional termination of the Trust pursuant to Section 10.1.

     "Liquidation  Expenses" means all customary,  reasonable and necessary "out
of pocket"  costs and  expenses  incurred  on behalf of the Trust by the Special
Servicer in connection with the liquidation of any Specially  Serviced  Mortgage
Loan  or REO  Property  pursuant  to  Section  8.7 or 8.31  (including,  without
limitation,  legal fees and expenses,  title and escrow  expenses,  committee or
referee fees and, if applicable,  brokerage  commissions  and conveyance  taxes)
that were not covered by a Servicing Advance.

     "Liquidation Fee" means,  with respect to each Specially  Serviced Mortgage
Loan or REO Property as to which Liquidation  Proceeds have been received (other
than any  Specially  Serviced  Mortgage  Loan or REO  Property  purchased by the
Majority  Certificateholder of the Controlling Class, the Master Servicer or the
Special Servicer pursuant to Section 8.31(a) or by any Person entitled to effect
an  optional  termination  of the  Trust  pursuant  to  Section  10.1)  the  fee
designated  as such and  payable to the  Special  Servicer  pursuant  to Section
8.10(b).

     "Liquidation  Fee Rate"  means,  with  respect to each  Specially  Serviced
Mortgaged Loan or REO Property as to which a Liquidation Fee is payable, 1.0%.


                                      -26-

<PAGE>



     "Liquidation  Proceeds" means proceeds (other than payments by a Mortgagor,
Insurance Proceeds,  Condemnation  Proceeds,  Repurchase  Proceeds,  payments of
Substitution Shortfall Amounts and REO Income) from the sale or liquidation of a
Mortgage Loan or related REO Property, net of related Liquidation Expenses.

     "Loan Group" means each of Loan Group 1 and Loan Group 2.

     "Loan Group 1" means,  collectively,  all of the Fixed Rate Mortgage  Loans
(including  without  limitation  any such  Mortgage  Loans that have  become REO
Mortgage Loans).

     "Loan Group 2" means,  collectively,  all of the  Adjustable  Rate Mortgage
Loans (including without limitation any such Mortgage Loans that have become REO
Mortgage Loans).

     "Loan-to-Value  Ratio" means,  with respect to any Mortgage Loan, as of any
date of determination, the fraction, expressed as a percentage, the numerator of
which is the then unpaid principal balance of such Mortgage Loan (or, if part of
a  group  of  Cross-Collateralized  Mortgage  Loans,  of  such  group),  and the
denominator of which is the appraised  value of the related  Mortgaged  Property
(or, in the case of a group of  Cross-Collateralized  Mortgage Loans, of all the
Mortgaged Properties securing such group) as determined by an Appraisal thereof.

     "Lock-Box  Account"  means with respect to any Mortgage Loan, any lock-box,
cash  management  or similar  account  required  under the terms of the  related
Mortgage or Mortgage Note  maintained by the Master  Servicer in accordance with
the Servicing Standard; and such account shall not be included in the Trust.

     "Lock-Box Agreement" means, with respect to any Mortgage Loan, any lock-box
agreement  relating to such  Mortgage Loan executed and delivered by the related
Mortgagor pursuant to which a Lock-Box Account is created.

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

     "Loss  Reimbursement  Amount"  means,  with  respect to any REMIC I Regular
Interest,  REMIC II Regular Interest or Class of Principal Balance  Certificates
for any Distribution Date (except the initial Distribution Date, with respect to
which the Loss Reimbursement Amount for such REMIC I Regular Interest,  REMIC II
Regular Interest or Class of Certificates, as the case may be, will be zero), an
amount equal to (a)(i) the Loss Reimbursement  Amount with respect to such REMIC
I Regular Interest,  REMIC II Regular Interest or Class of Certificates,  as the
case may be, for the immediately  preceding  Distribution  Date,  minus (ii) the
aggregate  of  all  reimbursements  of  previously  allocated  and  unreimbursed
Realized  Losses and Expense  Losses  (with  interest)  made on the  immediately
preceding  Distribution Date pursuant to Section 6.2, 6.3 or 6.4, as applicable,
with  respect to such REMIC I Regular  Interest,  REMIC II Regular  Interest  or
Class of  Certificates,  as the case may be,  plus  (iii) the  aggregate  of all
Realized Losses and Expense Losses  allocated to such REMIC I Regular  Interest,
REMIC II Regular Interest or Class of  Certificates,  as the case may be, on the
immediately  preceding  Distribution  Date pursuant to Section 6.5, plus (b) one
month's interest (calculated on the basis of a 360-day year consisting of twelve
30-day  months or, if the  related  Uncertificated  Accrued  Interest or Accrued
Certificate

                                      -27-

<PAGE>



Interest, as applicable,  in respect of such REMIC I Regular Interest,  REMIC II
Regular  Interest  or Class of  Certificates,  as the case may be,  accrues on a
different  basis, on such  alternative  basis) on the amount described in clause
(a) at the REMIC I Remittance  Rate,  REMIC II Remittance  Rate or  Pass-Through
Rate,  as  applicable,  in respect of such  REMIC I Regular  Interest,  REMIC II
Regular Interest or Class of  Certificates,  as the case may be, for the current
Distribution Date.

     "MAI" means member of the appraisal institute.

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

     "Master  Servicer" means GMACCM or any successor master servicer  appointed
as provided herein.

     "Master Servicer  Remittance Date" means, with respect to each Distribution
Date, the Business Day immediately preceding such Distribution Date.

     "Master Servicer  Remittance  Report" means a report prepared by the Master
Servicer and in such media as may be agreed upon by the Master  Servicer and the
Trustee containing such information  regarding the Mortgage Loans as will permit
the Trustee to calculate the amounts to be distributed to the Certificateholders
pursuant to this Agreement and to furnish the Monthly  Certificateholder  Report
to  Certificateholders  required to be delivered  hereunder and containing  such
additional information as the Master Servicer, the Trustee and the Depositor may
from time to time mutually agree.

     "Master Servicing Fee" means, with respect to each Mortgage Loan (including
without  limitation  each REO Mortgage  Loan),  the fee  designated  as such and
payable to the Master Servicer pursuant to Section 8.10(a).

     "Master  Servicing  Fee Rate"  means,  with respect to each  Mortgage  Loan
(including  without  limitation  each REO  Mortgage  Loan),  the rate per  annum
specified as such on the Mortgage Loan Schedule.

     "Maturity Date" means,  with respect to any Mortgage Loan as of any date of
determination,  the  date on which  the last  payment  of  principal  is due and
payable under the related Mortgage Note, after taking into account all Principal
Prepayments received and any Deficient Valuation,  Debt Service Reduction Amount
or   modification  of  the  Mortgage  Loan  occurring  prior  to  such  date  of
determination,  further taking  account of the exercise of any  applicable  Call
Option,  but without giving effect to (i) any  acceleration  of the principal of
such Mortgage Loan by reason of a default or (ii) any grace period  permitted by
the related Mortgage Note. In clarification of the foregoing, if the Call Option
is exercised  with  respect to any Callable  Mortgage  Loan in  accordance  with
Section 8.21(e), the Maturity Date for such Mortgage Loan shall thereupon be the
Call Date.

     "Memorandum" means the private placement memorandum dated March 20,

                                      -28-

<PAGE>



1997, relating to the Class F, Class G, Class H and Class J Certificates.

     "Money Term" means with respect to any Mortgage  Loan,  the Maturity  Date,
Mortgage Rate, principal balance, amortization term or payment frequency thereof
(and shall not include Late Fees or Default Interest provisions).

     "Monthly  Certificateholder  Report"  means a report  prepared  pursuant to
Section 5.4 by the Trustee as to each  Distribution  Date  generally in the form
and substance of Exhibit F-1, which sets forth,  to the extent  applicable:  (i)
the  amount,  if any,  of the  distributions  on such  Distribution  Date to the
Holders of each Class of Principal  Balance  Certificates  applied to (A) reduce
the respective  Class  Principal  Balance  thereof and (B) reimburse  previously
allocated  Realized  Losses  and/or  Expense  Losses (with  interest);  (ii) the
amount,  if any,  of the  distributions  to  Holders  of each Class of REMIC III
Regular Certificates allocable to (a) Distributable Certificate Interest and (b)
Prepayment Premiums;  (iii) the number and aggregate Stated Principal Balance of
Mortgage  Loans in the  Mortgage  Pool and in each  Loan  Group at the  close of
business  on such  Distribution  Date;  (iv) the  number  and  aggregate  Stated
Principal  Balance of Mortgage Loans in the Mortgage Pool and in each Loan Group
that  are at the  close  of  business  on the  related  Determination  Date  (A)
delinquent one month,  (B) delinquent two months,  (C) delinquent  three or more
months or (D) as to which foreclosure proceedings have been commenced;  (v) with
respect to any REO Property acquired during the related  Collection  Period, the
Stated  Principal  Balance  of the  related  Mortgage  Loan  as of the  date  of
acquisition  of the REO  Property;  (vi) (A) the book value of any REO  Property
included in the Trust Fund as of the related  Determination  Date, (B) as to any
REO Property sold during the related  Collection Period, the date of the related
Final  Recovery  Determination  and the  amount  of the  proceeds  of such  sale
deposited into the  Collection  Account,  and (C) 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 the loan  number  of the  related
Mortgage Loan;  (vii) the Class Principal  Balance or Class Notional Amount (or,
in the case of the Class IO-1 Certificates the Effective Class Notional Amount),
as the case may be, and  Certificate  Factor of each Class of REMIC III  Regular
Certificates  before and after giving effect to the  distributions  made on such
Distribution  Date;  (viii) the aggregate  amount of Principal  Prepayments made
during the related  Collection  Period;  (ix) the Pass-Through  Rate (or, in the
case of the Class IO-1 Certificates, the Effective Pass-Through Rate) applicable
to each Class of REMIC III Regular  Certificates for such Distribution Date; (x)
the aggregate amount of servicing compensation retained by or paid to the Master
Servicer and the Special Servicer;  (xi) the Net Aggregate  Prepayment  Interest
Shortfall,  if any, for such Distribution Date and the amount of Realized Losses
or Expense  Losses,  if any,  incurred with respect to the Mortgage Loans during
the related Collection Period;  (xii) the aggregate amount of Servicing Advances
and P&I Advances outstanding as of the end of the prior calendar month that have
been made by the Master  Servicer,  the  Special  Servicer,  the Trustee and the
Fiscal  Agent,  separately  stated;  and  (xiv)  the  amount  of  any  Appraisal
Reductions effected during the related Collection Period on a loan-by-loan basis
and the total Appraisal  Reductions as of such Distribution Date. In the case of
information  furnished  pursuant to subclauses  (i) and (ii) above,  the amounts
shall be expressed as a dollar amount per $1,000 of original  actual or notional
principal  amount of the  Certificates  for all  Certificates of each applicable
Class.


                                      -29-

<PAGE>



     "Monthly  Payment" means,  with respect to any Mortgage Loan, the scheduled
monthly payment of principal  and/or  interest on such Mortgage Loan,  including
any Balloon Payment, which is payable by a Mortgagor from time to time under the
terms  of the  related  Mortgage  Note  (as  such  may be  modified  at any time
following the Closing Date) and applicable law.

     "Moody's"  means  Moody's  Investors  Service,  Inc.  or any  successor  in
interest.

     "Mortgage"  means,  with  respect  to any  Mortgage  Loan,  separately  and
collectively,  as the context may require, each mortgage, deed of trust or other
instrument securing a Mortgage Note and creating a lien on the related Mortgaged
Property.

     "Mortgage File" means,  collectively with respect to any Mortgage Loan, the
mortgage documents listed below:

       (i)    the original  Mortgage Note,  endorsed by the most recent endorsee
              prior to the  Trustee  or,  if none,  by the  originator,  without
              recourse,  either in blank or to the order of the  Trustee  in the
              following  form:  "Pay to the order of LaSalle  National  Bank, as
              trustee for the  registered  holders of Morgan  Stanley  Capital I
              Inc., Commercial Mortgage Pass-Through Certificates, Series 1997 -
              C1, without recourse";

       (ii)   the original or a copy of the related Mortgage and, if applicable,
              the  originals or copies of any  intervening  assignments  of such
              Mortgage   showing  a  complete  chain  of  assignment   from  the
              originator  of the  Mortgage  Loan to the most recent  assignee of
              record  thereof  prior to the  Trustee,  if any, in each case with
              evidence of recording indicated thereon;

       (iii)  an original  assignment  of the related  Mortgage,  in  recordable
              form, executed by the most recent assignee of record thereof prior
              to the Trustee or, if none, by the originator,  either in blank or
              in favor of the Trustee (in such capacity);

       (iv)   the  original  or a copy of the related  Assignment  of Leases (if
              such item is a document  separate from the related  Mortgage) and,
              if  applicable,   the  originals  or  copies  of  any  intervening
              assignments of such  Assignment of Leases showing a complete chain
              of assignment from the originator of the Mortgage Loan to the most
              recent assignee of record thereof prior to the Trustee, if any, in
              each case with evidence of recording thereon;

       (v)    an original  assignment  of any related  Assignment  of Leases (if
              such item is a document  separate from the related  Mortgage),  in
              recordable  form,  executed by the most recent  assignee of record
              thereof  prior to the  Trustee  or,  if none,  by the  originator,
              either  in blank or in favor of the  Trustee  (in such  capacity),
              which  assignment  may be  included  as part of the  corresponding
              assignment of Mortgage referred to in clause (iii) above;

                                      -30-

<PAGE>



       (vi)   an  original or copy of any related  security  agreement  (if such
              item is a document  separate  from the related  Mortgage)  and, if
              applicable, the originals or copies of any intervening assignments
              of such security  agreement showing a complete chain of assignment
              from  the  originator  of the  Mortgage  Loan to the  most  recent
              assignee thereof prior to the Trustee, if any;

       (vii)  an original  assignment of any related security agreement (if such
              item is a document separate from the related Mortgage) executed by
              the most recent assignee thereof prior to the Trustee or, if none,
              by the originator,  either in blank or in favor of the Trustee (in
              such  capacity),  which  assignment  may be included as part of an
              omnibus  assignment  covering  other  documents  relating  to  the
              Mortgage Loan provided  that such an omnibus  assignment  would be
              effective under applicable law;

       (viii) originals  or  copies  of all  assumption,  modification,  written
              assurance and substitution agreements,  with evidence of recording
              thereon (if  appropriate),  in those  instances where the terms or
              provisions of the Mortgage,  Mortgage Note or any related security
              document have been modified or the Mortgage Loan has been assumed;

       (ix)   the  original or a copy of the  lender's  title  insurance  policy
              issued in connection  with the  origination  of the Mortgage Loan,
              together with all  endorsements or riders (or copies thereof) that
              were issued with or  subsequent  to the  issuance of such  policy,
              insuring  the  priority  of the  Mortgage  as a first  lien on the
              Mortgaged Property;

       (x)    the original or a copy of any guaranty of the  obligations  of the
              Mortgagor   under  the  Mortgage   Loan,   together  with  (A)  if
              applicable, the originals or copies of any intervening assignments
              of such guaranty  showing a complete chain of assignment  from the
              originator  of the  Mortgage  Loan  to the  most  recent  assignee
              thereof  prior  to the  Trustee,  if  any,  and  (B)  an  original
              assignment of such guaranty  executed by the most recent  assignee
              thereof prior to the Trustee or, if none, by the originator (which
              assignment  may be  included  as  part  of an  omnibus  assignment
              covering  other  documents  relating to the Mortgage Loan provided
              that  such  an  omnibus   assignment   would  be  effective  under
              applicable law);

       (xi)   (A) file or certified  copies of any UCC financing  statements and
              continuation  statements which were filed in order to perfect (and
              maintain  the  perfection  of) any security  interest  held by the
              originator of the Mortgage Loan (and each assignee of record prior
              to the Trustee) in and to the  personalty  of the Mortgagor at the
              Mortgaged  Property (in each case with evidence of filing thereon)
              and which were in the  possession  of the  related  Seller (or its
              agent) at the time the subject  Mortgage File was delivered to the
              Trustee and (B) if any such security interest is perfected

                                            -31-

<PAGE>



              and  the  earlier  UCC  financing   statements  and   continuation
              statements  were in the possession of the Seller,  a UCC financing
              statement  executed by the most recent assignee of record prior to
              the  Trustee  or,  if  none,  by the  originator,  evidencing  the
              transfer of such security interest, either in blank or in favor of
              the Trustee;

       (xii)  the original or a copy of the power of attorney  (with evidence of
              recording thereon, if appropriate) granted by the Mortgagor if the
              Mortgage,  Mortgage Note or other document or instrument  referred
              to above was signed on behalf of the Mortgagor; and

       (xiii) if the Mortgagor has a leasehold interest in the related Mortgaged
              Property, the original ground lease or a copy thereof;

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Trustee,  such term shall not be deemed to include such
documents  and  instruments  required  to be  included  therein  unless they are
actually so received.

     "Mortgage  Loan" means a mortgage  loan  identified  on the  Mortgage  Loan
Schedule,  as  amended  from  time to time,  and  conveyed,  transferred,  sold,
assigned to and  deposited  with the Trustee  pursuant to Section 2.1 or Section
2.3. As used herein,  the term  "Mortgage  Loan"  includes the related  Mortgage
Note,  Mortgage and other security  documents  contained in the related Mortgage
File.

     "Mortgage  Loan Due  Period"  means,  with  respect to each  Mortgage  Loan
(including  without  limitation each REO Mortgage Loan), the period beginning on
any  related  Due Date and  ending  on the day  immediately  preceding  the next
related Due Date, inclusive.

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

     "Mortgage  Loan  Purchase  Agreement  I" means that certain  Mortgage  Loan
Purchase  Agreement dated as of March 20, 1997,  between MSMC and the Depositor,
with respect to the MSMC Loans.

     "Mortgage  Loan  Purchase  Agreement  II" means that certain  Mortgage Loan
Purchase  Agreement  dated as of March  20,  1997,  between  ContiTrade  and the
Depositor, with respect to the ContiTrade Loans.

     "Mortgage  Loan Purchase  Agreement  III" means that certain  Mortgage Loan
Purchase Agreement dated as of March 20, 1997, between GMACCM and the Depositor,
with respect to the GMACCM Loans.

     "Mortgage  Loan  Schedule"  or "Loan  Schedule"  means,  collectively,  the
schedules  attached  hereto as  Schedule  I,  which  identifies  each MSMC Loan,
Schedule II attached hereto,

                                      -32-

<PAGE>



which identifies each ContiTrade  Loan, and Schedule III attached hereto,  which
identifies  each GMACCM Loan, as such schedules may be amended from time to time
pursuant to Section 2.3.

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

     "Mortgage Pool" means,  collectively,  all of the Mortgage Loans (including
without  limitation  REO Mortgage  Loans and  Replacement  Mortgage  Loans,  but
excluding Deleted Mortgage Loans).

     "Mortgage Rate" means, with respect to any Mortgage Loan (including without
limitation  an REO  Mortgage  Loan),  the per annum  rate at which  interest  is
scheduled  (in the  absence  of  default)  to accrue on such  Mortgage  Loan (in
accordance with the terms of the related  Mortgage Note (as such may be modified
at any time following the Closing Date) and  applicable  law, and without regard
to any passage of the Maturity Date and any acquisition of the related Mortgaged
Property as an REO Property.

     "Mortgaged Property" means,  individually and collectively,  as the context
may require,  the real property  interest or interests  subject to the lien of a
Mortgage and  constituting  collateral for a Mortgage Loan.  With respect to any
Cross-Collateralized  Mortgage  Loan,  as the  context may  require,  "Mortgaged
Property" may mean,  collectively,  all the Mortgaged  Properties  securing such
Cross-Collateralized Mortgage Loan.

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

     "Mortgagor" means the obligor or obligors on a Mortgage Note.

     "MSMC" means Morgan  Stanley  Mortgage  Capital  Inc.,  or any successor in
interest.

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

     "Net Aggregate  Prepayment  Interest  Shortfall" means, with respect to any
Distribution  Date,  the  amount,  if any,  by which  (a) the  aggregate  of all
Prepayment  Interest  Shortfalls  incurred  in  connection  with the  receipt of
Principal  Prepayments  on the  Mortgage  Loans  during the  related  Collection
Period,  exceeds (b) the sum of (i) the  aggregate  of all  Prepayment  Interest
Excesses realized in connection with the receipt of Principal Prepayments on the
Mortgage  Loans during the related  Collection  Period,  and (ii) the  aggregate
amount  deposited by the Master  Servicer in the  Distribution  Account for such
Distribution Date pursuant to Section 8.21(d) in connection with such Prepayment
Interest Shortfalls.

     "Net Mortgage  Rate" means,  with respect to any Mortgage  Loan  (including
without  limitation an REO Mortgage  Loan), as of any date of  determination,  a
rate per annum

                                      -33-

<PAGE>



equal to the related Mortgage Rate then in effect,  minus the applicable  Master
Servicing Fee Rate.

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

     "New York Presenting Office" means any office of an agent of the Trustee or
the Certificate Registrar,  located in New York, New York, as the Trustee or the
Certificate  Registrar,  as the case may be, may designate  from time to time by
written notice to the Depositor and the Certificateholders.

     "Non-30/360 REMIC I Regular Interest" means a REMIC I Regular Interest that
accrues  interest other than on the basis of a 360-day year consisting of twelve
30-day months.

     "Nondisqualification  Opinion"  means  a  written  opinion  of  Independent
outside  counsel  addressed to the Trustee,  reasonably  acceptable  in form and
substance  to the Trustee,  that a  contemplated  action will neither  cause any
REMIC Pool to fail to qualify as a REMIC at any time that any  Certificates  are
outstanding nor cause a "prohibited  transaction,"  "prohibited contribution" or
any other tax to be imposed on any REMIC Pool or the Trust.

     "Nonrecoverable   Advance"   means  any   Nonrecoverable   P&I  Advance  or
Nonrecoverable Servicing Advance.

     "Nonrecoverable  P&I  Advance"  means any P&I  Advance  previously  made or
proposed  to  be  made  in  respect  of  a  Mortgage  Loan  (including,  without
limitation,  an REO  Mortgage  Loan)  which,  in the  reasonable  and good faith
judgment of the Master  Servicer,  the Special  Servicer or, if applicable,  the
Trustee or Fiscal  Agent,  will not be  ultimately  recoverable  (together  with
Advance Interest thereon) from late payments,  Insurance Proceeds,  Condemnation
Proceeds or Liquidation Proceeds, or any other recovery on or in respect of such
Mortgage Loan. The  determination by the Master Servicer or, if applicable,  the
Trustee or Fiscal  Agent that it has made a  Nonrecoverable  P&I Advance or that
any  proposed P&I  Advance,  if made,  would  constitute  a  Nonrecoverable  P&I
Advance,  shall  be  evidenced  by an  Officer's  Certificate  delivered  to the
Depositor  and  delivered to or retained by the Trustee,  detailing a reasonable
basis for such  determination.  The  Trustee  and  Fiscal  Agent  shall  each be
entitled to rely conclusively upon any such Officer's  Certificate of the Master
Servicer or the Special Servicer.

     "Nonrecoverable  Servicing  Advance" means any Servicing Advance previously
made or proposed to be made in respect of a Mortgage Loan or REO Property which,
in the reasonable and good faith  judgment of the Master  Servicer,  the Special
Servicer  or, if  applicable,  the  Trustee  or the  Fiscal  Agent,  will not be
ultimately  recoverable  (together  with  Advance  Interest  thereon)  from late
payments,  Insurance Proceeds,  Condemnation Proceeds,  Liquidation Proceeds, or
any other  recovery on or in respect of such Mortgage Loan or REO Property.  The
determination  by the Master  Servicer,  the Special Servicer or, if applicable,
the  Trustee or the Fiscal  Agent  that it has made a  Nonrecoverable  Servicing
Advance or that any proposed  Servicing  Advance,  if made,  would  constitute a
Nonrecoverable Servicing Advance, shall be evidenced by an Officer's Certificate
delivered to the Depositor and delivered to or retained by the Trustee,

                                      -34-

<PAGE>



detailing  a  reasonable  basis for such  determination.  The Trustee and Fiscal
Agent  shall  each be  entitled  to rely  conclusively  upon any such  Officer's
Certificate of the Master Servicer.

     "Non-Registered  Certificate"  means unless and until  registered under the
Securities Act, any Class F, Class G, Class H, Class J or Residual Certificate.

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

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

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

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

     "OTS" means the Office of Thrift Supervision or any successor thereto.

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

     "P&I  Advance"  means,  as  to  any  Mortgage  Loan   (including,   without
limitation,  any REO  Mortgage  Loan),  any  advance in  respect  of  delinquent
principal  and/or interest made by the Master  Servicer  pursuant to Section 4.1
(or any  similar  advance  made by the Trustee or the Fiscal  Agent  pursuant to
Section 4.3).

     "P&I  Advance  Date"  means,  with respect to any  Distribution  Date,  the
Business Day preceding such Distribution Date.

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

     "Pass-Through  Entity"  means  any of (a) a  regulated  investment  company
described in Section 851 of the Code, a real estate  investment  trust described
in Section 856 of the Code,

                                      -35-

<PAGE>



a common trust fund or an organization described in Section 1381(a) of the Code,
(b) any  partnership,  trust or estate as such terms are  defined in the Code or
(c) any Person holding a Residual Certificate as nominee for another Person.

     "Pass-Through Rate": means with respect to:

     (1)  the Class A-1A Certificates,  the Class A-1B  Certificates,  the Class
          A-1C 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 and
          the Class J Certificates,  for any  Distribution  Date, the respective
          fixed rates per annum specified as such in the Preliminary  Statement;
          and

     (2)  the Class A-2  Certificates,  (a) for the initial  Distribution  Date,
          5.91734% per annum, and (b) for any subsequent  Distribution Date, the
          lesser of (i) LIBOR for such  Distribution  Date, plus 0.39%, and (ii)
          the REMIC II Remittance Rate  applicable to REMIC II Regular  Interest
          LG2 for such  Distribution  Rate  (or,  if the  Uncertified  Principal
          Balance of REMIC II Regular  Interest  LG2  immediately  prior to such
          Distribution Date is zero, 12.00% per annum);

     (3)  the Class IO-1  Certificates,  for any  Distribution  Date, a rate per
          annum equal to the excess,  if any, of (i) the weighted average of the
          REMIC II  Remittance  Rates  (or,  in the  case of  REMIC  II  Regular
          Interest  LG2,  the  Equivalent  30/360 Rate)  applicable  to REMIC II
          Regular  Interest  LG1 and  REMIC  II  Regular  Interest  LG2 for such
          Distribution   Date   (weighted   on  the  basis  of  the   respective
          Uncertificated  Principal  Balances of such REMIC II Regular Interests
          immediately prior to such  Distribution  Date), over (ii) the weighted
          average of the respective  REMIC II Remittance  Rates (or, in the case
          of  REMIC  II  Regular  Interest  A-2,  the  Equivalent  30/360  Rate)
          applicable  to REMIC  II  Regular  Interest  A-1A,  REMIC  II  Regular
          Interest  A-1B,  REMIC II  Regular  Interest  A-1C,  REMIC II  Regular
          Interest A-2, REMIC II Regular  Interest B, REMIC II Regular  Interest
          C, REMIC II Regular  Interest D, REMIC II Regular Interest E, REMIC II
          Regular  Interest  F,  REMIC II Regular  Interest  G, REMIC II Regular
          Interest H and REMIC II Regular Interest J for such  Distribution Date
          (weighted  on the  basis of the  respective  Uncertificated  Principal
          Balances of such REMIC II Regular Interests  immediately prior to such
          Distribution Date); and

     (4)  the Class IO-2  Certificates,  for any  Distribution  Date, a rate per
          annum equal to the REMIC II  Remittance  Rate  applicable  to REMIC II
          Regular Interest IO-2 for such Distribution Date.

     "Payment  Adjustment  Date"  means,  with respect to each  Adjustable  Rate
Mortgage Loan  (including  without  limitation any such Mortgage Loan that is an
REO Mortgage Loan),  any date on which the related Monthly Payment is subject to
adjustment pursuant to the

                                      -36-

<PAGE>



related Mortgage Note.

     "Payment  Priority" means,  with respect to any Class of Certificates,  the
priority of the Holders  thereof in respect of the Holders of the other  Classes
of  Certificates  to receive  distributions  out of the  Available  Distribution
Amount for any Distribution Date. The Payment Priority of the respective Classes
of Certificates shall be, in descending order, as follows: first, the respective
Classes of Senior  Certificates,  pro rata;  second,  the Class B  Certificates;
third, the Class C Certificates;  fourth,  the Class D Certificates;  fifth, the
Class E  Certificates;  sixth,  the Class F Certificates;  seventh,  the Class G
Certificates; eighth, the Class H Certificates; ninth, the Class J Certificates;
and last, the respective classes of Residual Certificates.

     "Penalty  Charges"  means,  with  respect to any Mortgage  Loan  (including
without  limitation an REO Mortgage Loan),  any amounts  collected  thereon that
represent Late Fees or Default Interest.

     "Percentage  Interest"  means,  with  respect  to  any  REMIC  III  Regular
Certificate,  the portion of the relevant Class  evidenced by such  Certificate,
expressed as a percentage,  the numerator of which is the Certificate  Principal
Balance  or the  Certificate  Notional  Amount,  as the  case  may  be,  of such
Certificate  as of the Closing Date,  as specified on the face thereof,  and the
denominator of which is the initial Class Principal Balance or the initial Class
Notional  Amount,  as the case may be, of the  relevant  Class as of the Closing
Date.  With  respect to a  Residual  Certificate,  the  percentage  interest  in
distributions  to be made with respect to the relevant  Class,  as stated on the
face of such Certificate.

     "Permitted  Transferee"  means any  Transferee  other  than a  Disqualified
Organization.

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

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

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

     "Prepayment  Assumption"  means a CPR of 5%,  applied to each Mortgage Loan
during any period that the related  Mortgagor  is  permitted  to make  voluntary
Principal  Prepayments without a Prepayment Premium calculated on the basis of a
yield  maintenance  formula used for  determining  the accrual of original issue
discount, market discount and premium, if any, on the REMIC I Regular Interests,
the REMIC II Regular  Interests  and the  Certificates  for  federal  income tax
purposes.

     "Prepayment  Interest Excess" means, with respect to any Mortgage Loan that
was subject to a Principal  Prepayment in full or in part during any  Collection
Period,  which Principal  Prepayment was applied to such Mortgage Loan following
such Mortgage Loan's Due Date in

                                      -37-

<PAGE>



such Collection  Period, the amount of interest (net of related Master Servicing
Fees) accrued on the amount of such Principal  Prepayment during the period from
and after such Due Date to but not including the date such Principal  Prepayment
was applied to such Mortgage  Loan, to the extent  actually  collected  from the
related Mortgagor  (without regard to any Prepayment  Premium that may have been
collected).

     "Prepayment  Interest  Shortfall"  means, with respect to any Mortgage Loan
that  was  subject  to a  Principal  Prepayment  in full or in part  during  any
Collection Period,  which Principal Prepayment was applied to such Mortgage Loan
prior to such Mortgage Loan's Due Date in such Collection  Period, the amount of
interest  that would have accrued at the related Net Mortgage Rate on the amount
of such  Principal  Prepayment  during the period  commencing  on the date as of
which such Principal  Prepayment was applied to such Mortgage Loan and ending on
the day  immediately  preceding  such Due Date,  inclusive,  to the  extent  not
collected from the related Mortgagor  (without regard to any Prepayment  Premium
that may have been collected).

     "Prepayment Premium" means any premium,  penalty or fee paid or payable, as
the context requires,  by a Mortgagor in connection with a Principal  Prepayment
on, or other early  collection  of  principal  of, a Mortgage  Loan  (including,
without limitation, an REO Mortgage Loan).

     "Primary  Servicing  Office"  means,  with  respect  to each of the  Master
Servicer and the Special Servicer,  the office thereof primarily responsible for
performing  its respective  duties under this  Agreement;  initially  located in
Illinois, in the case of the Master Servicer, and California, in the case of the
Special Servicer.

     "Principal Balance Certificates" means, collectively, the REMIC III Regular
Certificates other than the Interest Only Certificates.

     "Principal  Distribution  Amount" means,  with respect to either Loan Group
for  any  Distribution   Date,  the  aggregate  of  (i)  the  Current  Principal
Distribution  Amount with respect to such Loan Group for such Distribution Date,
and (ii) if such  Distribution  Date is subsequent  to the initial  Distribution
Date, the excess, if any, of the Principal  Distribution  Amount with respect to
such  Loan  Group  for the  preceding  Distribution  Date,  over  the  aggregate
distributions of principal made on the Principal Balance Certificates in respect
of such Principal Distribution Amount on the preceding Distribution Date.

     "Principal Prepayment" means any payment of principal made by the Mortgagor
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  scheduled
interest due on any date or dates in any month or months subsequent to the month
of prepayment.

     "Proposed Plan" has the meaning set forth in Section 8.20.

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


                                      -38-

<PAGE>



     "Prospectus"  means the prospectus dated March 20, 1997, as supplemented by
the prospectus  supplement dated March 20, 1997 (the  "Prospectus  Supplement"),
relating to the offering of the Registered Certificates.

     "Prospectus  Supplement"  has the  meaning set forth in the  definition  of
Prospectus.

     "Purchase  Price"  means,  with respect to any Mortgage Loan (other than an
REO Mortgage Loan), a price equal to the outstanding  principal  balance of such
Mortgage  Loan as of the date of  purchase,  together  with (a) all  accrued and
unpaid  interest on such  Mortgage  Loan at the related  Mortgage Rate in effect
from time to time to but not including the Due Date in the Collection  Period of
purchase,  (b) all  related  unreimbursed  Servicing  Advances,  and (c) if such
Mortgage  Loan is being  purchased  by a Seller  pursuant  to  Section  6 of the
related  Mortgage  Loan  Purchase  Agreement,  an  Additional  Warranting  Party
pursuant to the related  Additional  Warranty  Agreement or the Conti  Guarantor
pursuant to the Conti Guaranty Agreement, all expenses reasonably incurred or to
be  incurred  by the Master  Servicer  (unless  such  Seller is acting as Master
Servicer),  the  Depositor  and the Trustee in respect of the Breach or Document
Defect  giving  rise  to the  repurchase  obligation.  With  respect  to any REO
Property,  the amount  calculated in accordance  with the preceding  sentence in
respect of the related REO Mortgage Loan.

     "QIB" means a qualified institutional buyer within the meaning of Rule 144A
under the Securities Act.

     "Qualified   Appraiser"  means  an  Independent   licensed   MAI-designated
appraiser.

     "Qualified  Insurer"  means an  insurance  company or  security  or bonding
company duly qualified as such under the laws of the relevant  jurisdiction  and
duly  authorized  and licensed in such  jurisdiction  to transact the applicable
insurance business and to write the insurance provided.

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

     "Qualifying Substitute Mortgage Loan" means, in the case of a Mortgage Loan
substituted  for a Deleted  Mortgage Loan,  subject to the last sentence of this
definition,  a  Mortgage  Loan  which,  on the date of  substitution,  (i) has a
principal  balance,  after  deduction  of the  principal  portion of the Monthly
Payment due in the month of substitution,  not in excess of the Stated Principal
Balance of the Deleted  Mortgage  Loan;  (ii) is accruing  interest at a rate of
interest at least equal to that of the Deleted  Mortgage Loan; (iii) has a fixed
Mortgage Rate if the Deleted Mortgage Loan is a Fixed Rate Mortgage Loan and has
an adjustable Mortgage Rate (and also has the same Index, Gross Margin, Interest
Rate Adjustment Dates and Payment Adjustment Dates as the Deleted Mortgage Loan)
if the Deleted  Mortgage  Loan is an  Adjustable  Rate  Mortgage  Loan;  (iv) is
accruing  interest on the same basis (for example,  a 360-day year consisting of
twelve 30-day months) as the Deleted  Mortgage Loan; (v) has a remaining term to
stated maturity not

                                      -39-

<PAGE>



greater  than,  and not more  than two  years  less  than,  that of the  Deleted
Mortgage Loan; (vi) has an original  Loan-to-Value Ratio not higher than that of
the  Deleted  Mortgage  Loan and a  current  Loan-to-Value  Ratio  (equal to the
principal  balance on the date of substitution  divided by its current Appraised
Value) not  higher  than the then  current  Loan-to-Value  Ratio of the  Deleted
Mortgage Loan; (vii) will comply with all of the  representations and warranties
relating  to  Mortgage  Loans set forth in the related  Mortgage  Loan  Purchase
Agreement,  as  of  the  date  of  substitution;  (viii)  has  an  Environmental
Assessment relating to the related Mortgaged Property in its Servicing File; and
(ix) as to which the Trustee has received an Opinion of Counsel,  at the related
Seller's expense, that such Mortgage Loan is a "qualified  replacement mortgage"
within the meaning of Section 860G(a)(4) of the Code;  provided that no Mortgage
Loan may have a  Maturity  Date after the date  three  years  prior to the Final
Rated Distribution Date, and provided, further, that no such Mortgage Loan shall
be substituted for a Deleted Mortgage Loan unless Rating Agency  Confirmation is
obtained.  In the event that either one mortgage  loan is  substituted  for more
than one Deleted Mortgage Loan or more than one mortgage loan is substituted for
one or more Deleted Mortgage Loans,  then (a) the principal  balance referred to
in clause (i) above  shall be  determined  on the basis of  aggregate  principal
balances  and (b) the rates  referred to in clauses (ii) and (iii) above and the
remaining  term to stated  maturity  referred  to in clause  (v) above  shall be
determined  on a  weighted  average  basis.  Whenever  a  Qualifying  Substitute
Mortgage  Loan is  substituted  for a Deleted  Mortgage  Loan  pursuant  to this
Agreement,  the  party  effecting  such  substitution  shall  certify  that such
Mortgage Loan meets all of the  requirements  of this  definition and shall send
such certification to the Trustee. Notwithstanding the foregoing, in the case of
any  substitution  to be effected by an  Additional  Warranting  Party under the
related Additional  Warranty  Agreement,  "Qualifying  Substitute Mortgage Loan"
shall mean any mortgage loan  acceptable  as a  Replacement  Mortgage Loan under
such Additional Warranty Agreement; provided that no such mortgage loan shall be
substituted  for a Deleted  Mortgage Loan if it would result in an Adverse REMIC
Event in respect of any REMIC Pool or if the maturity date of such mortgage loan
is beyond the date that is three  years  prior to the Final  Rated  Distribution
Date; and provided, further, that no such mortgage loan shall be substituted for
a Deleted Mortgage Loan unless Rating Agency Confirmation is obtained.

     "Rating Agencies" means DCR and Moody's.

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

     "Realized Loss" means,  with respect to each defaulted  Mortgage Loan as to
which a Final Recovery  Determination  has been made, or with respect to any REO
Mortgage Loan as to which a Final Recovery Determination has been made as to the
related  REO  Property,  an amount  (not less than zero) equal to (i) the unpaid
principal balance of such Mortgage Loan (or, in the case of an REO Property, the
related REO Mortgage Loan) as of the  commencement  of the Collection  Period in
which the Final  Recovery  Determination  was made,  plus (ii) all  accrued  but
unpaid  interest on such Mortgage Loan (or, in the case of an REO Property,  the
related REO Mortgage Loan) at the related Mortgage Rate to but not including the
Due Date in the Collection

                                      -40-

<PAGE>



Period  in which  the  Final  Recovery  Determination  was  made,  in any  event
determined  without taking into account the amounts  described in subclause (iv)
of this sentence,  plus (iii) any related unreimbursed  Servicing Advances as of
the  commencement  of  the  Collection   Period  in  which  the  Final  Recovery
Determination was made,  together with any new related  Servicing  Advances made
during such  Collection  Period,  minus (iv) all payments and proceeds,  if any,
received in respect of such Mortgage  Loan or REO Property,  as the case may be,
during the Collection Period in which such Final Recovery Determination was made
(net of any related Liquidation Expenses paid therefrom).

     With  respect  to  any  Mortgage  Loan  as to  which  any  portion  of  the
outstanding  principal  or accrued  interest  owed  thereunder  was  forgiven in
connection  with a  bankruptcy  or  similar  proceeding  involving  the  related
Mortgagor or a  modification,  waiver or amendment of such Mortgage Loan granted
or agreed to by the Master  Servicer  or Special  Servicer  pursuant  to Section
8.18, the amount of such principal or interest so forgiven.

     With respect to any Mortgage Loan as to which the Mortgage Rate thereon has
been  permanently  reduced for any period in  connection  with a  bankruptcy  or
similar proceeding involving the related Mortgagor or a modification,  waiver or
amendment of such Mortgage  Loan granted or agreed to by the Master  Servicer or
Special  Servicer  pursuant  to  Section  8.18,  the  amount  of the  consequent
reduction  in the  interest  portion  of each  successive  Monthly  Payment  due
thereon.  Each such  Realized  Loss shall be deemed to have been incurred on the
Due Date for each affected Monthly Payment.

     "Record  Date"  means,  with respect to any Class of  Certificates  for any
Distribution  Date,  the last  Business  Day of the calendar  month  immediately
preceding the month in which such Distribution Date occurs.

     "Reference Banks" has the meaning set forth in Section 1.3.

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

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

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

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

     "REMIC I Regular  Interest"  means,  with  respect  to each  Mortgage  Loan
(including,   without   limitation,   each  REO  Mortgage  Loan),  the  separate
non-certificated  beneficial  ownership interest in REMIC I issued in respect of
such Mortgage Loan hereunder and designated

                                      -41-

<PAGE>



as a "regular  interest" in REMIC I. Each REMIC I Regular  Interest shall accrue
interest  at the  related  REMIC I  Remittance  Rate and  shall be  entitled  to
distributions of principal,  subject to the terms and conditions  hereof,  in an
aggregate amount equal to its initial  Uncertificated  Principal  Balance (which
shall equal the Cut-off Date Principal  Balance of the related  Mortgage  Loan).
The designation  for each REMIC I Regular  Interest shall be the loan number for
the related  Mortgage  Loan set forth in the  Mortgage  Loan  Schedule as of the
Closing Date. If a Replacement  Mortgage Loan or Loans are  substituted  for any
Deleted  Mortgage Loan, the REMIC I Regular Interest that related to the Deleted
Mortgage Loan shall thereafter relate to such Replacement Mortgage Loan(s).

     "REMIC I  Remittance  Rate"  means,  with  respect  to any  REMIC I Regular
Interest for any  Distribution  Date, a rate per annum equal to the Net Mortgage
Rate in effect for the related  Mortgage Loan (including  without  limitation an
REO Mortgage Loan) as of, in the case of a Fixed Rate Mortgage Loan, the Closing
Date and, in the case of an Adjustable  Rate Mortgage Loan, the  commencement of
the related  Collection  Period  (provided  that such Net  Mortgage  Rate for an
Adjustable  Rate Mortgage Loan shall be calculated in accordance  with the terms
of the related  Mortgage Note in effect as of the Closing Date). If any Mortgage
Loan  included  in the  Trust  Fund  as of the  Closing  Date is  replaced  by a
Replacement  Mortgage Loan or Loans, the REMIC I Remittance Rate for the related
REMIC I Regular  Interest  shall  still be  calculated  in  accordance  with the
preceding sentence based on the Net Mortgage Rate for the Deleted Mortgage Loan.

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

     "REMIC II Distribution Amount" has the meaning set forth in Section 6.2(d).

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

     "REMIC  II  Regular  Interest"  Any  of the  15  separate  non-certificated
beneficial  ownership interests in REMIC II issued hereunder and designated as a
"regular  interest"  in REMIC II. Each REMIC II Regular  Interest  shall  accrue
interest at the  related  REMIC II  Remittance  Rate in effect from time to time
and,  except  for  REMIC  II  Regular   Interest  IO-2,  shall  be  entitled  to
distributions of principal,  subject to the terms and conditions  hereof,  in an
aggregate amount equal to its initial  Uncertificated  Principal  Balance as set
forth in the Preliminary  Statement hereto.  The designations for the respective
REMIC II Regular Interests are set forth in the Preliminary Statement hereto.

     "REMIC II Remittance Rate" means with respect to:

          (a) REMIC II Regular  Interest  LG1, for any  Distribution  Date,  the
     weighted  average  of the  REMIC I  Remittance  Rates  (or,  in the case of
     Non-30/360 REMIC I Regular Interests,  the Equivalent 30/360 Rates) for the
     REMIC  I  Regular  Interests  relating  to  the  Group  1  Loans  for  such
     Distribution  Date (weighted on the basis of the respective  Uncertificated
     Principal  Balances of such REMIC I Regular Interests  immediately prior to
     such Distribution

                                      -42-

<PAGE>



     Date);

          (b) REMIC II Regular  Interest  LG2, (i) for the initial  Distribution
     Date,  5.91734% per annum, and (ii) for any subsequent  Distribution  Date,
     the lesser of (A) LIBOR for such Distribution Date, plus 0.39%, and (B) the
     weighted average of the REMIC I Remittance Rates (or, in the case of 30/360
     REMIC I Regular Interests, the Equivalent Actual/360 Rates) for the REMIC I
     Regular Interests  relating to the Group 2 Loans for such Distribution Date
     (weighted on the basis of the respective  Uncertificated Principal Balances
     of such REMIC I Regular  Interests  immediately  prior to such Distribution
     Date);

          (c) REMIC II Regular  Interest  IO-2, for any  Distribution  Date, the
     excess, if any, of (i) the weighted average of the REMIC I Remittance Rates
     (or, in the case of Non-30/360  REMIC I Regular  Interests,  the Equivalent
     30/360  Rates) for the REMIC I Regular  Interests  relating  to the Group 2
     Loans for such  Distribution  Date (weighted on the basis of the respective
     Uncertificated  Principal  Balances  of  such  REMIC  I  Regular  Interests
     immediately  prior to such  Distribution  Date),  over  (ii)  the  REMIC II
     Remittance  Rate  (converted to the Equivalent  30/360 Rate)  applicable to
     REMIC II Regular Interest LG2 for such Distribution Date;

          (d) REMIC II Regular  Interest  A-2, (i) for the initial  Distribution
     Date,  5.91734% per annum, and (ii) for any subsequent  Distribution  Date,
     the lesser of (A) LIBOR for such Distribution Date, plus 0.39%, and (B) the
     weighted  average  of the  REMIC I  Remittance  Rates ( or,  in the case of
     30/360 REMIC I Regular Interests,  the Equivalent Actual/360 Rates) for the
     REMIC  I  Regular  Interests  relating  to  the  Group  2  Loans  for  such
     Distribution  Date (weighted on the basis of the respective  Uncertificated
     Principal  Balances of such REMIC I Regular Interests  immediately prior to
     such  Distribution  Date) or,  if the  aggregate  Uncertificated  Principal
     Balance of such REMIC I Regular Interests was reduced to zero prior to such
     Distribution Date, 12.00% per annum; and

          (e) each of REMIC II Regular  Interests A-1A,  A-1B, A-1C, B, C, D, E,
     F, G, H and J for any  Distribution  Date, the  respective  fixed rates per
     annum specified as such in the Preliminary Statement.

     "REMIC III" means the  segregated  pool of assets  consisting of all of the
REMIC II Regular  Interests,  with respect to which a separate REMIC election is
to be made pursuant to Section 12.1(a) hereof.

     "REMIC III Certificate"  means any  Certificate,  other than a Class R-I or
Class R-II Certificate.

     "REMIC  III  Distribution  Amount"  has the  meaning  set forth in  Section
6.3(d).

     "REMIC III Regular Certificate" means any REMIC III Certificate, other than
a Class R-III Certificate.

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

                                      -43-

<PAGE>



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

     "Rents from Real Property" means, with respect to any REO Property,  income
of the character described in Section 856(d) of the Code.

     "REO  Acquisition"  means the  acquisition of any REO Property  pursuant to
Section 8.7. 

     "REO  Disposition"  means the sale or other disposition of any REO Property
pursuant to Section 8.31.

     "REO Extension" has the meaning set forth in Section 8.19(a).

     "REO Income"  means,  with  respect to any REO Property for any  Collection
Period,  all income  received in connection  with such REO Property  during such
period.

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

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

     "REO Tax" has the meaning set forth in Section 8.20(a).

     "Replacement  Mortgage Loan" means any Qualifying  Substitute Mortgage Loan
that is substituted for one or more Deleted Mortgage Loans.

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

     "Repurchase  Proceeds"  means  amounts paid by any Seller under the related
Mortgage Loan Purchase Agreement,  by any Additional  Warranting Party under the
related  Additional  Warranty  Agreement  (and,  in  connection  therewith,   if
applicable,  by the Depositor  hereunder),  or by the Conti  Guarantor under the
Conti Guaranty Agreement, in connection with the repurchase of any Mortgage Loan
as contemplated by Section 2.3.

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

     "Required  Appraisal  Loan"  means any  Mortgage  Loan  (including  without
limitation  any REO Mortgage  Loan) as to which an Appraisal  Event has occurred
and is

                                      -44-

<PAGE>



continuing.

     "Required  Insurance Policy" means with respect to any Mortgaged  Property,
any insurance  policy that is required to be maintained  from time to time under
this Agreement in respect of such Mortgaged Property.

     "Reserve  Account"  means the  account or accounts  created and  maintained
pursuant to Section 8.3(d).

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

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

     "Responsible Officer" means, when used with respect to the initial Trustee,
any officer assigned to the Asset Backed  Securities Trust Services Group of its
Corporate Trust Department and when used with respect to any successor  Trustee,
any Vice  President,  Assistant Vice  President,  corporate trust officer or any
assistant corporate trust officer.

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

     "Rule 144A" means Rule 144A under the Securities Act.

     "Scheduled  Principal  Balance"  means,  with respect to any Mortgage  Loan
(including  without  limitation  an  REO  Mortgage  Loan),  as of  any  date  of
determination,  the unpaid principal balance thereof as of the Cut-off Date (or,
in  the  case  of a  Replacement  Mortgage  Loan,  as of  the  related  date  of
substitution),  after application of all principal payments due on or before the
Cut-off Date (or, in the case of a Replacement  Mortgage  Loan, the related date
of substitution), whether or not received, reduced by:

          (a) the principal portions of all Monthly Payments (other than Balloon
     Payments) and any Assumed  Monthly  Payments due or deemed due, as the case
     may be, in respect of such  Mortgage  Loan on a Due Date  subsequent to the
     Cut-off Date (or, in the case of a Replacement Mortgage Loan, subsequent to
     the related date of  substitution)  and  coinciding  with or preceding such
     date of determination, whether or not received;

          (b)  that  portion  of  all  payments  (including  without  limitation
     Principal   Prepayments  and  Balloon  Payments),   Liquidation   Proceeds,
     Condemnation Proceeds, Insurance Proceeds, Repurchase Proceeds, payments of
     Substitution

                                      -45-

<PAGE>



     Shortfall  Amounts,  REO Income and other collections that were received on
     or in  respect  of  such  Mortgage  Loan  (or  any  related  REO  Property)
     subsequent to the Cut-off Date (or, in the case of a  Replacement  Mortgage
     Loan, subsequent to the related date of substitution) and on or before such
     date of  determination  and that were  identified and applied by the Master
     Servicer in accordance with Section 1.2 as payments or other  recoveries of
     principal of such  Mortgage  Loan,  in each case net of any portion of such
     amounts that  represents  (i) a payment or other  recovery of the principal
     portion of any Monthly  Payment  (other than a Balloon  Payment) due, or of
     the principal portion of any Assumed Monthly Payment deemed due, in respect
     of such Mortgage Loan on a Due Date  subsequent to the Cut-off Date (or, in
     the case of a Replacement Mortgage Loan,  subsequent to the related date of
     substitution)  and coinciding with or preceding such date of  determination
     or (ii) an early payment (other than in the form of a Principal Prepayment)
     of the  principal  portion of any  Monthly  Payment  due in respect of such
     Mortgage Loan on a Due Date subsequent to the end of the related Collection
     Period; and

          (c) the principal  portion of any Realized Loss incurred in respect of
     such  Mortgage  Loan  subsequent  to the Cut-off Date and on or before such
     date of determination;

provided that,  notwithstanding the foregoing,  if a Liquidation Event occurs in
respect of such Mortgage Loan (or any related REO Property),  then the Scheduled
Principal Balance of such Mortgage Loan shall thereafter be zero.

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

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

     "Senior  Certificates"  means,  collectively,  the  Class  A and  Class  IO
Certificates.

     "Servicing  Account"  means the account or accounts  created and maintained
pursuant to Section 8.3(a).

     "Servicing Advances" means all customary,  reasonable and necessary "out of
pocket" costs and expenses  (including  attorneys' fees and expenses and fees of
real estate brokers)  incurred by the Master Servicer,  the Special Servicer or,
if applicable,  the Trustee or the Fiscal Agent in connection with the servicing
and  administering  of (a) a  Mortgage  Loan in  respect  of  which  a  default,
delinquency or other  unanticipated  event has occurred or as to which a default
is imminent or (b) an REO Property,  including,  but not limited to, the cost of
(i) compliance  with the  obligations of the Master  Servicer and/or the Special
Servicer  set  forth in  Section  8.3(c)  and  8.7(c),  (ii)  the  preservation,
restoration  and  protection  of a  Mortgaged  Property or REO  Property,  (iii)
obtaining any Insurance Proceeds,  Condemnation Proceeds or Liquidation Proceeds
in  respect  of any  Mortgage  Loan or REO  Property,  (iv) any  enforcement  or
judicial  proceedings with respect to a Mortgaged  Property,  including  without
limitation  foreclosures  and  similar  proceedings,   and  (v)  the  operation,
management,  maintenance  and  liquidation  of any REO Property;  provided that,
notwithstanding anything to the contrary, "Servicing Advances" shall not include
allocable

                                      -46-

<PAGE>



overhead  of the Master  Servicer  or the  Special  Servicer,  such as costs for
office space, office equipment, supplies and related expenses, employee salaries
and related expenses and similar internal costs and expenses,  or costs incurred
by either such party in connection with its purchase of any Mortgage Loan or REO
Property  pursuant to any provision of this  Agreement.  All Emergency  Advances
made by the Special Servicer hereunder shall be considered  "Servicing Advances"
for the purposes hereof.

     "Servicing  Fees" means,  with  respect to each  Mortgage  Loan  (including
without  limitation  each REO Mortgage Loan),  the Master  Servicing Fee and, if
applicable, the Special Servicing Fee.

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

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

     "Servicing Return Date" means, with respect to any Corrected Mortgage Loan,
the date that  servicing  thereof is  returned  by the  Special  Servicer to the
Master Servicer pursuant to Section 8.1(c).

     "Servicing Standard" has the meaning set forth in Section 8.1(a).

     "Servicing  Transfer  Event" means,  with respect to any Mortgage Loan, the
occurrence  of any of the events  described  in clauses  (a)  through (h) of the
definition of "Specially Serviced Mortgage Loan".

     "Special Servicer" means GMACCM or any successor Special Servicer as herein
provided.

     "Special  Servicer Monthly  Reports" mean the reports  substantially in the
form of Exhibit F-2 attached hereto.

     "Special  Servicer  Standby Fee" means,  with respect to each Mortgage Loan
(including  without  limitation each REO Mortgage  Loan),  the fee designated as
such and payable to the Special Servicer pursuant to Section 8.10(b).

     "Special  Servicer  Standby Fee Rate" means,  with respect to each Mortgage
Loan (including without limitation each REO Mortgage Loan), 0.005% per annum.

                                      -47-

<PAGE>



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

     "Special Servicing Fee Rate" means, with respect to each Specially Serviced
Mortgage Loan and REO Mortgage Loan, 0.25% per annum.

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

     "Specially  Serviced Asset Report" means the report prepared by the Special
Servicer  substantially  with the  information set forth in Exhibit F-3 attached
hereto.

     "Specially  Serviced Mortgage Loan" means any Mortgage Loan as to which any
of the following events has occurred:

          (a) the  related  Mortgagor  has  failed to make when due any  Balloon
     Payment, which failure has continued unremedied for 30 days; or

          (b) the  related  Mortgagor  has  failed to make when due any  Monthly
     Payment (other than a Balloon  Payment) or any other payment required under
     the related Mortgage Note or the related Mortgage,  which failure continues
     unremedied for 60 days; or

          (c)  the  Master  Servicer  has  determined,  in its  good  faith  and
     reasonable  judgment,  that a default in the making of a Monthly Payment or
     any other payment  required under the related  Mortgage Note or the related
     Mortgage  is  likely  to occur  within  30 days  and is  likely  to  remain
     unremedied for at least 60 days or, in the case of a Balloon  Payment,  for
     at least 30 days; or

          (d) there shall have  occurred a default,  other than as  described in
     clause (a) or (b)  above,  that (in the  Master  Servicer's  good faith and
     reasonable  judgment) materially impairs the value of the related Mortgaged
     Property as security for the  Mortgage  Loan or  otherwise  materially  and
     adversely  affects the interests of  Certificateholders,  which default has
     continued unremedied for the applicable grace period under the terms of the
     Mortgage Loan (or, if no grace period is specified, 60 days); or

          (e) 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 or
     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 related  Mortgagor  and such decree or
     order shall have remained in force undischarged or unstayed for a period of
     60 days; or

                                      -48-

<PAGE>



          (f) the related Mortgagor shall have consented 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 such Mortgagor or of or relating to all or substantially all of
     its property; or

          (g) the related Mortgagor shall have admitted in writing its inability
     to pay its debts  generally  as they become  due,  filed a petition to take
     advantage of any applicable  insolvency or reorganization  statute, made an
     assignment  for the  benefit of its  creditors,  or  voluntarily  suspended
     payment of its obligations; or

          (h) the Master Servicer shall have received notice of the commencement
     of foreclosure or similar proceedings with respect to the related Mortgaged
     Property;

provided  that a Mortgage  Loan will cease to be a Specially  Serviced  Mortgage
Loan when a  Liquidation  Event has occurred in respect of such  Mortgage  Loan,
when the related Mortgaged Property has become an REO Property,  or at such time
as  such  of  the  following  as  are  applicable  occur  with  respect  to  the
circumstances identified above that caused the Mortgage Loan to be characterized
as a Specially  Serviced  Mortgage Loan (and  provided  that no other  Servicing
Transfer Event then exists):

     (w)  with  respect to the  circumstances  described  in clauses (a) and (b)
          above,  the  related  Mortgagor  has made three  consecutive  full and
          timely Monthly Payments under the terms of such Mortgage Loan (as such
          terms may be changed or modified in  connection  with a bankruptcy  or
          similar  proceeding  involving the related Mortgagor or by reason of a
          modification,  waiver or amendment granted or agreed to by the Special
          Servicer pursuant to Section 8.18);

     (x)  with respect to the  circumstances  described in clauses (c), (e), (f)
          and (g) above, such circumstances cease to exist in the good faith and
          reasonable judgment of the Special Servicer;

     (y)  with respect to the circumstances  described in clause (d) above, such
          default is cured; and

     (z)  with respect to the circumstances  described in clause (h) above, such
          proceedings are terminated.

     "Startup  Day" means,  with  respect to each of REMIC I, REMIC II and REMIC
III, the day designated as such Section 12.1 (b).

     "Stated  Maturity  Date" means,  with respect to any Mortgage Loan, the Due
Date on which the last payment of  principal is due and payable  under the terms
of the related Mortgage Note as in effect on the Closing Date, without regard to
any change in or  modification  of such terms in connection with a bankruptcy or
similar proceeding involving the related Mortgagor or a modification,  waiver or
amendment of such Mortgage  Loan granted or agreed to by the Master  Servicer or
Special Servicer pursuant to Section 8.18, and without regard to the exercise of
any

                                      -49-

<PAGE>



Call Option under such Mortgage Loan.

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

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

     "Sub-Servicer"  means any  Person  with which the  Master  Servicer  or the
Special Servicer has entered into a Sub-Servicing Agreement.

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

     "Substitution  Shortfall Amount" means, in connection with the substitution
of one or more  Replacement  Mortgage  Loans  for one or more  Deleted  Mortgage
Loans,  the amount,  if any, by which the Purchase  Price or aggregate  Purchase
Price, as the case may be, for such Deleted Mortgage Loan(s) exceeds the initial
Stated Principal Balance or aggregate Stated Principal Balance,  as the case may
be, of such Replacement Mortgage Loan(s).

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

     "Tax  Returns"  means the  federal  income tax return on  Internal  Revenue
Service 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 REMIC I,  REMIC II and  REMIC  III due to its
classification as a 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 Internal Revenue Service or any other
governmental  taxing  authority  under any  applicable  provisions of federal or
state law.


                                      -50-

<PAGE>



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

     "30/360  REMIC I Regular  Interest"  means a REMIC I Regular  Interest that
accrues  interest on the basis of a 360-day  year  consisting  of twelve  30-day
months,

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

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

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

     "Trust"  means the trust  created  pursuant to this  Agreement,  the assets
which consist of the Mortgage Loans,  such amounts as shall from time to time be
held in the  Collection  Account and the  Distribution  Account,  the  Insurance
Policies,  any REO  Properties  and other  rights and  property  referred  to in
Section 2.1(a) hereof.

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

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

     "Trustee Fee" means, as to each Mortgage Loan (including without limitation
each REO  Mortgage  Loan),  the  monthly  fee  payable  to the  Trustee  that is
calculated in the same manner as the Master Servicing Fee for such Mortgage Loan
but at the Trustee Fee Rate.  The  Trustee Fee for each  Mortgage  Loan shall be
payable to the Trustee by the Master  Servicer out of the Master  Servicing  Fee
for such Mortgage Loan as provided herein.

     "Trustee Fee Rate" means 0.006% per annum.

     "UCC Financing  Statement" means a financing  statement  executed and filed
pursuant  to  the  Uniform  Commercial  Code,  as  in  effect  in  the  relevant
jurisdiction,  or,  in the  case of  Louisiana,  the  comparable  provisions  of
Louisiana law.

     "Uncertificated  Accrued  Interest"  means: (i) with respect to any REMIC I
Regular Interest,  for any Distribution Date,  interest for the related Interest
Accrual Period  (calculated on the basis of a 360-day year  consisting of twelve
30-day months or, if the related  Mortgage Loan accrues  interest on a different
basis, on such  alternative  basis) accrued at the applicable REMIC I Remittance
Rate on the  Uncertificated  Principal  Balance of such REMIC I Regular Interest
immediately prior to such Distribution  Date; and (ii) with respect to any REMIC
II  Regular  Interest,  for any  Distribution  Date,  interest  for the  related
Interest Accrual Period (calculated on the basis of a 360-day year consisting of
twelve 30-day months or, in the case of

                                      -51-

<PAGE>



REMIC II Regular  Interests  LG2 and A-2, on the basis of a 360-day year and the
actual number of days elapsed during the  applicable  Interest  Accrual  Period)
accrued  at the  applicable  REMIC  II  Remittance  Rate  on the  Uncertificated
Principal  Balance of such REMIC II Regular Interest  immediately  prior to such
Distribution Date.

     "Uncertificated  Distributable Interest" means, with respect to any REMIC I
Regular  Interest or REMIC II Regular  Interest for any  Distribution  Date,  an
amount  equal to: (a) the  Uncertificated  Accrued  Interest  in respect of such
REMIC I Regular Interest or REMIC II Regular  Interest,  as the case may be, for
such  Distribution  Date;  reduced (to not less than zero) by (b) the portion of
any Net  Aggregate  Prepayment  Interest  Shortfall for such  Distribution  Date
allocated to such REMIC I Regular Interest or REMIC II Regular Interest,  as the
case  may be,  as set  forth  below;  and  increased  by (c) any  Uncertificated
Distributable  Interest in respect of such REMIC I Regular  Interest or REMIC II
Regular Interest, as the case may be, for the immediately preceding Distribution
Date that was not deemed paid on the  immediately  preceding  Distribution  Date
pursuant to Section 6.2 or 6.3, as applicable, together with (except in the case
of REMIC II Regular Interest IO-2) one month's interest (calculated on the basis
of a 360-day  year  consisting  of twelve  30-day  months or, if  Uncertificated
Accrued Interest in respect of such REMIC I Regular Interest or REMIC II Regular
Interest,  as the case may be,  accrues on an alternative  basis,  calculated on
such alternative  basis) on such unpaid  Uncertificated  Distributable  Interest
(exclusive,  in the case of each of REMIC II Regular  Interest  LG1 and REMIC II
Regular Interest LG2, of the Class IO-1 share thereof) at the REMIC I Remittance
Rate or the REMIC II  Remittance  Rate,  as the case may be,  applicable to such
REMIC I Regular Interest or REMIC II Regular  Interest,  as the case may be, for
the current  Distribution Date. The Net Aggregate  Prepayment Interest Shortfall
for any Distribution  Date shall be allocated:  (i) among the respective REMIC I
Regular  Interests,  pro rata in  accordance  with  the  respective  amounts  of
Uncertificated Accrued Interest with respect thereto for such Distribution Date;
and (ii) among the respective REMIC II Regular Interests, pro rata in accordance
with the  respective  amounts of  Uncertificated  Accrued  Interest with respect
thereto for such Distribution Date.

     "Uncertificated  Notional  Amount" means the aggregate  notional  principal
amount on which REMIC II Regular  Interest  IO-2 accrues  interest  from time to
time  which,  as of any date of  determination,  is equal to the then  aggregate
Uncertificated  Principal Balance of the REMIC I Regular  Interests  relating to
the Group 2 Loans.

     "Uncertificated  Principal Balance" means the principal amount of any REMIC
I Regular  Interest  or REMIC II Regular  Interest  (other than REMIC II Regular
Interest IO-2)  outstanding as of any date of  determination.  As of the Closing
Date,  the  Uncertificated  Principal  Balance of each REMIC I Regular  Interest
shall equal the Cut-off Date Principal  Balance of the related Mortgage Loan. On
each  Distribution  Date, the  Uncertificated  Principal Balance of each REMIC I
Regular  Interest shall be reduced by all  distributions  of principal deemed to
have been made thereon on such Distribution Date pursuant to Section 6.2 and, if
and to the extent  appropriate,  shall be further  reduced on such  Distribution
Date as provided in Section  6.5. As of the  Closing  Date,  the  Uncertificated
Principal Balance of each REMIC II Regular Interest (other than REMIC II Regular
Interest  IO-2)  shall equal the amount set forth in the  Preliminary  Statement
hereto as its initial  Uncertificated  Principal  Balance.  On each Distribution
Date, the  Uncertificated  Principal  Balance of each REMIC II Regular  Interest
(other than REMIC II Regular

                                      -52-

<PAGE>



Interest IO-2) shall be reduced by all distributions of principal deemed to have
been made thereon on such  Distribution Date pursuant to Section 6.3 and, if and
to the extent appropriate, shall be further reduced on such Distribution Date as
provided in Section 6.5.

     "Underwritable  Cash Flow" means, with respect to any Mortgaged Property or
REO Property,  for any twelve month period (or such shorter period calculated on
an  annualized   basis),  the  underwritable  cash  flow  amount  calculated  in
accordance with Exhibit G hereto.

     "Underwriter"  means Morgan Stanley & Co.  Incorporated or its successor in
interest.

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

     "United States Person" means 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, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.

     "USPAP" means the Uniform Standards of Professional Appraisal Practices.

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

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

     "Workout Fee Rate" means,  with respect to each Corrected  Mortgage Loan as
to which a Workout Fee is payable, 1.0%.

     Section 1.2 Certain Calculations in Respect of the Mortgage Pool.

     (a)  All   amounts   collected   in   respect   of  any  group  of  related
Cross-Collateralized  Mortgage Loans (other than REO Mortgage Loans) in the form
of payments  from  Mortgagors,  Insurance  Proceeds,  Condemnation  Proceeds and
Liquidation  Proceeds,  shall be  applied  by the  Master  Servicer  among  such
Mortgage Loans in accordance with the express provisions of the

                                      -53-

<PAGE>



related loan documents and, in the absence of such express provisions,  on a pro
rata basis in accordance with the respective  amounts then "due and owing" as to
each such Mortgage Loan.  All amounts  collected in respect of any Mortgage Loan
(whether or not such  Mortgage  Loan is a  Cross-Collateralized  Mortgage  Loan)
other  than an REO  Mortgage  Loan,  in the form of  payments  from  Mortgagors,
Liquidation  Proceeds,  Condemnation  Proceeds,  Insurance  Proceeds  Repurchase
Proceeds or  payments  of  Substitution  Shortfall  Amounts  shall be applied to
amounts due and owing under the related  Mortgage Note and Mortgage  (including,
without limitation, for principal and accrued and unpaid interest) in accordance
with the express  provisions  of the related  Mortgage Note and Mortgage and, in
the absence of, or to the extent not covered by, such express provisions,  shall
be applied for purposes of this  Agreement:  first, as a recovery of any related
unreimbursed Servicing Advances and, if applicable, unpaid Liquidation Expenses;
second,  as a recovery  of accrued and unpaid  interest at the related  Mortgage
Rate on such Mortgage Loan to but not  including,  as  appropriate,  the date of
receipt  or,  in the case of a full  Monthly  Payment  from any  Mortgagor,  the
related Due Date;  third,  as a recovery of principal of such Mortgage Loan then
due and owing, including,  without limitation,  by reason of acceleration of the
Mortgage Loan  following a default  thereunder or exercise of a Call Option (or,
if a  Liquidation  Event has  occurred in respect of such  Mortgage  Loan,  as a
recovery of principal  to the extent of its entire  remaining  unpaid  principal
balance);  fourth,  as a  recovery  of amounts  to be  currently  applied to the
payment  of,  or  escrowed  for  the  future  payment  of,  real  estate  taxes,
assessments, insurance premiums, ground rents (if applicable) and similar items;
fifth,  as a recovery of Reserve Funds to the extent then required to be held in
escrow;  sixth, as a recovery of any Prepayment Premium then due and owing under
such Mortgage Loan;  seventh,  as a recovery of any Penalty Charges then due and
owing under such Mortgage Loan; eighth, as a recovery of any assumption fees and
modification  fees then due and owing  under such  Mortgage  Loan;  ninth,  as a
recovery of any other amounts then due and owing under such Mortgage  Loan;  and
tenth,  as a recovery of any  remaining  principal of such  Mortgage Loan to the
extent of its entire remaining unpaid principal balance.

     (b) Collections in respect of each REO Property (exclusive of amounts to be
applied to the  payment of the costs of  operating,  managing,  maintaining  and
disposing of such REO Property)  shall be treated:  first,  as a recovery of any
related  unreimbursed  Servicing Advances;  second, as a recovery of accrued and
unpaid interest on the related REO Mortgage Loan at the related Mortgage Rate to
but not including the Due Date in the Collection Period of receipt;  third, as a
recovery of  principal  of the related  REO  Mortgage  Loan to the extent of its
entire unpaid principal balance;  and fourth, as a recovery of any other amounts
deemed to be due and owing in respect of the related REO Mortgage Loan.

     (c) The  foregoing  applications  of  amounts  received  in  respect of any
Mortgage Loan or REO Property shall be determined by the Master  Servicer in its
reasonable and good faith judgment.

     Section  1.3  Calculations  of LIBOR.  On each  LIBOR  Determination  Date,
commencing with the LIBOR Determination Date in April, 1997 and continuing until
the Class Principal Balance of the Class A-2 Certificates and the Uncertificated
Principal  Balances  of REMIC  II  Regular  Interests  LG2 and A-2 have all been
reduced to zero, the Trustee shall determine LIBOR for the related  Distribution
Date by reviewing the Telerate Page 3750 quotation,

                                      -54-

<PAGE>



as of 11:00 a.m.  (London  time) on such LIBOR  Determination  Date,  for 30-day
United States dollar deposits to leading banks in the London interbank market.

     LIBOR shall be established by the Trustee on each LIBOR  Determination Date
as follows:

          (a) If on any LIBOR Determination Date the Telerate Page 3750 provides
     such offered  quotation,  LIBOR for the related  Distribution Date shall be
     such offered quotation.

          (b) If on any LIBOR  Determination Date the quotation specified in the
     immediately preceding clause (a) does not appear on the Telerate Page 3750,
     LIBOR for the related  Distribution Date shall be the average of the London
     interbank   market  rates  for  one-month  United  States  dollar  deposits
     appearing  on the LIBO page of Reuters as of 11:00  a.m.  (London  time) on
     such LIBOR Determination Date.

          (c) If on any LIBOR Determination Date the quotations specified in the
     immediately  preceding  clauses  (a) and (b) do not  appear,  LIBOR for the
     related  Distribution  Date shall be either (i) the arithmetic  mean of the
     offered rates which the Reference Banks (as defined below) are quoting,  at
     approximately  11:00 a.m. (London time) on the relevant LIBOR Determination
     Date,  for 30-day United States dollar  deposits,  at the principal  London
     office of each of the Reference  Banks or those of them (being at least two
     in number) at which such  offered  quotations  are,  in the  opinion of the
     Trustee,  being so made, or (ii) if fewer than two  quotations are provided
     as requested by the Trustee, the arithmetic mean of the rates quoted by any
     two or more  major  banks in New York City,  selected  by the  Trustee,  at
     approximately  11:00  a.m.,  New York  City  time,  on the  relevant  LIBOR
     Determination  Date,  for 30-day loans in United States  dollars to leading
     European  banks,  provided that if such banks  specified by the Trustee are
     not providing  such  quotations,  LIBOR for the related  Distribution  Date
     shall be equal to LIBOR for the prior Distribution Date.

     Initially,  the  "Reference  Banks" shall be Bank of Tokyo Ltd.,  Barclay's
Bank plc,  National  Westminster  Bank,  plc, and Bankers  Trust  Company.  Each
Reference Bank shall (i) be a leading bank engaged in transactions in Eurodollar
deposits in the international  Eurocurrency  market and (ii) have an established
place  of  business  in  London.  If any  such  bank  should  fail to  meet  the
qualifications  of a  Reference  Bank,  the Trustee  may  designate  alternative
Reference Banks meeting the criteria specified in this paragraph.

     Section 1.4 Interpretation.

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

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

                                      -55-

<PAGE>



Agreement  are  references  to  Sections,  Schedules  and Exhibits in or to this
Agreement unless otherwise specified.

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

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


                                   ARTICLE II

                              DECLARATION OF TRUST;
                            ISSUANCES OF CERTIFICATES

     Section 2.1 Conveyance of Mortgage Loans.

     (a) The  Depositor,  concurrently  with the execution and delivery  hereof,
does  hereby  assign to the  Trustee  without  recourse  for the  benefit of the
Certificateholders all the right, title and interest of the Depositor, including
any security interest therein for the benefit of the Depositor, in, to and under
(i) the Mortgage Loans  identified on the Mortgage Loan Schedule,  (ii) Sections
2, 4(a) and 6 of each  Mortgage Loan  Purchase  Agreement  and, to the extent it
relates to the  obligations  of ContiTrade  under such Sections of Mortgage Loan
Purchase Agreement II, the right, title and interest of the Depositor in, to and
under the Conti Guaranty Agreement, (iii) the Additional Warranty Agreements (to
the extent assigned to the Depositor under Mortgage Loan Purchase  Agreement I),
and (iv) all other assets included or to be included in REMIC I. Such assignment
includes all interest and principal received or receivable on or with respect to
the  Mortgage  Loans  (other than  payments of  principal  and  interest due and
payable on the Mortgage  Loans on or before the Cut-off  Date).  The transfer of
the Mortgage  Loans and the related rights and property  accomplished  hereby is
absolute  and,  notwithstanding  Section  13.12,  is  intended by the parties to
constitute a sale.

     (b) In  connection  with the  Depositor's  assignment  pursuant  to Section
2.1(a) above,  the Depositor  shall direct,  and hereby  represents and warrants
that it has  directed,  each Seller  pursuant to the  applicable  Mortgage  Loan
Purchase  Agreement to deliver to and deposit  with, or cause to be delivered to
and deposited with, the Trustee or a Custodian appointed thereby (with a copy to
the Master Servicer),  on or before the Closing Date, the Mortgage File for each
Mortgage  Loan so  assigned.  If a  Seller  cannot  so  deliver,  or cause to be
delivered, as to any of its Mortgage Loans, the original or a copy of any of the
documents and/or instruments referred to in clauses (ii), (iv), (viii),  (xi)(A)
and (xii) of the definition of "Mortgage File",  with (if appropriate)  evidence
of recording or filing,  as the case may be, thereon,  solely because of a delay
caused  by the  public  recording  or  filing  office  where  such  document  or
instrument  has  been  delivered  for   recordation  or  filing,   the  delivery
requirements of this Section 2.1(b) shall be

                                      -56-

<PAGE>



deemed to have been  satisfied  as to such missing  item,  and such missing item
shall be deemed to have been  included in the related  Mortgage  File,  provided
that such Seller has  delivered  to the Trustee on or before the Closing  Date a
copy of such  document or  instrument  (without  evidence of recording or filing
thereon,  but  certified  (which  certificate  may relate to multiple  documents
and/or  instruments)  by  such  Seller  to be a true  and  complete  copy of the
original thereof submitted for recording or filing, as the case may be), and the
Seller shall deliver to or at the direction of the Trustee,  promptly  following
the receipt  thereof,  the original of such missing document or instrument (or a
copy thereof) with (if appropriate) evidence of recording or filing, as the case
may be, thereon. If a Seller cannot so deliver, or cause to be delivered,  as to
any of its Mortgage Loans,  the original or a copy of the related lender's title
insurance policy referred to in clause (ix) of the definition of "Mortgage File"
solely because such policy has not yet been issued, the delivery requirements of
this Section 2.1(b) shall be deemed to be satisfied as to such missing item, and
such missing item shall be deemed to have been included in the related  Mortgage
File,  provided  that such Seller has  delivered to the Trustee on or before the
Closing Date a commitment for title insurance "marked-up" at the closing of such
Mortgage  Loan,  and such Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related Cross-Collateralized  Mortgage Loans
only one original of any  document  referred to in the  definition  of "Mortgage
File" covering all the Mortgage  Loans in such group,  then the inclusion of the
original of such document in the Mortgage File for any of the Mortgage  Loans in
such group shall be deemed an  inclusion of such  original in the Mortgage  File
for each such Mortgage  Loan.  None of the Trustee,  any  Custodian,  the Master
Servicer or the Special  Servicer  shall be liable for any failure by any Seller
or the  Depositor  to comply  with the  document  delivery  requirements  of the
Mortgage Loan Purchase Agreements and this Section 2.1(b).

     If any of the  endorsements  referred to in clause (i) of the definition of
"Mortgage  File", or any of the assignments  referred to in clauses (iii),  (v),
(vii),  (x) and (xi)(B) of the definition of "Mortgage  File",  are delivered to
the Trustee in blank,  the  Trustee  shall be  responsible  for  completing  the
related endorsement or assignment in the name of the Trustee (in such capacity).

     (c) The Trustee  shall,  as to each  Mortgage  Loan,  at the expense of the
related Seller,  promptly (and in any event within 45 days following the receipt
thereof)  deliver to a designee of the related  Seller for purposes of its being
recorded or filed, as the case may be, in the appropriate public office for real
property records or UCC financing statements, as appropriate, each assignment to
the Trustee  referred to in clauses (iii),  (v) and (xi)(B) of the definition of
"Mortgage  File".  Each such assignment shall reflect that it should be returned
by the public recording office to the Trustee following  recording or filing (at
which time it shall  deliver a copy  thereof to the Master  Servicer);  provided
that in those instances where the public  recording  office retains the original
assignment of Mortgage or assignment of Assignment of Leases,  the Trustee shall
request  such  designee  to obtain  therefrom  for the  Trustee  and the  Master
Servicer at the expense of the related  Seller a certified  copy of the recorded
original.  If any such document or instrument is lost or returned  unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the Trustee  shall
direct the related Seller pursuant to the applicable Mortgage

                                      -57-

<PAGE>



Loan Purchase Agreement promptly to prepare or cause to be prepared a substitute
therefor or cure such  defect,  as the case may be, and  thereafter  the Trustee
shall upon receipt  thereof deliver the same to a designee of the related Seller
for purposes of its being recorded or filed, as appropriate.

     (d) All  documents  and records in the  possession  of the Depositor or the
Sellers that relate to the Mortgage Loans and that are not required to be a part
of a Mortgage File in accordance with the definition  thereof shall be delivered
to the Master  Servicer on or before the  Closing  Date and shall be held by the
Master  Servicer  on  behalf of the  Trustee  in trust  for the  benefit  of the
Certificateholders.

     (e) In  connection  with the  Depositor's  assignment  pursuant  to Section
2.1(a)  above,  the  Depositor  shall  deliver  to the  Trustee on or before the
Closing  Date a copy of a fully  executed  counterpart  of  each  Mortgage  Loan
Purchase Agreement and each Additional Warranty Agreement,  as in full force and
effect on the Closing Date.

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

     Upon  execution  and  delivery of this  Agreement in respect of the Initial
Certification,  and  within 75 days after the  execution  and  delivery  of this
Agreement in respect of the Final  Certification,  the Trustee shall examine the
Mortgage Files in its possession, and shall deliver to the Depositor, the Master
Servicer,  the Special  Servicer and each Seller a  certification  (the "Initial
Certification" and the "Final  Certification",  respectively,  in the respective
forms set forth as Exhibit B-1 and Exhibit B-2 hereto) stating,  (i) in the case
of the Initial  Certification,  as to each  Mortgage Loan listed in the Mortgage
Loan  Schedule,  except as may be  specified in the  schedule of  exceptions  to
Mortgage File delivery  attached  thereto,  to the effect that (A) all documents
specified  in  clause  (i) of  the  definition  of  "Mortgage  File"  are in its
possession,  (B)  such  documents  have  been  reviewed  by it and have not been
materially  mutilated,  damaged,  defaced, torn or otherwise physically altered,
and such documents  relate to such Mortgage  Loan, (C) based on its  examination
and only as to the  foregoing  documents,  the loan  number  and the name of the
Mortgagor set forth in the Mortgage Loan Schedule  respecting such Mortgage Loan
accurately  reflects the information  contained in such documents,  and (D) each
Mortgage Note has been  endorsed as provided in clause (i) of the  definition of
Mortgage  File;  and (ii) in the  case of the  Final  Certification,  as to each
Mortgage Loan listed in the Mortgage Loan  Schedule,  except as may be specified
in the schedule of exceptions to Mortgage File delivery attached thereto, to the
effect that (W) all documents specified in clauses (i), (ii), (iii), (ix), (xii)
(to the  extent it  relates  to the  foregoing)  and  (xiii) (in the case of the
Mortgage Loans secured by Centerpoint Plaza,  Hilton Village Shopping Center and
Town South  Shopping  Center) of the  definition  of "Mortgage  File" are in its
possession,  (X) all  documents  delivered  to it or a Custodian  as part of the
related  Mortgage File have been  reviewed by it or such  Custodian and have not
been  materially  mutilated,  damaged,  defaced,  torn or  otherwise  physically
altered,  and such  documents  relate to such  Mortgage  Loan,  (Y) based on its
examination and only as to the foregoing documents,  the loan number, the street
address of the Mortgaged Property and the name of the

                                      -58-

<PAGE>



Mortgagor set forth in the Mortgage Loan Schedule  respecting such Mortgage Loan
accurately  reflects the information  contained in the documents in the Mortgage
File and (Z) each  Mortgage  Note has been  endorsed and each  Mortgage has been
assigned as provided in clauses  (i) and (iii) of the  definition  of  "Mortgage
File." The Trustee shall deliver to the Master  Servicer,  the Special  Servicer
and each Seller (as to its respective Mortgage Loans only), a copy of such Final
Certification. Within 180 days after the Cut-off Date, the Trustee shall provide
a confirmation to the Master  Servicer,  the Special Servicer and each Seller of
receipt or  non-receipt  of  recorded  Assignments  of  Mortgage.  In giving the
certifications  required above, the Trustee shall be under no obligation or duty
to inspect,  review or examine any such  documents,  instruments,  securities or
other papers to  determine  whether  they or the  signatures  thereon are valid,
legal,  genuine,  enforceable,  in  recordable  form or  appropriate  for  their
represented  purposes,  or that they are other  than what they  purport to be on
their face,  or to  determine  whether  any  Mortgage  File  should  include any
assumption agreement, modification agreement, consolidation agreement, extension
agreement, Assignment of Lease, ground lease, UCC financing statement, guaranty,
written assurance or substitution agreement.

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

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

     (a) If any party hereto discovers that any document  constituting a part of
a Mortgage File has not been properly executed, is missing, contains information
that does not  conform in any respect  with the  corresponding  information  set
forth in the  Mortgage  Loan  Schedule,  or does not appear to be regular on its
face (each, a "Document Defect"), or discovers or receives notice of a breach of
any representation, warranty or covenant relating to any Mortgage Loan set forth
in the related  Mortgage  Loan  Purchase  Agreement  or the  related  Additional
Warranty  Agreement,  as the  case may be that  may  give  rise to a  repurchase
obligation  on the  part  of  the  related  Seller  or  the  related  Additional
Warranting Party, as the case may be (a "Breach"),  such party shall give prompt
written notice to the other parties hereto.  Promptly upon becoming aware of any
such  Document  Defect or Breach,  the Trustee  shall  request  that the related
Seller or the related  Additional  Warranting  Party, as applicable,  within the
time period provided for in the related Mortgage Loan Purchase  Agreement or the
related Additional Warranty Agreement, as applicable;  cure such Document Defect
or  Breach,  as the case may be, in all  material  respects  or  repurchase  the
affected Mortgage Loan for a cash amount equal to the applicable  Purchase Price
(or, in the case of an Additional  Warranting Party, equal to such lesser amount
as is provided in the related Additional Warranty Agreement, with the difference
to be covered by the Depositor out of its own funds), all in accordance with the
related  Mortgage Loan  Purchase  Agreement or the related  Additional  Warranty
Agreement, as applicable, provided, however, that, in lieu of effecting any such
repurchase,  a Seller or an  Additional  Warranty  Party  will be  permitted  to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the applicable  Substitution  Shortfall Amount (or, in the case of an Additional
Warranting  Party,  equal to such  lesser  amount as is  provided in the related
Additional  Warranty  Agreement,  with  the  difference  to be  covered  by  the
Depositor  out of its own  funds),  subject to the terms and  conditions  of the
related Mortgage Loan Purchase Agreement or the related Additional Warranty

                                      -59-

<PAGE>



Agreement, as the case may be, and this Agreement.

     As to any Qualifying  Substitute  Mortgage Loan or Loans, the Trustee shall
direct the related Seller or related  Additional  Warranting Party to deliver to
the Trustee for such Qualifying  Substitute  Mortgage Loan or Loans (with a copy
to the Master Servicer),  the related Mortgage File(s) with the related Mortgage
Note(s) endorsed as required by clause (i) of the definition of "Mortgage File".
No substitution may be made in any calendar month after the  Determination  Date
for such month.  Monthly  Payments  due with  respect to  Qualifying  Substitute
Mortgage Loans after the related date of substitution,  and Monthly Payments due
with respect to Deleted Mortgage Loans after the Cut-off Date and on or prior to
the  related  date of  substitution,  shall be part of the Trust  Fund.  Monthly
Payments due with respect to Qualifying Substitute Mortgage Loans on or prior to
the related  date of  substitution,  and Monthly  Payments  due with  respect to
Deleted Mortgage Loans after the related date of substitution, shall not be part
of the Trust Fund and will be  remitted  by the Master  Servicer  to the related
Seller promptly following receipt.

     In  any  month  in  which  a  Seller  or  an  Additional  Warranting  Party
substitutes  one or more  Qualifying  Substitute  Mortgage Loans for one or more
Deleted  Mortgage  Loans,  the Master  Servicer will  determine  the  applicable
Substitution  Shortfall  Amount.  The Trustee shall direct such Seller, or shall
direct such Additional Warranting Party and the Depositor  collectively,  as the
case may be, to deposit  cash equal to such amount into the  Collection  Account
concurrently  with the  delivery  of the  Mortgage  File(s)  for the  Qualifying
Substitute  Mortgage  Loan(s),  without any  reimbursement  thereof.  The Master
Servicer  shall give  written  notice to the  Trustee of such  deposit  promptly
following the occurrence thereof.

     If the  affected  Mortgage  Loan is to be  repurchased,  the Trustee  shall
designate the Collection  Account as the account to which funds in the amount of
the Purchase  Price are to be wired.  Any such purchase of a Mortgage Loan shall
be on a whole loan, servicing released basis.

     Amounts paid by the Depositor to  supplement  amounts paid by an Additional
Warranty Party in connection  with the repurchase or replacement of any Mortgage
Loan as  contemplated  by this  Section  2.3 shall be  deemed  to be  Repurchase
Proceeds  or  payments  of  the  related   Substitution   Shortfall  Amount,  as
applicable,  and shall be paid concurrently  with the corresponding  payments by
the Additional Warranting Party.

     The Trustee  shall  direct the related  Seller to amend the  Mortgage  Loan
Schedule to reflect the removal of each Deleted Mortgage Loan and, if applicable
the substitution of the Qualifying  Substitute Mortgage Loan(s);  and, upon such
amendment,  the Trustee  shall  deliver or cause the  delivery  of such  amended
Mortgage Loan Schedule to the other parties hereto.  Upon any such substitution,
the Qualifying Substitute Mortgage Loan(s) shall be subject to the terms of this
Agreement in all respects.

     (b) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan contemplated by this Section 2.3, the Trustee,  the Master Servicer and the
Special  Servicer shall each promptly tender to the related Seller or Additional
Warranting  Party,  as  applicable,  upon  delivery to each of them of a receipt
executed by such Seller or Additional Warranting Party, as

                                      -60-

<PAGE>



applicable,  all portions of the Mortgage File and other documents pertaining to
such Mortgage Loan possessed by it, and each document that constitutes a part of
the  Mortgage  File shall be endorsed or  assigned  to the extent  necessary  or
appropriate to the related Seller or the related Additional Warranting Party, as
the case may be, or its designee in the same manner, and pursuant to appropriate
forms of assignment,  substantially  similar to the manner and forms pursuant to
which  documents  were  previously  assigned to the  Trustee,  but in any event,
without recourse,  representation or warranty;  provided that such tender by the
Trustee  shall be  conditioned  upon its receipt  from the Master  Servicer of a
Request for Release.

     (c) Notwithstanding anything to the contrary, all references to "Seller" in
subsections (a) and (b) of this Section 2.3 shall, in the case of ContiTrade, be
deemed  to  also  be  references  to  the  Conti  Guarantor,  and  all  notices,
directions,  requests  and other  communications  to  ContiTrade  shall  also be
forwarded to the Conti Guarantor.

     (d)  The  Mortgage  Loan  Purchase  Agreements,   the  Additional  Warranty
Agreements and the Conti Guaranty  Agreement provide the sole remedies available
to the  Certificateholders,  or the Trustee on behalf of the Certificateholders,
respecting any Document Defect or Breach.

     Section 2.4 Representations and Warranties.

     The Depositor hereby  represents and warrants to the Master  Servicer,  the
Special Servicer, the Fiscal Agent and the Trustee as of the Closing Date that:

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

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

                                            -61-

<PAGE>



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

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

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

          (vi)  Immediately  prior  to  the  consummation  of  the  transactions
     contemplated in this Agreement, the Depositor had good title to and was the
     sole  owner of each  Mortgage  Loan free and  clear of any and all  adverse
     claims, charges or security interests.

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



                                   ARTICLE III

                                THE CERTIFICATES

     Section 3.1 The Certificates.

     (a) The  Certificates  shall be in  substantially  the  forms  set forth in
Exhibits A-1 through A-17 hereto, with such appropriate  insertions,  omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Agreement or as may in the  reasonable  judgment of the Trustee or the Depositor
be necessary,  appropriate  or convenient to comply,  or facilitate  compliance,
with  applicable  laws,  and may have such  letters,  numbers or other  marks of
identification  and  such  legends  or  endorsements  placed  thereon  as may be
required to comply with

                                      -62-

<PAGE>



the rules of any  securities  exchange on which any of the  Certificates  may be
listed,  or as  may,  consistently  herewith,  be  determined  by  the  officers
executing such Certificates, as evidenced by their execution thereof.

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

     (b)  The  REMIC  III  Regular   Certificates  will  be  issued  in  minimum
denominations  of $50,000 (or, in the case of the Class A Certificates,  $5,000)
in initial  Certificate  Principal  Balance or Certificate  Notional Amount,  as
applicable,  and in integral  multiples  of $1 in excess  thereof.  The Residual
Certificates  will be issued in minimum  Percentage  Interests  of not less than
10%.

     (c) Each  Certificate  shall, on original issue,  be  authenticated  by the
Trustee  or the  Authenticating  Agent  upon  the  order  of the  Depositor.  No
Certificate  shall be entitled to any benefit under this Agreement,  or be valid
for any purpose,  unless there  appears on such  Certificate  a  certificate  of
authentication  substantially  in the form  provided for herein,  executed by an
authorized officer of the Trustee or the Authenticating Agent, if any, by manual
signature,  and such  certification  upon any  Certificate  shall be  conclusive
evidence,   and  the  only  evidence,   that  such  Certificate  has  been  duly
authenticated and delivered hereunder.  All Certificates shall be dated the date
of their  authentication.  At any time and from time to time after the execution
and delivery of this  Agreement,  the Depositor may deliver  Certificates to the
Trustee for  authentication,  and the Trustee or the Authenticating  Agent shall
authenticate and deliver such Certificates as in this Agreement provided and not
otherwise.  In the event that additional Certificates need to be prepared at any
time subsequent to the Closing Date, the Depositor shall prepare, or cause to be
prepared, and deliver, or cause to be delivered, at the Depositor's expense, any
such   additional   Certificates.   With   respect  to  the  REMIC  III  Regular
Certificates,  on the Closing Date the Trustee or the Authenticating  Agent upon
the order of the Depositor shall authenticate  Book-Entry  Certificates that are
issued to a Clearing  Agency or its  nominee as  provided in Section 3.6 against
payment of the purchase price thereof.

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


                                      -63-

<PAGE>



     Section 3.3 Transfer and Exchange of Certificates.

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

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

     (c) No transfer,  sale, pledge or other  disposition of any  Non-Registered
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities  laws.  If a transfer  of any  Non-Registered  Certificate  held as a
Definitive  Certificate is to be made without  registration under the Securities
Act (other than in connection with the initial issuance of the Certificates or a
transfer  of such  Non-Registered  Certificate  by the  Depositor  or one of its
Affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer  unless it receives  (and upon  receipt,  may  conclusively  rely upon)
either:  (i) a certificate  from the  Certificateholder  desiring to effect such
transfer  substantially  in the  form  attached  as  Exhibit  D-1  hereto  and a
certificate from such  Certificateholder's  prospective transferee substantially
in the form attached either as Exhibit D-2A hereto or as Exhibit D-2B hereto; or
(ii)

                                      -64-

<PAGE>



an Opinion  of  Counsel  satisfactory  to the  Trustee  to the effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion  of  Counsel  shall  not be an  expense  of  the  Trust  Fund  or of the
Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  Trustee or the
Certificate Registrar in their respective capacities as such), together with the
written  certification(s)  as to the facts  surrounding  such  transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  If a transfer  of any  interest  in a  Non-Registered  Certificate  that
constitutes a Book-Entry  Certificate is to be made without  registration  under
the  Securities Act (other than in connection  with the initial  issuance of the
Certificates or a transfer of any interest in such Non-Registered Certificate by
the Depositor or any of its Affiliates),  then the Certificate Owner desiring to
effect such transfer  shall be required to obtain either (i) a certificate  from
such  Certificate  Owner's  prospective  Transferee  substantially  in the  form
attached as Exhibit D-3A hereto or as Exhibit D-3B hereto, or (ii) an Opinion of
Counsel to the effect that such transfer may be made without  registration under
the  Securities  Act.  None of the  Depositor,  the  Trustee or the  Certificate
Registrar  is  obligated  to  register  or qualify  any Class of  Non-Registered
Certificates under the Securities Act or any other securities law or to take any
action not otherwise required under this Agreement to permit the transfer of any
Non-Registered   Certificate  or  interest   therein  without   registration  or
qualification.  Any  Certificateholder or Certificate Owner desiring to effect a
transfer of  Non-Registered  Certificates or interests  therein shall,  and does
hereby agree to, indemnify,  the Depositor,  the Underwriter,  the Trustee,  the
Fiscal Agent,  the Master  Servicer,  the Special  Servicer and the  Certificate
Registrar  against any  liability  that may result if the transfer is not exempt
from such  registration or  qualification or is not made in accordance with such
federal and state laws.

     (d) No transfer of a Subordinate  or Residual  Certificate  or any interest
therein  shall  be made (A) to any  employee  benefit  plan or other  retirement
arrangement, including individual retirement accounts and annuities, Keogh plans
and  collective  investment  funds and  separate  accounts  in which such plans,
accounts or arrangements are invested, including, without limitation,  insurance
company general accounts, that is subject to ERISA or the Code (each, a "Plan"),
or (B) to any Person who is directly or indirectly  purchasing such  Certificate
or interest  therein on behalf of, as named fiduciary of, as trustee of, or with
assets of a Plan,  unless:  (i) in the case of a  Subordinate  Certificate  that
constitutes  a  Book-Entry  Certificate,   the  purchase  and  holding  of  such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions of Section 406 of ERISA and Section 4975 of the Code under Sections I
and III of Prohibited  Transaction Class Exemption 95-60; or (ii) in the case of
a Subordinate  or Residual  Certificate  held as a Definitive  Certificate,  the
prospective  Transferee provides the Certificate  Registrar with a certification
of facts and an Opinion of Counsel which  establish to the  satisfaction  of the
Trustee  that such  transfer  will not result in a  violation  of Section 406 of
ERISA or Section 4975 of the Code or result in the  imposition  of an excise tax
under Section 4975 of the Code or subject the Depositor, the Trustee, the Fiscal
Agent, the Master Servicer or the Special Servicer to any obligation in addition
to those undertaken in this Agreement.  Each Person who acquires any Subordinate
or Residual  Certificate or interest therein (unless it shall have acquired such
Certificate  or interest  therein from the Depositor or an Affiliate  thereof or
unless it shall have delivered to the Certificate Registrar the certification of
facts  and  Opinion  of  Counsel  referred  to in clause  (ii) of the  preceding
sentence) shall be required to deliver to the Certificate  Registrar (or, in the
case of an interest in a Subordinate  Certificate  that constitutes a Book-Entry
Certificate, to

                                      -65-

<PAGE>



the Certificate Owner that is transferring such interest) a certification to the
effect  that:  (i) it is  neither  a Plan  nor any  Person  who is  directly  or
indirectly  purchasing  such  Certificate  or interest  therein on behalf of, as
named  fiduciary  of, as trustee of, or with assets of a Plan;  or (ii) that the
purchase and holding of such  Certificate or interest  therein by such person is
exempt from the  prohibited  transaction  provisions of Section 406 of ERISA and
Section  4975 of the Code  under  Sections I and III of  Prohibited  Transaction
Class Exemption 95-60.

     (e) (i) Each Person who has or who  acquires  any  Ownership  Interest in a
Residual  Certificate  shall be deemed by the  acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions and to
have  irrevocably  authorized  the Trustee under clause (ii)(A) below to deliver
payments to a Person other than such Person and to have  irrevocably  authorized
the Trustee  under clause  (ii)(B) below to negotiate the terms of any mandatory
sale and to execute  all  instruments  of  Transfer  and to do all other  things
necessary in connection with any such sale. The rights of each Person  acquiring
any Ownership  Interest in a Residual  Certificate are expressly  subject to the
following provisions:

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

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

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

          (D) Each  Person  holding or  acquiring  any  Ownership  Interest in a
     Residual  Certificate  shall agree (1) to require a Transfer  Affidavit and
     Agreement from any prospective Transferee to whom such Person attempts

                                      -66-

<PAGE>



     to transfer its Ownership Interest in such Residual Certificate and (2) not
     to transfer its Ownership  Interest in such Residual  Certificate unless it
     provides to the Trustee a  certificate  substantially  in the form attached
     hereto as Exhibit E-2 stating that,  among other  things,  it has no actual
     knowledge that such prospective Transferee is not a Permitted Transferee or
     is not a United States Person.

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

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

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


                                      -67-

<PAGE>



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

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

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

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

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

                                      -68-

<PAGE>



respective duties expressly set forth in Sections 3.3(c), 3.3(d) and 3.3(e).

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

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

     (i)  Unless  and  until  it  is  exchanged  in  whole  for  the  individual
Certificates  represented thereby, a Global Certificate  representing all of the
Certificates  of a  Class  may not be  transferred,  except  as a  whole  by the
Depository to a nominee of the  Depository or by a nominee of the  Depository to
the Depository or another  nominee of the Depository or by the Depository or any
such  nominee to a  successor  Clearing  Agency or a nominee  of such  successor
Clearing  Agency,  and  no  such  transfer  to  any  such  other  Person  may be
registered; provided that this subsection (i) shall not prohibit any transfer of
a Certificate of a Class that is issued in exchange for a Global  Certificate of
the same Class  pursuant to Section 3.8 below.  Nothing in this  subsection  (i)
shall prohibit or render ineffective any transfer of a beneficial  interest in a
Global  Certificate  effected in  accordance  with the other  provisions of this
Section 3.3.

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

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

                                      -69-

<PAGE>



     Section 3.6 Book-Entry Certificates.

     (a)  Notwithstanding  the  foregoing,  each  Class  of  REMIC  III  Regular
Certificates, upon original issuance, shall be issued in the form of one or more
physical certificates (collectively, as to any Class of Book-Entry Certificates,
a "Global Certificate") representing such Class, to be delivered to the Trustee,
as custodian for The Depository  Trust Company (the  "Depository"),  the initial
Clearing  Agency,  by, or on behalf of, the Depositor.  The Global  Certificates
shall initially be registered on the Certificate  Register in the name of Cede &
Co.,  the nominee of the  Depository,  as the initial  Clearing  Agency,  and no
Certificate  Owner  will  receive a  Definitive  Certificate  representing  such
Certificate Owners's interest in the Book-Entry Certificates, except as provided
in Section 3.8. Unless and until Definitive Certificates have been issued to the
Certificate Owners pursuant to Section 3.8:

          (i) the  provisions  of this  Section  3.6 shall be in full  force and
     effect with respect to each such Class;

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

          (iii) to the extent that the  provisions  of this Section 3.6 conflict
     with any other provisions of this Agreement, the provisions of this Section
     3.6 shall control with respect to each such Class; and

          (iv) the rights of the Certificate  Owners of each such Class shall be
     exercised only through the Clearing Agency and the applicable  Participants
     and shall be limited to those  established  by law and  agreements  between
     such Certificate  Owners and the Clearing Agency,  the Participants  and/or
     the Indirect Participants. Pursuant to the Depository Agreement, unless and
     until Certificates are issued pursuant to Section 3.8, the initial Clearing
     Agency will make book-entry  transfers among the  Participants  and receive
     and  transmit  distributions  of  principal  and  interest  on the  related
     Certificates to such Participants.

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

     Section  3.7  Notices  to  Clearing   Agency.   Whenever  notice  or  other
communication to the Certificateholders is required under this Agreement, unless
and  until  Definitive  Certificates  shall  have  been  issued  to the  related
Certificateholders  pursuant to Section  3.8,  the  Trustee  shall give all such
notices  and  communications  specified  herein  to be given to  Holders  of the
Book-Entry Certificates to the Clearing Agency which shall give such notices and

                                      -70-

<PAGE>



communications  to the related  Participants  in accordance  with its applicable
rules, regulations and procedures.

     Section 3.8 Definitive Certificates.

     (a)  Definitive  Certificates  will be issued to the  owners of  beneficial
interests in a Class of  Book-Entry  Certificates  or their  nominees if (i) the
Depository notifies the Depositor and the Trustee in writing that the Depository
is  unwilling  or unable to  continue  as  Clearing  Agency  for the  Book-Entry
Certificates and a qualifying  successor Clearing Agency is not appointed by the
Depositor within 90 days thereof, or (ii) the Depositor,  at its option,  elects
to terminate the book-entry  system through the Clearing Agency.  Upon notice of
the occurrence of either of the events described in the preceding sentence,  the
Trustee shall notify all Certificate Owners, through the Clearing Agency, of the
occurrence of the event and of the  availability  of Definitive  Certificates to
such  Certificate  Owners  requesting the same. Upon surrender to the Trustee of
the Book-Entry Certificates by the Clearing Agency,  accompanied by registration
instructions  from the  Clearing  Agency for  registration,  the  Trustee  shall
execute,  authenticate  and deliver  the  Definitive  Certificates.  None of the
Depositor,  the  Fiscal  Agent or the  Trustee  shall be liable for any delay in
delivery  of such  instructions  and may  conclusively  rely  on,  and  shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates,  all  references  herein  to  obligations  imposed  upon  or to be
performed  by the  Clearing  Agency  shall  be  deemed  to be  imposed  upon and
performed  by the  Trustee,  to the  extent  applicable  with  respect  to  such
Definitive  Certificates,  and  the  Trustee  shall  recognize  the  Holders  of
Definitive Certificates as Certificateholders hereunder.

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


                                   ARTICLE IV

                                    ADVANCES

     Section 4.1  P&I Advances by Master Servicer.

     (a) On or before 1:00 p.m.,  New York City time,  on each P&I Advance Date,
the Master Servicer shall either (i) deposit into the Distribution  Account (or,
to the extent made to cover unpaid  Servicing  Fees, in the Collection  Account)
from its own funds an amount equal to the aggregate  amount of P&I Advances,  if
any, to be made in respect of the related  Distribution Date, (ii) apply amounts
held in the Collection Account for future distribution to  Certificateholders in
subsequent  months in discharge of any such obligation to make P&I Advances,  or
(iii)  make  P&I  Advances  in the  form  of any  combination  of (i)  and  (ii)
aggregating the total amount of P&I Advances to be made;  provided that, if Late
Collections  (net of  related  Workout  Fees) of the  delinquent  principal  and
interest  payments  for  which  P&I  Advances  are to be made  for  the  related
Distribution  Date,  are on deposit in the  Collection  Account and available to
make such Advances,  the Master Servicer shall utilize such Late  Collections to
make such Advances pursuant to clause

                                      -71-

<PAGE>



(ii) above. Any amounts held in the Collection  Account for future  distribution
and so used to make P&I Advances shall be appropriately  reflected in the Master
Servicer's  records  and  replaced  by the  Master  Servicer  by  deposit in the
Collection  Account on or before the next succeeding  Determination Date (to the
extent not previously  replaced  through the deposit of Late  Collections of the
delinquent  principal  and interest in respect of which such P&I  Advances  were
made).  If, as of 3:00 p.m.,  New York City time, on any P&I Advance  Date,  the
Master Servicer shall not have made any P&I Advance  required to be made on such
date  pursuant  to this  Section  4.1(a)  (and shall not have  delivered  to the
Trustee the  requisite  Officer's  Certificate  and  documentation  related to a
determination  of  nonrecoverability  of a P&I Advance),  then the Trustee shall
provide notice of such failure to a Servicing  Officer of the Master Servicer by
facsimile  transmission sent to telecopy no. (312) 845-8617 (or such alternative
number  provided  by the  Master  Servicer  to the  Trustee in  writing)  and by
telephone at telephone no. (312) 845-8582 (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.

     (b) The aggregate  amount of P&I Advances to be made by the Master Servicer
in respect of the Mortgage Loans (including  without limitation Balloon Mortgage
Loans delinquent as to their respective Balloon Payments and REO Mortgage Loans)
for any  Distribution  Date  shall  equal,  subject to  Section  4.4 below,  the
aggregate of all Monthly Payments (other than Balloon  Payments) and any Assumed
Monthly  Payments,  in each case net of related Workout Fees payable  hereunder,
that were due or deemed  due,  as the case may be, in  respect  thereof on their
respective Due Dates during the related Collection Period and that were not paid
by or on behalf of the related Mortgagors or otherwise collected as of the close
of business on the last day of the related Collection Period;  provided that, if
an Appraisal Reduction exists with respect to any Required Appraisal Loan, then,
in the event of subsequent  delinquencies thereon, the P&I Advance in respect of
such Required Appraisal Loan for the related  Distribution Date shall be reduced
to equal the  product of (i) the  amount of the P&I  Advance  for such  Required
Appraisal  Loan for such  Distribution  Date  without  regard  to this  proviso,
multiplied by (ii) a fraction, expressed as a percentage, the numerator of which
is equal  to the  Stated  Principal  Balance  of such  Required  Appraisal  Loan
immediately  prior  to such  Distribution  Date,  net of the  related  Appraisal
Reduction, if any, and the denominator of which is equal to the Stated Principal
Balance of such Required  Appraisal Loan immediately  prior to such Distribution
Date.

     Section 4.2 Servicing Advances.

     (a) The Master Servicer,  the Special Servicer,  the Trustee and the Fiscal
Agent  shall  each  make  Servicing  Advances  to the  extent  provided  in this
Agreement,  except to the extent  that the Master  Servicer,  the Trustee or the
Fiscal Agent  determines,  as applicable,  in accordance with Section 4.4 below,
that any such Advance  would be a  Nonrecoverable  Advance.  Such  determination
shall be conclusive and binding on the Trustee and the Certificateholders.

     (b) No more frequently than once per calendar month,  the Special  Servicer
may require the Master  Servicer,  and the Master  Servicer  shall be obligated,
subject to the second following paragraph, to reimburse the Special Servicer for
any  Servicing  Advances  made by but not  previously  reimbursed to the Special
Servicer,  and to pay the Special Servicer  interest thereon at the Advance Rate
from the date made to, but not including, the date of reimbursement. Such

                                      -72-

<PAGE>



reimbursement and any accompanying  payment of interest shall be made within ten
(10) days of the request  therefor by wire  transfer  of  immediately  available
funds  to an  account  designated  by the  Special  Servicer.  Upon  the  Master
Servicer's  reimbursement to the Special  Servicer of any Servicing  Advance and
payment to the Special Servicer of interest thereon, all in accordance with this
Section 4.2(b),  the Master Servicer shall for all purposes of this Agreement be
deemed to have  made  such  Servicing  Advance  at the same time as the  Special
Servicer  originally  made such Advance,  and  accordingly,  the Master Servicer
shall be entitled to  reimbursement  for such  Advance,  together  with interest
thereon,  at the same time,  in the same  manner  and to the same  extent as the
Master  Servicer would otherwise have been entitled if it had actually made such
Servicing Advance.

     Notwithstanding  anything to the contrary  contained in this Agreement,  if
the Special  Servicer is required  under this  Agreement  to make any  Servicing
Advance  but does not desire to do so, the  Special  Servicer  may,  in its sole
discretion,  request that the Master Servicer make such Advance, such request to
be made in writing and in a timely manner that does not materially and adversely
affect the  interests of any  Certificateholder  and to be  accompanied  by such
additional  information regarding the circumstances  surrounding such Advance as
the Master Servicer may reasonably request.  Subject to the following paragraph,
the Master Servicer shall have the obligation to make any such Servicing Advance
that it is requested by the Special Servicer to make within ten (10) days of the
Master  Servicer's  receipt  of such  request.  The  Special  Servicer  shall be
relieved of any  obligations  with  respect to an Advance  that it requests  the
Master Servicer to make  (regardless of whether or not the Master Servicer shall
make such Advance).  The Master Servicer shall be entitled to reimbursement  for
any  Servicing  Advance  made by it at the  direction  of the Special  Servicer,
together with Advance Interest thereon, at the same time, in the same manner and
to the same extent as the Master  Servicer is entitled with respect to any other
Servicing Advance made thereby.

     Notwithstanding the foregoing provisions of this Section 4.2(b), the Master
Servicer shall not be required to make at the Special Servicer's  direction,  or
to  reimburse  the Special  Servicer  for, any  Servicing  Advance if the Master
Servicer  determines  (in its  good  faith  and  reasonable  judgment)  that the
Servicing Advance which the Special Servicer is directing the Master Servicer to
make  or  to  reimburse  to  the  Special  Servicer   hereunder,   although  not
characterized by the Special Servicer as a Nonrecoverable  Servicing Advance, is
or would be, if made, a Nonrecoverable  Servicing  Advance.  The Master Servicer
shall notify the Special Servicer in writing of such determination.  Such notice
shall not  obligate  the Special  Servicer to make any such  proposed  Servicing
Advance.  The Special  Servicer shall promptly  provide the Master Servicer with
any information  that comes into its possession that  constitutes  evidence that
any future Advances made with respect to any Mortgage Loan or REO Property would
be Nonrecoverable Advances.

     Section 4.3 Advances by Trustee and Fiscal Agent.

     (a) To the extent that the Master  Servicer  fails to make a P&I Advance by
11:00 a.m. on the  Business  Day  following  the related P&I Advance Date (other
than a P&I  Advance  that the Master  Servicer  determines  is a  Nonrecoverable
Advance),  the Trustee shall make such P&I Advance unless the Trustee determines
that such P&I Advance, if made, would

                                      -73-

<PAGE>



be a  Nonrecoverable  Advance.  To the  extent  that  the  Trustee  is  required
hereunder  to make P&I  Advances,  it shall  deposit  the amount  thereof in the
Distribution  Account (or, to the extent made to cover unpaid Servicing Fees, in
the Collection Account) on the relevant Distribution Date.

     (b) To the extent that the Trustee fails to make a P&I Advance  required to
be made by the  Trustee  hereunder  on any  Distribution  Date (other than a P&I
Advance that the Trustee  determines is a  Nonrecoverable  Advance),  the Fiscal
Agent will advance such P&I Advance unless the Fiscal Agent  determines that any
such P&I Advance, if made, would be a Nonrecoverable Advance. To the extent that
the Fiscal Agent is required  hereunder to make P&I  Advances,  it shall deposit
the amount thereof in the Distribution  Account (or, to the extent made to cover
unpaid Servicing Fees, in the Collection Account) on such Distribution Date.

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

     (d) To the  extent  that  the  Trustee  fails to make a  Servicing  Advance
required to be made by the Trustee  hereunder  by the later of (i) the date such
Servicing  Advance is required to be made and (ii) five  Business Days after the
date the Trustee knows or should know,  pursuant to subsection  (c) above,  that
such Servicing  Advance has not been made by the Master  Servicer  (other than a
Servicing Advance that the Trustee determines is a Nonrecoverable  Advance), the
Fiscal  Agent will  advance  such  Servicing  Advance,  unless the Fiscal  Agent
determines  that such  Servicing  Advance,  if made,  would be a  Nonrecoverable
Advance.

     The initial Trustee's failure to make any Advance required to be made by it
hereunder shall not constitute a default by the initial Trustee hereunder if the
initial Fiscal Agent makes such Advance.

     Section 4.4 Evidence of Nonrecoverability.  Notwithstanding anything herein
to the  contrary,  no Advance  shall be  required to be made  hereunder  if such
Advance  would,  if made,  constitute  a  Nonrecoverable  Advance.  In addition,
Nonrecoverable  Advances  shall be  reimbursable  pursuant to Section 5.2 out of
general  collections  on the Mortgage Loans and REO Properties on deposit in the
Collection  Account.  The  determination  by the Master  Servicer,  the  Special
Servicer or, if applicable,  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 by an Officer's Certificate delivered
promptly (and, in any event, in the case of a proposed P&I Advance to be made by
the Master  Servicer,  no less than one  Business  Day prior to the  related P&I
Advance  Date) to the Trustee  (or, if  applicable,  retained  thereby)  and the
Depositor,  setting  forth the basis for such  determination,  together with (if
such  determination  is prior to the liquidation of the related Mortgage Loan or
REO  Property)  a copy of an  Appraisal  or internal  evaluation  of the related
Mortgaged  Property or REO  Property,  as the case may be, which shall have been
performed  within the twelve months  preceding such  determination,  and further
accompanied by any other information that the Master Servicer or the

                                      -74-

<PAGE>



Special Servicer may have obtained and that supports such determination. If such
an Appraisal or internal  evaluation  shall not have been required and performed
pursuant  to the terms of this  Agreement,  the Master  Servicer  or the Special
Servicer,  as the case may be,  may,  subject to its  reasonable  and good faith
determination that such Appraisal will demonstrate the  nonrecoverability of the
related  Advance,  obtain an  Appraisal  for such  purpose at the expense of the
Trust payable out of the  Collection  Account.  The Trustee and the Fiscal Agent
shall each be entitled to rely on any  determination of  nonrecoverability  that
may have been made by the Master  Servicer or the Special  Servicer with respect
to a particular  Advance,  and the Master  Servicer shall be entitled to rely on
any  determination of  nonrecoverability  that may have been made by the Special
Servicer with respect to a particular Advance.

     Section 4.5 Advance  Interest.  The Master Servicer,  the Special Servicer,
the Trustee and the Fiscal  Agent shall each be entitled to receive  interest at
the  Advance  Rate in effect  from time to time,  accrued  on the amount of each
Advance  made  thereby  (out of its own  funds)  for so long as such  Advance is
outstanding  (or,  if any P&I  Advance  is  required  to be made in respect of a
delinquent  Monthly  Payment on any Mortgage  Loan prior to the end of the grace
period for such Monthly Payment,  for so long as such P&I Advance is outstanding
following the end of such grace period),  payable: first, out of Penalty Charges
received on the Mortgage Loan (including,  without  limitation,  an REO Mortgage
Loan as to which such P&I Advance was made);  and,  then,  once such Advance has
been  reimbursed,  out of  general  collections  on the  Mortgage  Loans and REO
Properties.

     Section 4.6 Fiscal  Agent  Termination  Event.  "Fiscal  Agent  Termination
Event," wherever used herein, means any one of the following events:

          (i) Any failure by the Fiscal  Agent to remit to the Trustee  when due
     any required Advances; or

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

          (iii)  The  Fiscal  Agent  shall  consent  to  the  appointment  of  a
     conservator,  receiver,  liquidator,  trustee  or similar  official  in any
     bankruptcy,  insolvency,  readjustment  of debt,  marshaling  of assets and
     liabilities or similar proceedings or relating to the Fiscal Agent or of or
     relating to all or substantially all of its property; or

          (iv) The Fiscal Agent shall admit in writing its  inability to pay its
     debts  generally as they become due,  file a petition to take  advantage of
     any applicable  bankruptcy,  insolvency or reorganization  statute, make an
     assignment for the benefit of its creditors, voluntarily suspend payment of
     its obligations, or take any corporate action

                                      -75-

<PAGE>



     in furtherance of the foregoing; or

          (v) Either Rating Agency shall indicate its intent to reduce,  qualify
     or withdraw the outstanding rating of any Class of Certificates because the
     prospective  financial condition or capacity to make Advances of the Fiscal
     Agent is insufficient to maintain such rating; or

          (vi) The long-term  unsecured  debt of the Fiscal Agent is rated below
     "AA" or "Aa2", as applicable, by either Rating Agency.

     Section 4.7 Procedure Upon Termination Event.

     (a) On the date specified in a written  notice of termination  given to the
Fiscal Agent pursuant to Section 7.6(c), all authority,  power and rights of the
Fiscal Agent under this Agreement, whether with respect to the Mortgage Loans or
otherwise,  shall  terminate and a successor  Fiscal Agent shall be appointed by
the Trustee, with the consent of the Depositor;  provided that in no event shall
the   termination  of  the  Fiscal  Agent  be  effective   until  Rating  Agency
Confirmation  shall have been obtained with respect to a successor fiscal agent.
The  Fiscal  Agent  agrees  to  cooperate  with the  Trustee  in  effecting  the
termination  of the Fiscal  Agent's  responsibilities  and rights  hereunder  as
Fiscal Agent.

     (b)  Notwithstanding the termination of its activities as Fiscal Agent, the
terminated  Fiscal Agent shall continue to be entitled to  reimbursement  of its
Advances (with Advance  Interest  thereon) to the extent provided in Section 5.2
but only to the  extent  such  reimbursement  relates  to the  period  up to and
including the date on which the Fiscal  Agent's  termination  is effective.  The
Fiscal  Agent shall be  reimbursed  for all amounts  owed to it  hereunder on or
prior to the effective  date of its  termination  from amounts on deposit in the
Collection Account.

     Section 4.8 Merger or  Consolidation of Fiscal Agent. Any Person into which
the Fiscal Agent may be merged or consolidated, or any Person resulting from any
merger,  conversion,  other change in form or  consolidation to which the Fiscal
Agent shall be a party,  or any Person  succeeding to the business of the Fiscal
Agent,  shall be the  successor  of the  Fiscal  Agent  hereunder,  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;  provided that
(i) the successor to the Fiscal Agent or resulting Person shall have a net worth
of not less than $100,000,000,  (ii) such successor or resulting Person shall be
satisfactory  to the Trustee,  (iii) such  successor  or resulting  Person shall
execute  and  deliver  to the  Trustee  an  agreement,  in  form  and  substance
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 Fiscal Agent under this  Agreement  from and after
the  date of such  agreement,  (iv) the  Rating  Agencies  shall be given  prior
written notice of the identity of the proposed successor or resulting Person and
the Rating Agencies shall have provided Rating Agency Confirmation,  and (v) the
Fiscal  Agent  shall  deliver to the  Trustee an  Officer's  Certificate  and an
Opinion of Counsel  acceptable  to the Trustee  (which  opinion  shall be at the
expense of the Fiscal  Agent)  stating  that all  conditions  precedent  to such
action under this Section 4.8 have been completed and such action

                                      -76-

<PAGE>



is permitted by and complies with the terms of this Section 4.8.

     Section 4.9 Limitation on Liability of the Fiscal Agent and Others. Neither
the  Fiscal  Agent  nor any of the  directors,  officers,  employees,  agents or
Controlling  Persons of the Fiscal  Agent  shall be under any  liability  to the
Certificateholders,  the  Depositor,  or the Trustee for any action taken or for
refraining  from the  taking  of any  action  in good  faith,  using  reasonable
business  judgment,  pursuant to this  Agreement;  provided that this  provision
shall not protect  the Fiscal  Agent or any such  person  against any  liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
negligence in its performance of duties under this  Agreement.  The Fiscal Agent
and any  director,  officer,  employee or agent of the Fiscal  Agent may rely in
good  faith on any  document  of any kind  prima  facie  properly  executed  and
submitted by any Person  respecting any matters  arising  hereunder.  The Fiscal
Agent shall not be under any  obligation  to appear in,  prosecute or defend any
legal action which is not incidental to its  obligations  under this  Agreement.
The  provisions of this Section 4.9 shall survive the  resignation or removal of
the Fiscal Agent and the termination of this Agreement.

     Section 4.10  Indemnification of Fiscal Agent. The Fiscal Agent and each of
its  directors,  officers,  employees and agents shall be  indemnified  and held
harmless by the Trust out of the Collection  Account against any and all claims,
losses, penalties,  fines, forfeitures,  legal fees and related costs, judgments
and any other costs, liabilities,  fees and expenses incurred in connection with
any legal action relating to this Agreement,  other than any loss,  liability or
expense incurred by reason of a breach on the part of the Fiscal Agent of any of
its  representations,  warranties  or covenants  contained  herein or the Fiscal
Agent's  willful  misfeasance,  bad faith or  negligence in the  performance  of
duties hereunder.  The Fiscal Agent shall  immediately  notify the Depositor and
the  Trustee if a claim is made by a third  party with  respect to this  Section
4.10 entitling the Fiscal Agent, its directors, officers, employees or agents to
indemnification  hereunder,  whereupon the Depositor shall assume the defense of
any such claim (with counsel  reasonably  satisfactory  to the Fiscal Agent) and
pay  out of  the  Collection  Account  all  expenses  in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy out
of the Collection Account any judgment or decree which may be entered against it
or them in respect of such claim.  Any failure to so notify the Depositor  shall
not affect any rights the Fiscal Agent,  its directors,  officers,  employees or
agents  may  have  to  indemnification  under  this  Section  4.10,  unless  the
Depositor's  defense  of  such  claim  is  materially  prejudiced  thereby.  The
indemnification  provided herein shall survive the resignation or removal of the
Fiscal Agent and the termination of this Agreement.


                                    ARTICLE V

                    COLLECTION ACCOUNT; DISTRIBUTION ACCOUNT;
                             CERTAIN TRUSTEE REPORTS

     Section 5.1 Collection Account.

     (a) The Master  Servicer  shall open, on or prior to the Closing Date,  and
shall thereafter maintain a segregated account (the "Collection Account") solely
with respect to this

                                      -77-

<PAGE>



Agreement,  entitled "GMAC Commercial Mortgage  Corporation,  as Master Servicer
for LaSalle  National Bank, as Trustee for the Holders of Morgan Stanley Capital
I  Inc.,   Commercial  Mortgage  Pass-Through   Certificates,   Series  1997-C1,
Collection Account." The Collection Account shall be an Eligible Account.

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

     (c) The Master  Servicer shall deposit into the  Collection  Account on the
Business Day following  receipt (or, in the case of  unscheduled  remittances of
principal or  interest,  on the Business  Day  following  identification  of the
proper  application of such amounts),  the following amounts received or paid by
it, other than in respect of interest and principal on the Mortgage Loans due on
or before the Cut-off  Date which shall be  remitted  to the  applicable  Seller
(provided that the Master Servicer may retain amounts  otherwise  payable to the
Master  Servicer  (and,  for so  long as the  Master  Servicer  and the  Special
Servicer  are the same Person,  to the Special  Servicer) as provided in Section
5.2(b) rather than deposit them into the Collection Account):

          (i)  Principal:  all  payments  on  account of  principal,  including,
     without limitation,  the principal component of Monthly Payments,  any late
     payments in respect thereof and any Principal Prepayments,  on the Mortgage
     Loans;

          (ii)  Interest:  subject to  subsection  (d) hereof,  all  payments on
     account of interest,  including, without limitation, the interest component
     of Monthly  Payments,  any late payments in respect thereof and any Default
     Interest, on the Mortgage Loans;

          (iii) Liquidation  Proceeds:  all Liquidation Proceeds with respect to
     the Mortgage Loans, including, without limitation, REO Mortgage Loans;

          (iv)  Insurance  Proceeds and  Condemnation  Proceeds:  all  Insurance
     Proceeds and Condemnation  Proceeds with respect to any Mortgaged  Property
     or REO  Property  (other  than  any  such  proceeds  to be  applied  to the
     restoration or repair of such property or released to the related Mortgagor
     in accordance with  applicable law, the terms of the related  Mortgage Loan
     or the Servicing  Standard,  in which case such proceeds shall be deposited
     by the Master  Servicer  into an Escrow  Account or released to the related
     Mortgagor,  as the  case  may  be,  and  not  deposited  in the  Collection
     Account);

          (v)  Assumption  Fees,  Modification  Fees,  Late Fees and  Prepayment
     Premiums: All assumption fees,  modification fees, Late Fees and Prepayment
     Premiums with respect to the Mortgage Loans;


                                      -78-

<PAGE>



          (vi) REO  Income:  all REO Income (net of any  expenses  and fees paid
     therefrom  by  the  related  property   manager)  in  respect  of  any  REO
     Properties;

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

          (viii) P&I Advances:  that portion of each P&I Advance that represents
     the Master Servicing Fee and, if applicable, the Special Servicing Fee;

          (ix)  Repurchase  Proceeds and  Substitution  Shortfall  Amounts:  All
     Repurchase  Proceeds and payments of  Substitution  Shortfall  Amounts with
     respect to the  Mortgage  Loans,  including,  without  limitation,  the REO
     Mortgage Loans; and

          (x)  Other:  all  other  amounts  required  to  be  deposited  in  the
     Collection Account pursuant to this Agreement.

     If 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.

     (d) Upon its receipt of any of the amounts described in clauses (i) through
(vi) of Section  5.1(c) with respect to any Mortgage Loan or REO  Property,  the
Special  Servicer  shall  promptly,  but in no event later than the Business Day
after  receipt,  remit such amounts to the Master  Servicer for deposit into the
Collection  Account in accordance with such Section  5.1(c),  unless the Special
Servicer determines,  consistent with the Servicing Standard,  that a particular
item  should not be  deposited  because of a  restrictive  endorsement  or other
appropriate  reason. With respect to any such amounts paid by check to the order
of the Special  Servicer,  the Special  Servicer shall endorse such check to the
order of the Master Servicer and shall deliver  promptly,  but in no event later
than the Business Day after  receipt,  any such check to the Master  Servicer by
overnight courier,  unless the Special Servicer determines,  consistent with the
Servicing  Standard,  that a particular item cannot be so endorsed and delivered
because of a restrictive  endorsement or other  appropriate  reason.  The Master
Servicer shall promptly inform the Special Servicer of the name, account number,
location and other necessary  information  concerning the Collection  Account in
order to permit the Special Servicer to make deposits therein.

     (e) Funds in the Collection Account may be invested and, if invested, shall
be invested by, and at the risk of, the Master Servicer in Eligible  Investments
selected by the Master  Servicer  which shall mature,  unless payable on demand,
not later than the Business Day  immediately  preceding the next Master Servicer
Remittance Date, and any such Eligible  Investment shall not be sold or disposed
of prior to its maturity unless payable on demand. All such Eligible Investments
shall be made in the name of "LaSalle  National Bank, as Trustee for the Holders
of  the  Morgan  Stanley  Capital  I  Inc.,   Commercial  Mortgage  Pass-Through
Certificates,  Series  1997-C1."  None of the  Depositor,  the  Mortgagors,  the
Trustee  or the  Fiscal  Agent  shall be liable  for any loss  incurred  on such
Eligible Investments.


                                      -79-

<PAGE>



     An amount equal to all income and gain  realized  from any such  investment
(to the extent not needed to offset losses from other investments) shall be paid
to the Master Servicer as additional servicing compensation and shall be subject
to its  withdrawal  at any time from  time to time.  The  amount  of any  losses
incurred  in respect  of any such  investments  shall be for the  account of the
Master  Servicer  which shall deposit the amount of such loss (to the extent not
offset by income from other  investments)  in the Collection  Account out of its
own funds no later than the next succeeding Master Servicer Remittance Date.

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

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

     Section 5.2 Application of Funds in the Collection Account.

     (a) Monthly,  on each Master Servicer  Remittance Date, the Master Servicer
shall  withdraw  from the  Collection  Account  and  deliver to the  Trustee for
deposit  in  the  Distribution  Account  all  amounts  then  on  deposit  in the
Collection  Account  that  represent  payments  and other  collections  on or in
respect of the Mortgage Loans and any REO  Properties  that were received by the
Master  Servicer  or the  Special  Servicer  through  the  end  of  the  related
Collection  Period,  exclusive of any such payments and other  collections that:
(i)  constitute  Monthly  Payments  due on a Due Date  following  the end of the
related Collection  Period;  (ii) are payable or reimbursable to any Person from
the  Collection  Account  pursuant to clauses (i) through (xvi),  inclusive,  of
Section 5.2(b);  and/or (iii) were deposited in the Collection Account in error.
The Trustee shall notify the Master  Servicer (in a manner  consistent  with the
last sentence of Section  4.1(a)) if any such remittance is not received by 3:00
p.m., New York City time, on any Master Servicer  Remittance  Date. In addition,
on each P&I Advance Date, the Master  Servicer is authorized  (or, to the extent
provided  in  Section  4.1,  required)  to  apply  certain  amounts  held in the
Collection Account for future distribution to  Certificateholders  in subsequent
months and certain  Late  Collections,  all as more  particularly  specified  in
Section 4.1, to make required P&I Advances on such date.

     (b) The Master Servicer may, from time to time, also make  withdrawals from
the Collection Account for any of the following purposes:

                                      -80-

<PAGE>



          (i) Servicing  Fees: to pay to itself  unpaid  Master  Servicing  Fees
     (exclusive of the portion  thereof  payable to the Trustee as Trustee Fees,
     which shall be  remitted  to the  Trustee  for deposit in the  Distribution
     Account  pursuant  to the first  sentence  of Section  5.2(a)),  and to the
     Special Servicer unpaid Special Servicing Fees, in each case earned thereby
     in respect of each Mortgage Loan, including,  without limitation,  each REO
     Mortgage Loan, the Master Servicer's and the Special Servicer's  respective
     rights to payment  pursuant  to this  clause  (i) being  limited to amounts
     received  or  advanced  on or in  respect  of such  Mortgage  Loan that are
     allocable as a recovery of interest thereon;

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

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

          (iv) Servicing  Advances:  to reimburse each of the Fiscal Agent,  the
     Trustee,  the Master Servicer and the Special Servicer,  in that order, for
     unreimbursed  Servicing  Advances  made by each  such  Person,  the  Fiscal
     Agent's,  the Trustee's,  the Master Servicer's and the Special  Servicer's
     respective  rights  to be  reimbursed  pursuant  to this  clause  (iv) with
     respect  to any  Mortgage  Loan  or  REO  Property  being  limited  to,  as
     applicable,  related payments,  Liquidation  Proceeds,  Insurance Proceeds,
     Condemnation  Proceeds,   Repurchase  Proceeds,  payments  of  Substitution
     Shortfall Amounts and REO Income;

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

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

          (vii)  More  Advance  Interest:  at  or  following  such  time  as  it
     reimburses itself,  the Special Servicer,  the Trustee or the Fiscal Agent,
     as applicable,  for any unreimbursed Advance pursuant to clause (iii), (iv)
     or (v) above or  pursuant  to Section  8.3,  and insofar as payment has not
     already been made pursuant to clause (vi) above, to

                                      -81-

<PAGE>



     pay itself,  the Special Servicer,  the Trustee or the Fiscal Agent, as the
     case may be,  out of  general  collections  on the  Mortgage  Loans and REO
     Properties,  any  related  Advance  Interest  accrued  and  payable on such
     Advance;

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

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

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

          (xi)  REO  Extensions:  to  pay,  out of  general  collections  on the
     Mortgage Loans and REO Properties,  the cost of obtaining any REO Extension
     contemplated by Section 8.18(a) in respect of any REO Property;

          (xii)  General  Reimbursements  and  Indemnities:  to pay itself,  the
     Special Servicer, the Trustee, the Fiscal Agent, or any of their respective
     directors,  officers,  employees  and  agents,  as the case may be,  out of
     general  collections  on the Mortgage  Loans and REO  Properties,  pro rata
     based on their  respective  entitlements,  any amounts  payable to any such
     Person pursuant to any of Sections 4.10, 7.11, 8.15, 8.26 and 8.27;

          (xiii)  Legal  Advice:  to  pay,  out of  general  collections  on the
     Mortgage  Loans and REO  Properties,  for (A) the cost of the  Opinions  of
     Counsel  contemplated by Sections  8.7(b)(ii),  8.19(a) and 13.13,  (B) the
     cost of any other Opinion of Counsel  contemplated  by this Agreement which
     is  specifically  identified as an expense of the Trust and (C) the cost of
     the advice of counsel contemplated by Section 8.20(a);

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

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

                                      -82-

<PAGE>



     payment;

          (xvi) Other Expenses of Trust: to pay to the Person  entitled  thereto
     any amounts  specified  herein to be expenses of the Trust,  the payment of
     which is not more  specifically  provided  for in any prior  clause of this
     Section 5.2(b);

          (xvii)  Correction  of Errors:  to  withdraw  funds  deposited  in the
     Collection Account in error; and

          (xviii) Clear and  Terminate:  to clear and  terminate the  Collection
     Account in connection  with a termination  of the Trust pursuant to Section
     10.1.

     The  Master  Servicer  shall  pay to or at the  direction  of  each  of the
Depositor,  the Special  Servicer,  the  Trustee  and the Fiscal  Agent from the
Collection  Account amounts permitted to be paid therefrom to such Person (or to
third  parties in respect of matters that are such  Person's  responsibility  or
under such  Person's  control)  promptly  upon receipt of a  certificate  of, as
applicable,  an Authorized Officer of the Depositor, a Special Servicing Officer
of the Special  Servicer or a  Responsible  Officer of the Trustee or the Fiscal
Agent,  describing  the item and  amount to which  the  Depositor,  the  Special
Servicer, the Trustee or the Fiscal Agent (or such third party), as the case may
be,  is  entitled.  The  Master  Servicer  may  rely  conclusively  on any  such
certificate and shall have no duty to re-calculate the amounts stated therein.

     The Master Servicer shall keep and maintain a separate  accounting for each
Mortgage Loan for the purpose of justifying any  withdrawal  from the Collection
Account.

     Section 5.3 Distribution Account.

     (a) The  Trustee  shall  establish,  on or prior to the Closing  Date,  and
thereafter  maintain  in the name of the  Trustee,  a  segregated  account  (the
"Distribution  Account")  solely with respect to this  Agreement,  to be held in
trust for the benefit of the holders of interests  in the Trust until  disbursed
pursuant to the terms of this Agreement,  entitled:  "LaSalle  National Bank, as
trustee,  in trust for the  benefit of the Holders of Morgan  Stanley  Capital I
Inc.,   Commercial   Mortgage   Pass-Through   Certificates,   Series   1997-C1,
Distribution Account." The Distribution Account shall be an Eligible Account.

     (b) The Trustee shall deposit into the Distribution Account on the Business
Day  received  all moneys  remitted by the Master  Servicer  pursuant to Section
5.2(a) of this  Agreement,  together with (i) all P&I Advances and  Compensating
Interest  Payments made by the Master  Servicer and (ii) any  reimbursements  or
indemnifications  of the  Trust  made by any party  hereto or any other  Person.
Funds in the  Distribution  Account  shall  not be  invested.  The  Distribution
Account shall be held  separate and apart from and shall not be commingled  with
any  other  monies  of or held  in  trust  by the  Trustee,  including,  without
limitation, other monies of the Trustee held under this Agreement.

     (c) The Trustee shall make withdrawals  from the Distribution  Account only
for the following purposes:

                                      -83-

<PAGE>



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

          (ii) to pay  itself  unpaid  Trustee  Fees out of that  portion of the
     Master Servicing Fees deposited in the Distribution Account;

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

          (iv) to clear and  terminate  the  Distribution  Account in connection
     with a termination of the Trust pursuant to Section 10.1.

     Section 5.4 Trustee Reports; Access to Information.

     (a) Based on (and to the extent of the information contained in) the Master
Servicer  Remittance  Report and the report pursuant to Section 8.14(a) provided
to the Trustee by the Master  Servicer (no later than the Report Date),  on each
Distribution  Date,  the Trustee shall deliver or cause to be delivered by first
class mail (or such other medium as the Depositor shall reasonably request,  the
incremental cost of which shall be paid in advance by the recipient thereof), to
each  Certificateholder,  the Rating Agencies,  the Master Servicer, the Special
Servicer,  each Underwriter,  the Depositor and the Operating Adviser (and, upon
request and written certification as to its beneficial ownership interest in the
Book-Entry   Certificates,   to   any   Certificate   Owner):   (i)  a   Monthly
Certificateholder  Report (substantially in the form of Exhibit F-1); and (ii) a
report containing  information regarding the Mortgage Loans as of the end of the
related  Collection  Period,   which  report  will  contain   substantially  the
categories of  information  regarding the Mortgage Loans set forth in Appendix I
and  Appendix II to the  Prospectus  Supplement,  will be presented in a tabular
format substantially  similar to the respective format utilized in such Appendix
I and  Appendix  II.  The report  referred  to in clause  (ii) of the  preceding
sentence shall be updated from time to time within a reasonable period after the
requisite  information  is  available.  The Trustee  shall be  entitled,  in the
absence of manifest error, to conclusively rely on any such information provided
to it by  the  Master  Servicer  or the  Special  Servicer  and  shall  have  no
obligation to verify any such information.

     (b) The Trustee shall provide or cause to be provided to the Depositor, the
Master  Servicer and the Special  Servicer,  and to the OTS,  the FDIC,  and any
other  federal  or state  banking or  insurance  regulatory  authority  that may
exercise authority over any Certificateholder,  access to the Mortgage Files and
any other  documentation  regarding the Mortgage Loans and the Trust Fund within
its control which may be required by this  Agreement or by applicable  law. Such
access shall be afforded  without charge but only upon reasonable  prior written
request  and  during  normal  business  hours  at the  offices  of  the  Trustee
designated by it.

     (c) Within a reasonable period of time after the end of each calendar year,
the Trustee  shall send to each Person who at any time during the calendar  year
was a  Certificateholder  of record, a report summarizing the items specified in
clauses (i), (ii) and (x) of the definition of Monthly  Certificateholder Report
and provided to Certificateholders  pursuant to this Section 5.4, aggregated for
such calendar year or the  applicable  portion  thereof during which such Person
was

                                      -84-

<PAGE>



as  Certificateholder,  together with such other  customary  information  as the
Trustee  deems may be necessary or desirable  for such Holders to prepare  their
federal income tax returns.

     (d) The Trustee shall make  available to Persons with an account  number on
the Trustee's ASAP (Automatic  Statements Accessed by Phone) System, the reports
described  in Section  5.4(a) and a summary  report of  Certificate  Factors via
automated  facsimile.  The  Trustee  shall  make  available,  upon  request,  to
Certificateholders,  Certificate  Owners identified to the Trustee in accordance
with subsection (g) below, the Depositor,  the Underwriter,  the Master Servicer
and the Special  Servicer  account  numbers on the  Trustee's  ASAP  System.  In
addition, if the Depositor so directs the Trustee and on terms acceptable to the
Trustee,  the Trustee shall make available through its electronic bulletin board
system, on a confidential  basis, such information related to the Mortgage Loans
as the  Depositor  may  reasonably  request.  A directory has been set up on the
bulletin board in which an electronic file is stored containing monthly servicer
data.  All files shall be password  protected.  Passwords  to each file shall be
released by the Trustee, upon request, to Certificateholders, Certificate Owners
identified  to  the  Trustee  in  accordance  with  subsection  (g)  below,  the
Depositor, the Underwriter, the Master Servicer and the Special Servicer.

     (e) The Trustee shall make available at its Corporate Trust Office,  during
normal business hours, upon reasonable  advance written notice for review by any
Certificateholder,   any  Certificate  Owner,  any  Prospective  Investor,   the
Underwriter,  each Rating  Agency,  the  Operating  Adviser  and the  Depositor,
originals  or copies of,  among other  things,  the  following  items:  (i) this
Agreement,  the Mortgage  Loan  Purchase  Agreements,  the  Additional  Warranty
Agreements  and any  amendments  thereto,  to the  extent  such items are in the
Trustee's  possession,  (ii) all Monthly  Certificateholder  Reports and reports
pursuant to Section  5.4(a)(ii)  delivered by the Trustee to  Certificateholders
since the  Closing  Date and all Annual  Reports,  reports  pursuant  to Section
8.14(a), and Master Servicer Remittance Reports received by the Trustee from the
Master  Servicer  since  the  Closing  Date,  (iii) all  Officer's  Certificates
delivered to the Trustee since the Closing Date  pursuant to Section 8.12,  (iv)
all  accountants'  reports  delivered  to the  Trustee  since the  Closing  Date
pursuant to Section 8.13, (v) the most recent property inspection reports in the
possession  of the  Trustee  in  respect  of  each  Mortgaged  Property  and REO
Property,  (vi) the most recent Mortgaged Property/REO Property annual operating
statement and rent roll, if any, collected or otherwise obtained by or on behalf
of the Master  Servicer or the Special  Servicer  and  delivered to the Trustee,
(vii)  any and all  modifications,  waivers  and  amendments  of the  terms of a
Mortgage Loan entered into by the Master  Servicer  and/or the Special  Servicer
and  delivered to the Trustee,  (viii) any and all Officers'  Certificates  (and
attachments  thereto)  delivered to or retained by the Trustee to support any of
its,  the Fiscal  Agent's,  the  Special  Servicer's  or the  Master  Servicer's
determination  that any Advance was not or, if made, would not be,  recoverable,
(ix) any reports  delivered by the Special  Servicer to the Trustee  pursuant to
Section 8.7(e), and (x) copies of the Prospectus and the Memorandum, as such may
have  been  amended  or  supplemented  from  time to time and  delivered  to the
Trustee.  Copies (or computer diskettes or other digital or electronic copies of
such information if reasonably available in lieu of paper copies) of any and all
of the  foregoing  items shall be made  available by the Trustee  upon  request;
provided, however, that the Trustee shall be permitted to require payment by the
requesting  party (other than the  Depositor,  the  Underwriter or either Rating
Agency) of a sum sufficient to cover the reasonable  expenses  actually incurred
by the Trustee of

                                      -85-

<PAGE>



providing access or copies (including  electronic or digital copies) of any such
information requested in accordance with the preceding sentence.

     (f) The Trustee  shall afford the  Underwriter,  the Rating  Agencies,  the
Depositor,  the Fiscal Agent, the Master  Servicer,  the Special  Servicer,  the
Operating  Adviser,  any  Certificateholder,  any  Certificate  Owner,  and  any
Prospective  Investor,  upon reasonable notice and during normal business hours,
reasonable  access to all relevant,  non-attorney-client-privileged  records and
documentation,  including without limitation information delivered by the Master
Servicer or the  Special  Servicer  to the  Trustee  pursuant  to Section  8.16,
regarding the Mortgage Loans,  any REO Properties and all other relevant matters
relating to this Agreement,  and access to Responsible  Officers of the Trustee.
Copies (or computer  diskettes  or other  digital or  electronic  copies of such
information  if reasonably  available in lieu of paper copies) of any and all of
the  foregoing  items  shall be made  available  by the  Trustee  upon  request;
provided, however, that the Trustee shall be permitted to require payment by the
requesting  party (other than the Depositor,  the Master  Servicer,  the Special
Servicer,  the Underwriter or either Rating Agency) of a sum sufficient to cover
the reasonable  expenses actually incurred by the Trustee of providing access or
copies  (including  electronic  or  digital  copies)  of  any  such  information
requested in accordance with the preceding sentence.

     (g) In connection with providing access to or copies of the items described
in subsections (d), (e) and (f) of this Section 5.4, the Trustee may require (a)
in the case of  Certificate  Owners,  a  written  confirmation  executed  by the
requesting Person, in form reasonably satisfactory to the Trustee,  generally to
the  effect  that  such  Person  is a  beneficial  holder  of  Certificates,  is
requesting the information solely for use in evaluating such Person's investment
in the Certificates  and will otherwise keep such  information  confidential and
(b) in the case of Prospective Investors, a written confirmation executed by the
requesting Person, in form reasonably satisfactory to the Trustee,  generally to
the effect that such Person is a  prospective  purchaser of a  Certificate  or a
beneficial  ownership interest therein, is requesting the information solely for
use in evaluating a possible  investment in Certificates and will otherwise keep
such  information  confidential.  All  Certificateholders,  by the acceptance of
their  Certificates,  shall be  deemed to have  agreed to keep such  information
confidential.  Notwithstanding the foregoing  provisions of this Section 5.4(g),
the Trustee  shall have no  responsibility  for the  accuracy,  completeness  or
sufficiency for any purpose of any information so made available or furnished by
it pursuant to subsections (d), (e) and (f) of this Section 5.4.

     Section 5.5 Trustee Tax Reports.  The Trustee  shall  perform all reporting
and other tax compliance  duties that are the  responsibility of each REMIC Pool
under the Code, the REMIC Provisions, or other compliance guidance issued by the
Internal Revenue Service or any state or local taxing authority. Consistent with
this  Pooling and  Servicing  Agreement,  the Trustee  shall  provide (i) to the
Internal  Revenue Service or other Persons  (including,  but not limited to, any
Person  that  has   transferred  a  Residual   Certificate   to  a  Disqualified
Organization  or to an agent that has acquired a Residual  Certificate on behalf
of a  Disqualified  Organization)  such  information  as is  necessary  for  the
application of any tax relating to the transfer of a Residual Certificate to any
Disqualified Organization and (ii) to the Certificateholders such information or
reports as are  required by the Code or REMIC  Provisions.  The Master  Servicer
shall on a timely basis provide the Trustee with such information concerning the
Mortgage Loans as is necessary for the

                                      -86-

<PAGE>



preparation of the tax or information  returns or receipts of each REMIC Pool as
the Trustee may reasonably  request from time to time.  The Special  Servicer is
required to provide to the Master  Servicer all  information  in its  possession
with respect to the  Specially  Serviced  Mortgage  Loans and REO  Properties in
order for the Master Servicer to comply with its obligations  under this Section
5.5.  The  Trustee  shall be  entitled,  in the absence of  manifest  error,  to
conclusively rely on any such information  provided to it by the Master Servicer
or the  Special  Servicer  and  shall  have no  obligation  to  verify  any such
information.

                                   ARTICLE VI

                                  DISTRIBUTIONS

     Section 6.1 Distributions Generally.

     (a) All distributions  made with respect to each Class on each Distribution
Date shall be  allocated  pro rata among the  outstanding  Certificates  in such
Class  based on their  respective  Percentage  Interests.  Except  as  otherwise
provided  below,  all such  distributions  with  respect  to each  Class on each
Distribution  Date  shall be made to the  Certificateholders  of the  respective
Class of record at the close of business on the related Record Date and shall be
made by wire transfer of immediately  available funds to the account of any such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor, if such Certificateholder  shall have provided the Trustee with wiring
instructions on or before the related Record Date (which wiring instructions may
be in the form of a standing  order  applicable to all  subsequent  Distribution
Dates) or otherwise by check mailed to the address of such  Certificateholder as
it  appears  in  the  Certificate  Register.  The  final  distribution  on  each
Certificate  (determined without regard to any possible future  reimbursement of
any Realized Loss or Expense Loss previously allocated to such Certificate) will
be made in like  manner,  but  only  upon  presentation  and  surrender  of such
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to  Certificateholders  of such final distribution.  Any
distribution  that is to be made with respect to a Certificate in  reimbursement
of  a  Realized  Loss  or  Expense  Loss  previously  allocated  thereto,  which
reimbursement  is  to  occur  after  the  date  on  which  such  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Certificateholder that surrendered such Certificate
at such address as last  appeared in the  Certificate  Registrar or to any other
address of which the Trustee was subsequently notified in writing.

     (b) Each  distribution  with respect to a Book-Entry  Certificate  shall be
paid  to the  Depository,  as  Holder  thereof,  and  the  Depository  shall  be
responsible for crediting the amount of such distribution to the accounts of its
Depository   Participants  in  accordance  with  its  normal  procedures.   Each
Participant  shall  be  responsible  for  disbursing  such  distribution  to the
Certificate Owners that it represents and to each Indirect Participant for which
it acts as agent. Each Participant and Indirect Participant shall be responsible
for disbursing funds to the Certificate  Owners that it represents.  None of the
Trustee, the Certificate  Registrar,  the Depositor,  the Master Servicer or the
Special  Servicer  shall have any  responsibility  therefor  except as otherwise
provided by this Agreement or applicable law.


                                      -87-

<PAGE>



     (c) The rights of the  Certificateholders to receive distributions from the
proceeds of the Trust Fund in respect of their Certificates,  and all rights and
interests of the  Certificateholders  in and to such distributions,  shall be as
set forth in this  Agreement.  Neither the Holders of any Class of  Certificates
nor any party hereto shall in any way be responsible or liable to the Holders of
any other  Class of  Certificates  in  respect of  amounts  properly  previously
distributed on the  Certificates.  Distributions  in  reimbursement  of Realized
Losses and Expense Losses previously  allocated to a Class of Certificates shall
not constitute distributions of principal and shall not result in a reduction of
the related Class Principal Balance.

     Section 6.2 REMIC I.

     (a) On each  Distribution  Date,  the Trustee  shall be deemed to apply the
Available  Distribution  Amount for such date for the following  purposes and in
the following order of priority:

          (i) to pay  interest  to REMIC II in  respect of the  various  REMIC I
     Regular  Interests,  up to an amount  equal to, and pro rata in  accordance
     with,  all  Uncertificated  Distributable  Interest  for each such  REMIC I
     Regular Interest for such Distribution Date;

          (ii) to pay  principal  to REMIC II in respect of the various  REMIC I
     Regular  Interests,  up to an amount  equal to, and pro rata in  accordance
     with,  in the case of each such REMIC I Regular  Interest,  the excess,  if
     any,  of the  Uncertificated  Principal  Balance  of such  REMIC I  Regular
     Interest outstanding  immediately prior to such Distribution Date, over the
     Stated Principal  Balance of the related  Mortgage Loan (including  without
     limitation an REO Mortgage Loan or, if applicable,  a Replacement  Mortgage
     Loan),  that will be outstanding  immediately  following such  Distribution
     Date; and

          (iii) to reimburse REMIC II for any Realized Losses and Expense Losses
     previously  deemed allocated to the various REMIC I Regular Interests (with
     interest),  up to an amount equal to, and pro rata in accordance  with, the
     Loss  Reimbursement  Amount for each such REMIC I Regular Interest for such
     Distribution Date.

     (b) On each Distribution  Date, the Trustee shall pay to the Holders of the
Class R-I  Certificates  that  portion,  if any, of the  Available  Distribution
Amount  for such date that has not  otherwise  been  deemed  paid to REMIC II in
respect of the REMIC I Regular Interests pursuant to Section 6.1(a).

     (c) On each  Distribution  Date,  the Trustee shall be deemed to apply each
Prepayment  Premium  then on deposit in the  Distribution  Account and  received
during or prior to the related Collection Period, to pay additional  interest to
REMIC II in respect of the REMIC I Regular Interest that relates to the Mortgage
Loan  (including  without  limitation an REO Mortgage Loan or, if applicable,  a
Replacement Mortgage Loan) as to which such Prepayment Premium was received.

     (d) All amounts (other than additional interest in the form of Prepayment

                                      -88-

<PAGE>



Premiums)  deemed  paid to REMIC II in respect of the REMIC I Regular  Interests
pursuant to this Section 6.2 on any  Distribution  Date is herein referred to as
the "REMIC II Distribution Amount" for such date.

     Section 6.3 REMIC II.

     (a) On each Distribution Date, the Trustee shall be deemed to apply 0.1% of
the  REMIC  II  Distribution  Amount  (such  0.1%  thereof,  the  "Sub-REMIC  II
Distribution  Amount")  for such  date  for the  following  purposes  and in the
following order of priority:

          (i) to pay  interest  to REMIC  III in  respect  of  REMIC II  Regular
     Interests A-1A,  A-1B,  A-1C, A-2, LG1, LG2 and IO-2, up to an amount equal
     to, and pro rata in  accordance  with,  (A) in the case of each of REMIC II
     Regular  Interest A-1A,  REMIC II Regular  Interest A-1B,  REMIC II Regular
     Interest   A-1C  and  REMIC  II  Regular   Interest   A-2,  the  amount  of
     Uncertificated  Distributable  Interest in respect of such REMIC II Regular
     Interest for such  Distribution  Date,  (B) in the case of each of REMIC II
     Regular  Interest LG1 and REMIC II Regular Interest LG2, 0.1% of the amount
     of the Class IO-1 Share of the  Uncertificated  Distributable  Interest  in
     respect of such REMIC II Regular Interest for such  Distribution  Date, and
     (C) in the case of REMIC II Regular  Interest  IO-2,  0.1% of the amount of
     the  Uncertificated  Distributable  Interest  in  respect  of such REMIC II
     Regular Interest for such Distribution Date;

          (ii)  to  pay   principal  to  REMIC  III:  (A)  from  the   Principal
     Distribution  Amount for Loan Group 1 for such Distribution  Date, first in
     respect of REMIC II Regular  Interest  A-1A,  second in respect of REMIC II
     Regular  Interest A-1B, third in respect of REMIC II Regular Interest A-1C,
     and fourth in respect of REMIC II Regular Interest A-2, in each case, up to
     an  amount  equal to the  lesser of (1) the then  Uncertificated  Principal
     Balance of such REMIC II Regular Interest and (2) the remaining  portion of
     an amount equal to 0.1% of such Principal Distribution Amount; and (B) from
     the Principal  Distribution  Amount for Loan Group 2 for such  Distribution
     Date,  first in respect of REMIC II Regular Interest A-2, second in respect
     of REMIC II  Regular  Interest  A-1A,  third in respect of REMIC II Regular
     Interest A-1B, and fourth in respect of REMIC II Regular  Interest A-1C, in
     each  case,  up  to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     the  remaining  portion  of an  amount  equal  to 0.1%  of  such  Principal
     Distribution  Amount;  provided  that,  if  the  remaining  portion  of the
     Sub-REMIC  II  Distribution  Amount  for  such  Distribution  Date  that is
     distributable  pursuant  to this  clause  (ii),  is less  than  0.1% of the
     Aggregate Principal Distribution Amount for such date, payments pursuant to
     subclauses  (A) and (B) of this  clause  (ii) shall be deemed made on a pro
     rata  basis  in  accordance  with  the  relative  sizes  of  the  Principal
     Distribution Amounts for the two Loan Groups for such Distribution Date;

          (iii) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses previously deemed allocated to REMIC II Regular Interest A-1A, REMIC
     II  Regular  Interest  A-1B,  REMIC II Regular  Interest  A-1C and REMIC II
     Regular  Interest  A-2 (with  interest),  up to an amount equal to, and pro
     rata as among such REMIC II Regular

                                      -89-

<PAGE>

     Interests in accordance with, the Loss  Reimbursement  Amount in respect of
     each such REMIC II Regular Interest for such Distribution Date; and

          (iv) to make  payments  to REMIC III in  respect  of REMIC II  Regular
     Interests B, C, D, E, F, G, H and J as contemplated below;

provided   that,  on  each   Distribution   Date  after  the  aggregate  of  the
Uncertificated  Principal  Balances of REMIC II Regular Interests B, C, D, E, F,
G, H and J has been reduced to zero, and in any event on the final  Distribution
Date in connection with a termination of the Trust, the payments of principal to
be deemed made  pursuant  to clause (ii) above,  will be deemed so made to REMIC
III in respect of REMIC II Regular  Interests A-1A, A-1B, A-1C and A-2, up to an
amount  equal to,  and pro rata as among  such  REMIC II  Regular  Interests  in
accordance with, the respective then  Uncertificated  Principal Balances of such
REMIC II Regular  Interests,  and without  regard to the Principal  Distribution
Amounts with respect to the two Loan Groups for such date.

     On each  Distribution  Date,  following  the  foregoing  series  of  deemed
payments, the Trustee shall be deemed to apply the remaining portion, if any, of
the Sub-REMIC II  Distribution  Amount for such date that was deemed  applied to
such  payments,  for  the  following  purposes  and in the  following  order  of
priority:

          (i) to pay  interest  to REMIC  III in  respect  of  REMIC II  Regular
     Interest  B, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (ii) to pay  principal  to REMIC III in  respect  of REMIC II  Regular
     Interest  B,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Date (net of any payments of  principal  deemed made to
     REMIC III in respect of REMIC II Regular Interests A-1A, A-1B, A-1C and A-2
     on such Distribution Date);

          (iii) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest B (with
     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such REMIC II Regular Interest for such Distribution Date;

          (iv) to pay  interest  to REMIC  III in  respect  of REMIC II  Regular
     Interest  C, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (v) to pay  principal  to REMIC  III in  respect  of REMIC II  Regular
     Interest  C,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Date (net of any payments of  principal  deemed made to
     REMIC III in respect of REMIC II Regular  Interests A-1A,  A-1B,  A-1C, A-2
     and B on such Distribution Date);

                                      -90-

<PAGE>


          (vi) to reimburse REMIC III for any Realized Losses and Expense Losses
     previously deemed allocated to REMIC II Regular Interest C (with interest),
     up to an amount equal to the Loss  Reimbursement  Amount in respect of such
     REMIC II Regular Interest for such Distribution Date;

          (vii) to pay  interest  to REMIC III in  respect  of REMIC II  Regular
     Interest  D, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (viii) to pay  principal  to REMIC III in  respect of REMIC II Regular
     Interest  D,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Date (net of any payments of  principal  deemed made to
     REMIC III in respect of REMIC II Regular Interests A-1A, A-1B, A-1C, A-2, B
     and C on such Distribution Date);

          (ix) to reimburse REMIC III for any Realized Losses and Expense Losses
     previously deemed allocated to REMIC II Regular Interest D (with interest),
     up to an amount equal to the Loss  Reimbursement  Amount in respect of such
     REMIC II Regular Interest for such Distribution Date;

          (x) to pay  interest  to REMIC  III in  respect  of  REMIC II  Regular
     Interest  E, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (xi) to pay  principal  to REMIC III in  respect  of REMIC II  Regular
     Interest  E,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Date (net of any payments of  principal  deemed made to
     REMIC III in respect of REMIC II Regular  Interests A-1A,  A-1B, A-1C, A-2,
     B, C and D on such Distribution Date);

          (xii) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest E (with
     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such REMIC II Regular Interest for such Distribution Date;

          (xiii) to pay  interest  to REMIC III in  respect  of REMIC II Regular
     Interest  F, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (xiv) to pay  principal  to REMIC III in  respect  of REMIC II Regular
     Interest  F,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Amount (net of any payments of principal deemed made to
     REMIC III in respect of REMIC II Regular  Interests A-1A, A-

                                      -91-

<PAGE>


     1B, A-1C, A-2, B, C, D and E on such Distribution Date);

          (xv) to reimburse REMIC III for any Realized Losses and Expense Losses
     previously deemed allocated to REMIC II Regular Interest F (with interest),
     up to an amount equal to the Loss  Reimbursement  Amount in respect of such
     REMIC II Regular Interest for such Distribution Date;

          (xvi) to pay  interest  to REMIC III in  respect  of REMIC II  Regular
     Interest  G, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (xvii) to pay  principal  to REMIC III in  respect of REMIC II Regular
     Interest  G,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Amount (net of any payments of principal deemed made to
     REMIC III in respect of REMIC II Regular  Interests  for A-1A, A- 1B, A-1C,
     A-2, B, C, D, E and F on such Distribution Date);

          (xviii) to  reimburse  REMIC III for any  Realized  Losses and Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest G (with
     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such REMIC II Regular Interest for such Distribution Date;

          (xix) to pay  interest  to REMIC III in  respect  of REMIC II  Regular
     Interest  H, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (xx) to pay  principal  to REMIC III in  respect  of REMIC II  Regular
     Interest  H,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the Aggregate Principal  Distribution Amount for
     such  Distribution  Date (net of any payments of  principal  deemed made to
     REMIC III in respect of REMIC II Regular  Interests A-1A,  A-1B, A-1C, A-2,
     B, C, D, E, F and G on such Distribution Date);

          (xxi) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest H (with
     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such REMIC II Regular Interest for such Distribution Date;

          (xxii) to pay  interest  to REMIC III in  respect  of REMIC II Regular
     Interest  J, up to an  amount  equal  to all  Uncertificated  Distributable
     Interest in respect of such REMIC II Regular Interest for such Distribution
     Date;

          (xxiii) to pay  principal  to REMIC III in respect of REMIC II Regular
     Interest  J,  up to  an  amount  equal  to  the  lesser  of  (1)  the  then
     Uncertificated  Principal Balance of such REMIC II Regular Interest and (2)
     an amount equal to 0.1% of the


                                      -92-
<PAGE>


     Aggregate  Principal  Distribution Amount for such Distribution Amount (net
     of any payments of  principal  deemed made to REMIC III in respect of REMIC
     II Regular  Interests A-1A, A-1B, A-1C, A-2, B, C, D, E, F, G and H on such
     Distribution Date); and

          (xxiv) to  reimburse  REMIC III for any  Realized  Losses and  Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest J (with
     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such REMIC II Regular Interest for such Distribution Date;

provided that, on the final  Distribution  Date in connection with a termination
of the Trust,  the payments of  principal  to be deemed made  pursuant to any of
clauses  (ii),  (v),  (viii),  (xi),  (xiv),  (xvii),  (xx) and (xxiii) above in
respect of REMIC II Regular  Interests B, C, D, E, F, G, H and J, will be deemed
so made to REMIC III in respect of each such REMIC II Regular Interest, up to an
amount  equal to the then  Uncertificated  Principal  Balance  of such  REMIC II
Regular  Interest,  and without regard to the Aggregate  Principal  Distribution
Amount for such date.

     On each  Distribution  Date,  following  the foregoing two series of deemed
payments,  the Trustee  shall be deemed to apply the entire  remaining  REMIC II
Distribution  Amount (including  without limitation any remaining portion of the
Sub-REMIC II Distribution  Amount) for such date not otherwise deemed applied to
make such  respective  series of  payments  contemplated  by the  preceding  two
paragraphs, for the following purposes and in the following order of priority:

          (i) to pay  interest  to REMIC  III in  respect  of  REMIC II  Regular
     Interests  LG1,  LG2 and IO-2,  up to an amount  equal to,  and pro rata in
     accordance with, all  Uncertificated  Distributable  Interest in respect of
     each such REMIC II Regular Interest for such  Distribution Date (net of any
     portion of such interest deemed paid on such  Distribution Date pursuant to
     the foregoing provisions of this Section 6.3(a));

          (ii) to pay principal to REMIC III: (A) in respect of REMIC II Regular
     Interest LG1, up to an amount equal to the excess,  if any, of (1) the then
     Uncertificated  Principal Balance of such REMIC II Regular  Interest,  over
     (2) an amount equal to 99.9% of the aggregate Stated  Principal  Balance of
     Loan  Group  1  that  will  be  outstanding   immediately   following  such
     Distribution  Date; and (B) in respect of REMIC II Regular Interest LG2, up
     to an amount  equal to the excess,  if any, of (1) the then  Uncertificated
     Principal  Balance of such REMIC II  Regular  Interest,  over (2) an amount
     equal to 99.9% of the aggregate  Stated  Principal  Balance of Loan Group 2
     that will be  outstanding  immediately  following such  Distribution  Date;
     provided that, if the remaining portion of the REMIC II Distribution Amount
     for such  Distribution  Date that is distributable  pursuant to this clause
     (ii),  is less  than  the  aggregate  of the two  excesses  referred  to in
     subclauses  (A) and (B) of this  clause  (ii),  payments  pursuant  to this
     clause  (ii) in  respect  of REMIC II  Regular  Interest  LG1 and  REMIC II
     Regular  Interest  LG2,  respectively,  shall be deemed  made on a pro rata
     basis in accordance with the relative sizes of such excesses; and


                                      -93-
<PAGE>


          (iii) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses  previously  deemed  allocated to REMIC II Regular  Interest LG1 and
     REMIC II Regular  Interest LG2 (with  interest),  up to an amount equal to,
     and pro rata as between such REMIC II Regular Interests in accordance with,
     the  respective  Loss  Reimbursement  Amounts  in  respect of such REMIC II
     Regular Interests for such Distribution Date;

provided that, on the final  Distribution  Date in connection with a termination
of the Trust,  the payments of  principal  to be deemed made  pursuant to clause
(ii)  above,  will be deemed so made to REMIC III in respect of REMIC II Regular
Interests  LG1 and LG2, up to an amount  equal to, and pro rata as between  such
REMIC  II  Regular   Interests  in  accordance   with,   the   respective   then
Uncertificated Principal Balances of such REMIC II Regular Interests.

     (b) On each Distribution  Date, the Trustee shall pay to the Holders of the
Class R-II  Certificates  that  portion,  if any,  of the REMIC II  Distribution
Amount for such date that has not  otherwise  been  deemed  paid to REMIC III in
respect of the REMIC II Regular Interests pursuant to Section 6.3(a).

     (c) On each  Distribution  Date,  the Trustee  shall be deemed to apply all
Prepayment  Premiums  then on deposit in the  Distribution  Account and received
during or prior to the related Collection Period, to pay additional  interest to
REMIC III in respect of REMIC II Regular  Interest LG1, in the case of each such
Prepayment Premium received with respect to a Group 1 Loan, and REMIC II Regular
Interest LG2, in the case of each such Prepayment  Premium received with respect
to a Group 2 Loan.

     (d) All amounts (other than  additional  interest in the form of Prepayment
Premiums) deemed paid to REMIC III in respect of the REMIC II Regular  Interests
pursuant to this Section 6.3 on any  Distribution  Date is herein referred to as
the "REMIC III Distribution Amount" for such date.

     Section 6.4 REMIC III.

     (a) On each Distribution  Date,  following the deemed payments to REMIC III
in respect of the REMIC II Regular  Interests  on such date  pursuant to Section
6.3, the Trustee  shall  withdraw  from the  Distribution  Account the REMIC III
Distribution  Amount for such  Distribution Date and shall apply such amount for
the following purposes and in the following order of priority:

          (i) to pay interest to the Holders of the respective Classes of Senior
     Certificates,  in an amount equal to, and pro rata in accordance  with, all
     Distributable  Certificate  Interest  in  respect  of each  such  Class  of
     Certificates for such Distribution Date;

          (ii) to pay principal:  (A) from the Principal Distribution Amount for
     Loan Group 1 for such Distribution  Date, first to the Holders of the Class
     A-1A  Certificates,  second to the Holders of the Class A-1B  Certificates,
     third to the  Holders  of the Class A-1C  Certificates  and  fourth  to the
     Holders of the Class A-2 Certificates,  in each case, up to an amount equal
     to the lesser of (1) the then outstanding Class Principal Balance of such

                                      -94-

<PAGE>


     Class  of  Certificates  and (2) the  remaining  portion,  if any,  of such
     Principal  Distribution  Amount;  and (B) from the  Principal  Distribution
     Amount for Loan Group 2 for such Distribution Date, first to Holders of the
     Class  A-2   Certificates,   second  to  the  Holders  of  the  Class  A-1A
     Certificates,  third to the  Holders  of the Class  A-1B  Certificates  and
     fourth to the Holders of the Class A-1C  Certificates,  in each case, up to
     an amount equal to the lesser of (1) the then  outstanding  Class Principal
     Balance of such Class of  Certificates  and (2) the remaining  portion,  if
     any, of such Principal Distribution Amount; provided that, if the remaining
     portion of the REMIC III  Distribution  Amount for such  Distribution  Date
     that is  distributable  pursuant  to this  clause  (ii),  is less  than the
     Aggregate Principal Distribution Amount for such date, payments pursuant to
     subclauses  (A) and (B) of this  clause  (ii)  shall  be made on a pro rata
     basis in accordance  with the relative sizes of the Principal  Distribution
     Amounts for the two Loan Groups for such Distribution Date;

          (iii) to reimburse  the Holders of the  respective  Classes of Class A
     Certificates for any Realized Losses and Expense Losses  previously  deemed
     allocated to such Classes of Certificates (with interest),  up to an amount
     equal to,  and pro rata as among  such  Classes  in  accordance  with,  the
     respective  Loss  Reimbursement  Amounts  in  respect  of such  Classes  of
     Certificates for such Distribution Date; and

          (iv) to make payments on the Subordinate and Residual  Certificates as
     provided below;

provided  that,  on each  Distribution  Date  after the  aggregate  of the Class
Principal Balances of the Subordinate Certificates has been reduced to zero, and
in any event on the final  Distribution Date in connection with a termination of
the Trust,  the payments of principal to be made  pursuant to clause (ii) above,
will  be  so  made  to  the  Holders  of  the  respective  Classes  of  Class  A
Certificates,  up to an amount  equal to, and pro rata as among such  Classes in
accordance  with, the respective then  outstanding  Class Principal  Balances of
such Classes of Certificates,  and without regard to the Principal  Distribution
Amounts with respect to the two Loan Groups for such date.

     On each  Distribution  Date,  following the foregoing series of payments on
the Senior Certificates,  the Trustee shall apply the remaining portion, if any,
of the REMIC III  Distribution  Amount for such date for the following  purposes
and in the following order of priority:

          (i) to pay interest to the Holders of the Class B Certificates,  up to
     an amount  equal to all  Distributable  Certificate  Interest in respect of
     such Class of Certificates for such Distribution Date;

          (ii) if the Class Principal  Balances of the Class A Certificates have
     been  reduced  to zero,  to pay  principal  to the  Holders  of the Class B
     Certificates,  up to an  amount  equal  to  the  lesser  of  (A)  the  then
     outstanding  Class Principal  Balance of such Class of Certificates and (B)
     the remaining Aggregate Principal Distribution Amount for such Distribution
     Date;

          (iii)  to  reimburse  the  Holders  of the  Class B  Certificates  for
     Realized


                                      -95-
<PAGE>


     Losses and Expense  Losses,  if any,  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date;

          (iv) to pay interest to the Holders of the Class C Certificates, up to
     an amount  equal to all  Distributable  Certificate  Interest in respect of
     such Class of Certificates for such Distribution Date;

          (v) if the  Class  Principal  Balances  of the  Class  A and  Class  B
     Certificates  have been reduced to zero, to pay principal to the Holders of
     the Class C  Certificates,  up to an amount  equal to the lesser of (A) the
     then outstanding  Class Principal Balance of such Class of Certificates and
     (B)  the  remaining  Aggregate  Principal   Distribution  Amount  for  such
     Distribution Date;

          (vi) to  reimburse  the  Holders of the Class C  Certificates  for any
     Realized Losses and Expenses  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date;

          (vii) to pay interest to the Holders of the Class D  Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificates for such Distribution Date;

          (viii) if the Class  Principal  Balances  of the Class A,  Class B and
     Class C  Certificates  have been reduced to zero,  to pay  principal to the
     Holders of the Class D Certificates, up to an amount equal to the lesser of
     (A)  the  then  outstanding  Class  Principal  Balance  of  such  Class  of
     Certificates and (B) the remaining Aggregate Principal  Distribution Amount
     for such Distribution Date;

          (ix) to  reimburse  the  Holders of the Class D  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date;

          (x) to pay interest to the Holders of the Class E Certificates,  up to
     an amount  equal to all  Distributable  Certificate  Interest in respect of
     such Class of Certificates for such Distribution Date;

          (xi) if the Class Principal  Balances of the Class A, Class B, Class C
     and Class D Certificates have been reduced to zero, to pay principal to the
     Holders of the Class E Certificates, up to an amount equal to the lesser of
     (A)  the  then  outstanding  Class  Principal  Balance  of  such  Class  of
     Certificates and (B) the remaining Aggregate Principal  Distribution Amount
     for such Distribution Date;

          (xii) to  reimburse  the Holders of the Class E  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates (with


                                      -96-
<PAGE>


     interest),  up to an  amount  equal to the  Loss  Reimbursement  Amount  in
     respect of such Class of Certificates for such Distribution Date;

          (xiii) to pay interest to the Holders of the Class F Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificates for such Distribution Date;

          (xiv) if the Class  Principal  Balances of the Class A, Class B, Class
     C,  Class D and Class E  Certificates  have been  reduced  to zero,  to pay
     principal to the Holders of the Class F Certificates, up to an amount equal
     to the lesser of (A) the then outstanding  Class Principal  Balance of such
     Class  of   Certificates   and  (B)  the  remaining   Aggregate   Principal
     Distribution Amount for such Distribution Date;

          (xv) to  reimburse  the  Holders of the Class F  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date;

          (xvi) to pay interest to the Holders of the Class G  Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificates for such Distribution Date;

          (xvii) if the Class Principal  Balances of the Class A, Class B, Class
     C, Class D, Class E and Class F Certificates  have been reduced to zero, to
     pay principal to the Holders of the Class G  Certificates,  up to an amount
     equal to the lesser of (A) the then outstanding  Class Principal Balance of
     such  Class  of  Certificates  and (B) the  remaining  Aggregate  Principal
     Distribution Amount for such Distribution Date;

          (xviii) to reimburse the Holders of the Class G  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date;

          (xix) to pay interest to the Holders of the Class H  Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificates for such Distribution Date;

          (xx) if the Class Principal Balances of the Class A, Class B, Class C,
     Class D, Class E,  Class F and Class G  Certificates  have been  reduced to
     zero, to pay principal to the Holders of the Class H Certificates, up to an
     amount  equal to the  lesser of (A) the then  outstanding  Class  Principal
     Balance  of such  Class of  Certificates  and (B) the  remaining  Aggregate
     Principal Distribution Amount for such Distribution Date;

          (xxi) to  reimburse  the Holders of the Class H  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement Amount in respect of such


                                      -97-
<PAGE>


        Class of Certificates for such Distribution Date;

          (xxii) to pay interest to the Holders of the Class J Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificates for such Distribution Date;

          (xxiii) if the Class Principal Balances of the Class A, Class B, Class
     C, Class D, Class E,  Class F, Class G and Class H  Certificates  have been
     reduced  to  zero,  to  pay  principal  to  the  Holders  of  the  Class  J
     Certificates,  up to an  amount  equal  to  the  lesser  of  (A)  the  then
     outstanding  Class Principal  Balance of such Class of Certificates and (B)
     the remaining Aggregate Principal Distribution Amount for such Distribution
     Date;

          (xxiv) to reimburse  the Holders of the Class J  Certificates  for any
     Realized  Losses and Expense  Losses  previously  deemed  allocated to such
     Class of Certificates  (with  interest),  up to an amount equal to the Loss
     Reimbursement  Amount in  respect of such  Class of  Certificates  for such
     Distribution Date; and

          (xxv)  to pay to the  Holders  of the  Class  R-III  Certificates  the
     balance, if any, of the REMIC III Distribution Amount for such Distribution
     Date;

provided that, on the final Distribution Date in connection with the termination
of the Trust,  the payments of  principal to be made  pursuant to any of clauses
(ii), (v), (viii),  (xi), (xiv),  (xvii), (xx) and (xxiii) above with respect to
any Class of Subordinate  Certificates,  will be so made to the Holders thereof,
up to an amount equal to the entire then outstanding  Class Principal Balance of
such  Class of  Certificates,  and  without  regard to the  Aggregate  Principal
Distribution Amount for such date.  References to "remaining Aggregate Principal
Distribution  Amount" in any of clauses (ii), (v), (viii),  (xi), (xiv), (xvii),
(xx) and (xxiii) above,  in connection with the payments of principal to be made
to the  Holders  of any  Class  of  Subordinate  Certificates,  shall  be to the
Aggregate  Principal  Distribution Amount for such Distribution Date, net of any
payments of  principal  made in respect  thereof to the Holders of each Class of
Principal Balance Certificates that have a higher Payment Priority.

     (b) On each Distribution  Date, the Trustee shall withdraw any amounts then
on  deposit in the  Distribution  Account  that  represent  Prepayment  Premiums
collected in respect of Group 1 Loans during or prior to the related  Collection
Period and shall  distribute  such amounts,  in each case,  subject to available
funds, as additional interest, as follows: The Holders of the respective Classes
of Principal  Balance  Certificates  then entitled to distributions of principal
from the  Principal  Distribution  Amount in  respect  of Loan  Group 1 for such
Distribution Date (other than, if applicable, the Class A-2 Certificates),  will
be entitled to an aggregate amount  (allocable among such Classes,  if more than
one, as  described  below) equal to the product of (i) the amount of the subject
Prepayment Premium, multiplied by (ii) the lesser of (A) 25% and (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 Certificates then outstanding (or, in the case of two or more Classes
of Class A Certificates,  the one with the earliest payment priority),  over the
relevant Discount Rate (as defined below), and the denominator of which is equal
to the excess, if any, of the Mortgage Rate for the prepaid Group


                                      -98-
<PAGE>


1 Loan,  over the  relevant  Discount  Rate.  If there is more than one Class of
Principal Balance Certificates (other than the Class A-2 Certificates)  entitled
to  distributions of principal from the Principal  Distribution  Amount for Loan
Group 1 for 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  sizes of such  distributions  of  principal.  Any
portion of such Prepayment  Premium that is not so distributed to the Holders of
such Principal  Balance  Certificates  will be distributed to the Holders of the
Class IO-1 Certificates.

     On each  Distribution  Date, the Trustee shall withdraw any amounts then on
deposit in the Distribution Account that represent Prepayment Premiums collected
in respect of Group 2 Loans during or prior to the related Collection Period and
shall  distribute such amounts,  as additional  interest,  to the Holders of the
Class IO-2 Certificates.

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

     (c) All of the  foregoing  distributions  to be made from the  Distribution
Account on any  Distribution  Date with  respect  to the REMIC III  Certificates
shall be deemed  made from the  payments  deemed made to REMIC III in respect of
the REMIC II Regular  Interests on such  Distribution  Date  pursuant to Section
6.3.

     Section 6.5 Allocation of Realized Losses and Expense Losses.

     (a) On each  Distribution  Date,  following the deemed  distributions to be
made in respect of the REMIC I Regular  Interests  pursuant to Section  6.2, the
Uncertificated  Principal Balance of each REMIC I Regular Interest (after taking
account  of such  deemed  distributions)  shall be  reduced  to equal the Stated
Principal Balance of the related Mortgage Loan (including  without limitation an
REO Mortgage Loan or, if applicable,  a Replacement  Mortgage Loan) that will be
outstanding  immediately following such Distribution Date. Such reductions shall
be deemed to be an allocation of Realized Losses and Expense Losses.

     (b) On each Distribution Date,  following the payments deemed to be made to
REMIC III in respect of the REMIC II Regular  Interests on such date pursuant to
Section 6.3, the Trustee shall determine:  (i) the amount,  if any, by which (A)
the then  Uncertificated  Principal  Balance of REMIC II Regular  Interest  LG1,
exceeds (B) an amount equal to 99.9% of the aggregate Stated  Principal  Balance
of Loan Group 1 that will be outstanding immediately following such Distribution
Date;  and (ii)  the  amount,  if any,  by  which  (A) the  then  Uncertificated
Principal  Balance of REMIC II Regular Interest LG2, exceeds (B) an amount equal
to 99.9% of the aggregate Stated Principal  Balance of Loan Group 2 that will be
outstanding immediately


                                      -99-
<PAGE>


following  such  Distribution  Date.  If any such excess  exists with respect to
either such REMIC II Regular Interest, then the Uncertificated Principal Balance
of such REMIC II Regular  Interest  shall be reduced until such excess no longer
exists.  All such reductions in the  Uncertificated  Principal  Balances of such
REMIC II Regular  Interests shall be deemed to be allocations of Realized Losses
and Expense Losses.

     On each  Distribution  Date,  following  the payments  deemed to be made to
REMIC III in respect of the REMIC II Regular  Interests on such date pursuant to
Section 6.3, the Trustee shall also  determine the amount,  if any, by which (i)
the  then  aggregate  Uncertificated  Principal  Balance  of  REMIC  II  Regular
Interests  A-1A,  A-1B,  A-1C,  A-2, B, C, D, E, F, G, H and J,  exceeds (ii) an
amount equal to 0.1% of the aggregate Stated  Principal  Balance of the Mortgage
Pool that will be outstanding  immediately  following such Distribution Date. If
such excess does exist, then the respective Uncertificated Principal Balances of
such REMIC II Regular  Interests  (other than REMIC II Regular  Interests  A-1A,
A-1B, A-1C and A-2) shall be reduced sequentially, in reverse alphabetical order
of letter  designation,  in each case,  until the first to occur of such  excess
being reduced to zero or the Uncertificated  Principal Balance of the particular
REMIC I  Regular  Interest  being  reduced  to zero.  If,  after  the  foregoing
reductions,  the amount described in clause (i) of the second preceding sentence
still  exceeds  the amount  described  in clause  (ii) of the  second  preceding
sentence,  then the  respective  Uncertificated  Principal  Balances of REMIC II
Regular  Interests  A-1A,  A-1B,  A-1C  and A-2  shall be  reduced,  pro rata in
accordance  with  the  relative  sizes of the  then  outstanding  Uncertificated
Principal Balances of such REMIC II Regular Interests,  until the first to occur
of such  excess  being  reduced  to zero or each such  Uncertificated  Principal
Balance being reduced to zero. Such reductions in the  Uncertificated  Principal
Balances of such REMIC II Regular Interests shall be deemed to be allocations of
Realized Losses and Expense Losses.

     (c) On each  Distribution  Date,  following the distributions to be made to
the  Certificateholders  on such date pursuant to Section 6.4, the Trustee shall
determine  the  amount,  if any,  by which  (i) the then  aggregate  Certificate
Principal  Balance  of the  Principal  Balance  Certificates,  exceeds  (ii) the
aggregate Stated Principal Balance of the Mortgage Pool that will be outstanding
immediately  following such  Distribution  Date. If such excess does exist, then
the Class Principal Balances of the Class J, Class H, Class G, Class F, Class E,
Class D, Class C and Class B Certificates shall be reduced sequentially, in that
order,  in each case,  until the first to occur of such excess being  reduced to
zero or the related Class Principal Balance being reduced to zero. If, after the
foregoing reductions, the amount described in clause (i) of the second preceding
sentence  still  exceeds  the  amount  described  in clause  (ii) of the  second
preceding  sentence,  then the respective Class Principal  Balances of the Class
A-1A, Class A-1B, Class A-1C and Class A-2  Certificates  shall be reduced,  pro
rata in  accordance  with  the  relative  sizes of the  then  outstanding  Class
Principal Balances of such Classes of Certificates,  until the first to occur of
such excess being  reduced to zero or each such Class  Principal  Balance  being
reduced  to  zero.  Such  reductions  in the  Class  Principal  Balances  of the
respective  Classes of Principal  Certificates shall be deemed to be allocations
of Realized Losses and Expense Losses.


                                     -100-
<PAGE>


     Section 6.6 Appraisal Reductions.

     (a)  Following  the  occurrence  of an  Appraisal  Event in  respect of any
Mortgage  Loan, the Special  Servicer shall promptly  obtain (A) an Appraisal of
the related  Mortgaged  Property or REO Property,  as applicable,  if the Stated
Principal Balance of such Required  Appraisal Loan exceeds  $1,000,000 or (B) at
the option of the  Special  Servicer,  if the Stated  Principal  Balance of such
Required Appraisal Loan is less than or equal to $1,000,000,  either an internal
valuation prepared by the Special Servicer or an Appraisal; provided that if the
Special  Servicer had  completed or obtained an Appraisal or internal  valuation
within the  immediately  preceding 12 months,  the Special  Servicer may rely on
such  Appraisal  or internal  valuation  and shall have no duty to prepare a new
Appraisal or internal valuation, unless such reliance would not be in accordance
with the  Servicing  Standard.  Such  Appraisal or internal  valuation  shall be
conducted in accordance with USPAP and shall be updated at least annually to the
extent such Mortgage  Loan remains a Required  Appraisal  Loan.  The cost of any
such Appraisal, if not performed by the Special Servicer, shall be an expense of
the  Trust and may be paid  from REO  Income,  treated  as an  Additional  Trust
Expense or advanced by the Special Servicer (or, at the direction of the Special
Servicer,  by the  Master  Servicer)  in which  event it shall be  treated  as a
Servicing Advance,  subject to Section 4.4 hereof. The Master Servicer, based on
the  Appraisal  or internal  valuation  provided to it by the Special  Servicer,
shall calculate any Appraisal Reduction.  The Master Servicer shall calculate or
recalculate  the  Appraisal  Reduction  for any  Mortgage  Loan based on updated
Appraisals  or  internal  valuations  provided  to it  from  time to time by the
Special Servicer.

     Section 6.7 Compliance with Withholding  Requirements.  Notwithstanding any
other provision of this Agreement to the contrary, the Trustee shall comply with
all   federal   withholding   requirements   with   respect   to   payments   to
Certificateholders  of interest,  original issue discount, or other amounts that
the Trustee  reasonably  believes are applicable  under the Code. The consent of
Certificateholders shall not be required for any such withholding.  In the event
the Trustee  withholds any amount from  payments  made to any  Certificateholder
pursuant to federal withholding requirements, the Trustee shall indicate to such
Certificateholder the amount withheld.


                                   ARTICLE VII

                   CONCERNING THE TRUSTEE AND THE FISCAL AGENT

     Section 7.1 Duties of Trustee and the Fiscal Agent.

     (a) The Fiscal Agent and,  prior to the  occurrence  of an Event of Default
and after the curing or waiver of all Events of Default that may have  occurred,
the Trustee undertake to perform only those duties as are specifically set forth
in this  Agreement and no implied  covenants or  obligations  shall be read into
this Agreement  against the Trustee or the Fiscal Agent. Any permissive right of
the Trustee or Fiscal Agent, as applicable, provided for in this Agreement shall
not be  construed  as a duty of the  Trustee  or the  Fiscal  Agent.  Subject to
Section 7.1(c)(vi),  if an Event of Default occurs and is continuing,  then, the
Trustee  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


                                     -101-
<PAGE>


exercise as a prudent  Person would exercise or use under the  circumstances  in
the conduct of such Person's own affairs.

     (b) The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision of this  Agreement,  shall  examine them to determine  whether they on
their face conform to the  requirements  of this  Agreement  (to the extent such
requirements  are set forth  herein);  provided  that the  Trustee  shall not be
responsible  for the  accuracy or content of any such  resolution,  certificate,
statement, opinion, report, document, order or other instrument furnished by the
Master  Servicer or any other Person to the Trustee  pursuant to this Agreement.
If any such  instrument is found on its face not to conform to the  requirements
of this Agreement, the Trustee shall take such action as it deems appropriate to
have the  instrument  corrected,  and if the  instrument is not corrected to the
Trustee's  reasonable  satisfaction,  the Trustee will provide notice thereof to
the Certificateholders.

     (c) No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee  or the Fiscal  Agent or any of their  respective  directors,  officers,
employees,  agents or Controlling Persons from liability for their own negligent
action,  their own  negligent  failure to act or their own  willful  misconduct;
provided that:

          (i)  Neither  the  Trustee  nor the  Fiscal  Agent  nor  any of  their
     respective directors,  officers,  employees,  agents or Controlling Persons
     shall be personally  liable with respect to any action  taken,  suffered or
     omitted  to be  taken  by it (A) in its  reasonable  business  judgment  in
     accordance  with this  Agreement  or (B) at the  direction  of  Holders  of
     Certificates entitled to not less than a majority of the Voting Rights;

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

          (iii) None of the Trustee, the Fiscal Agent or any of their respective
     directors,  officers,  employees,  agents or  Controlling  Persons shall be
     responsible  for any act or  omission of the Master  Servicer,  the Special
     Servicer,  the  Depositor  or any Seller,  including,  without  limitation,
     actions taken pursuant to this Agreement,  except to the extent the Trustee
     or Fiscal Agent is acting as Master Servicer or Special Servicer;

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

          (v) The Trustee and the Fiscal Agent shall not be under any obligation
     to appear in,  prosecute or defend any legal action which is not incidental
     to its duties as Trustee or Fiscal Agent, as applicable, in accordance with
     this Agreement.  In such event,  all legal expense and costs of such action
     shall be expenses and costs of the Trust and the


                                     -102-
<PAGE>


     Trustee and the Fiscal  Agent shall be entitled to be  reimbursed  therefor
     from the Collection Account pursuant to Section 5.2(b); and

          (vi)  Neither the Trustee nor the Fiscal  Agent shall be charged  with
     knowledge of any failure by the Master Servicer or the Special  Servicer to
     comply with their respective  obligations  under this Agreement or any act,
     failure,  or breach of any Person upon the  occurrence of which the Trustee
     may be required to act, except to the extent the Trustee or Fiscal Agent is
     acting as Master  Servicer  or Special  Servicer,  or unless a  Responsible
     Officer of the Trustee obtains actual knowledge of such failure.

     Section 7.2 Certain Matters Affecting the Trustee and the Fiscal Agent.

     (a) Except as otherwise provided in Section 7.1:

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

          (ii) The Trustee or the Fiscal  Agent may consult with counsel and the
     advice  of such  counsel  and any  Opinion  of  Counsel  shall  be full and
     complete  authorization  and  protection  in respect of any action taken or
     suffered or omitted by it  hereunder in good faith and in  accordance  with
     such advice or Opinion of Counsel;

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

          (iv) The Trustee and the Fiscal Agent (in their respective  capacities
     as such) shall be under no  obligation to exercise any of the powers vested
     in it by this  Agreement or to institute  conduct or defend any  litigation
     hereunder or relating  hereto or make any  investigation  into the facts or
     matters  stated  in any  resolution,  certificate,  statement,  instrument,
     opinion,  report, notice, request,  consent, order, approval, bond or other
     paper or document  (provided the same appears regular on its face),  unless
     requested  in writing to do so by Holders of  Certificates  entitled  to at
     least 25% of the Voting  Rights;  provided  that,  if the payment  within a
     reasonable  time to the Trustee or the Fiscal Agent of the costs,  expenses
     or liabilities likely to be incurred by it in connection with the foregoing
     is, in the  opinion  of the  Trustee  or the  Fiscal  Agent not  reasonably
     assured to the Trustee or the Fiscal Agent by the  security  afforded to it
     by the terms of this Agreement, the Trustee or the Fiscal Agent may require
     reasonable  indemnity  against such expense or liability or payment of such
     estimated  expenses as a condition to  proceeding.  The  Trustee's  and the
     Fiscal Agent's reasonable expenses shall be paid by the


                                     -103-
<PAGE>


     Certificateholders requesting such examination;

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

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

          (vii)  Neither the  Trustee nor the Fiscal  Agent shall be required to
     expend its own funds or  otherwise  incur any  financial  liability  in the
     performance  of any of its duties  hereunder  (unless  otherwise  expressly
     required herein to do so) if it shall have reasonable grounds for believing
     that repayment of such funds or adequate  indemnity  against such liability
     is not assured to it;

          (viii)  Neither the  Trustee nor the Fiscal  Agent shall be liable for
     any loss on any investment of funds pursuant to this  Agreement;  provided,
     however,  that this  provision  shall not operate to forgive the Trustee or
     Fiscal Agent, in their respective  individual  capacities,  for a liability
     that  either  of them may have for any  investment  loss  incurred  on such
     investment; and

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

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

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
the  proceeding  relating  thereto,  and any such  suit,  action  or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

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


                                     -104-
<PAGE>


taxes arise out of a breach by the Trustee of its obligations  hereunder,  which
breach constitutes negligence or willful misconduct of the Trustee.

     Section  7.3  Trustee  and  Fiscal  Agent Not Liable  for  Certificates  or
Interests  or  Mortgage  Loans.  The  Trustee  and  the  Fiscal  Agent  make  no
representations  as to the validity or sufficiency of this Agreement (other than
the certificate of  authentication on the Certificates) or of any Mortgage Loan,
Assignment  of Mortgage or related  document.  The Trustee and the Fiscal  Agent
shall not be  accountable  for the use or  application  by the  Depositor or the
Master Servicer or the Special Servicer of any of the Certificates or any of the
proceeds of such Certificates, or for the use or application by the Depositor or
the Master Servicer or the Special  Servicer of funds paid in  consideration  of
the  assignment  of the  Mortgage  Loans  to the  Trust  or  deposited  into the
Distribution Account or any other fund or account maintained with respect to the
Certificates  or any  account  maintained  pursuant  to  this  Agreement  or for
investment of any such  amounts.  Neither the Trustee nor the Fiscal Agent shall
at any time have any  responsibility  or  liability  for or with  respect to the
legality,  validity or enforceability of the Mortgages or the Mortgage Loans, or
the  perfection  and priority of the Mortgages or, except as provided in Section
2.1(c),  the  maintenance of any such  perfection  and priority,  or for or with
respect to the  efficacy of the Trust or its ability to generate the payments to
be distributed to Certificateholders  under this Agreement,  including,  without
limitation,  the existence,  condition and ownership of any Mortgaged  Property;
the existence and enforceability of any hazard insurance  thereon;  the validity
of the  assignment  of the  Mortgage  Loans to the  Trust or of any  intervening
assignment;   the  completeness  of  the  Mortgage  Loans;  the  performance  or
enforcement  of the Mortgage  Loans (other than if the Trustee  shall assume the
duties of the Master Servicer or the Special Servicer); any investment of monies
by the Master Servicer or the Special Servicer or any loss resulting  therefrom;
the failure of the Master Servicer or any  Sub-Servicer or the Special  Servicer
to act or perform any duties required of it on behalf of the Trustee  hereunder;
or any action by the Trustee taken at the  instruction of the Master Servicer or
the Special Servicer.

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

     Section 7.5  Eligibility  Requirements  for Trustee and Fiscal  Agent.  The
Trustee hereunder shall at all times be (i) an institution  insured by the FDIC,
(ii) a  corporation,  authorized to exercise  corporate  trust powers,  having a
combined  capital  and  surplus  of not less than  $50,000,000  and  subject  to
supervision  or  examination  by  federal  or  state  authority,  and  (iii)  an
institution  whose long-term  senior  unsecured debt is, for so long as a Fiscal
Agent is acting hereunder, rated not less than "BBB" by DCR (if rated by DCR or,
if not  rated  by  DCR,  then  an  equivalent  rating  from  another  nationally
recognized  statistical  rating  organization  other than  Moody's)  and, in any
event,  "Baa2" by Moody's;  provided that either the Trustee or the Fiscal Agent
shall at all times be an institution  whose long-term  senior  unsecured debt is
rated not less  than "AA" by DCR (if rated by DCR or, if not rated by DCR,  then
an  equivalent  rating from another  nationally  recognized  statistical  rating
organization  other  than  Moody's)  and,  in any  event,  "Aa2" by  Moody's  or
otherwise acceptable to the Rating Agencies. If such corporation,  national bank
or  national  banking  association  publishes  reports  of  condition  at  least
annually, pursuant to


                                     -105-
<PAGE>



law or to the requirements of the aforesaid  supervising or examining authority,
then, for the purposes of this Section, the combined capital and surplus of such
corporation, national bank or national banking association shall be deemed to be
its  combined  capital  and  surplus as set forth in its most  recent  report of
condition  so  published.  In case at any time the Trustee or Fiscal Agent shall
cease to be eligible in accordance with provisions of this Section,  the Trustee
or Fiscal  Agent  shall  resign  immediately  in the  manner and with the effect
specified in Section 7.6.

     Section 7.6 Resignation and Removal of Trustee or Fiscal Agent.

     (a)  The  Trustee  or  the  Fiscal  Agent  may at any  time  resign  and be
discharged  from the trusts hereby  created by giving  written notice thereof to
the Depositor,  the Master Servicer and the Rating Agencies;  provided that such
resignation  shall not be effective  until its successor shall have accepted the
appointment and Rating Agency Confirmation shall have been obtained with respect
to such  appointment.  Upon receiving such notice of resignation,  the Depositor
will promptly  appoint a successor  trustee or fiscal agent, as the case may be,
except in the case of the initial  Trustee or Fiscal  Agent,  in which case both
shall be so  replaced  concurrently,  by written  instrument,  one copy of which
instrument shall be delivered to the resigning  Trustee or the Fiscal Agent, one
copy to the  successor  trustee and one copy to each of the Master  Servicer and
the Rating Agencies.  If no successor trustee or fiscal agent shall have been so
appointed and shall have accepted appointment within 30 days after the giving of
such  notice of  resignation,  the  resigning  Trustee or the  Fiscal  Agent may
petition any court of competent  jurisdiction for the appointment of a successor
trustee or fiscal agent.

     (b) If at any time (i) the Trustee shall cease to be eligible in accordance
with the  provisions  of  Section  7.5 and shall  fail to resign  after  written
request  therefor by the Depositor,  (ii) the Trustee shall become  incapable of
acting,  or shall be  adjudged a bankrupt  or  insolvent,  or a receiver  of the
Trustee or of its property shall be appointed,  or any public officer shall take
charge or control of the  Trustee or of its  property or affairs for the purpose
of  rehabilitation,  conservation  or  liquidation,  (iii) a tax is  imposed  or
threatened with respect to the Trust or any REMIC Pool by any state in which the
Trustee or the Trust held by the Trustee is located; provided, however, that, if
the  Trustee  agrees to  indemnify  the Trust  for such  taxes,  it shall not be
removed  pursuant to this clause (iii), or (iv) the  continuation of the Trustee
as such would result in a downgrade,  qualification  or withdrawal of the rating
by the Rating Agencies of any Class of  Certificates  with a rating as evidenced
in writing by the Rating  Agencies,  then the  Depositor may remove such Trustee
and  appoint  a  successor  trustee  by  written  instrument,  one copy of which
instrument  shall  be  delivered  to the  Trustee  so  removed,  one copy to the
successor  trustee  and one copy to each of the Master  Servicer  and the Rating
Agencies.  In the case of removal under clauses (i), (ii), (iii) and (iv) above,
the Trustee shall bear all such costs of transfer.  Such  succession  shall take
effect after a successor trustee has been appointed.  In the case of the removal
of the initial  Trustee,  the Depositor  shall also remove the Fiscal Agent.  In
this case,  the  procedures and liability for costs of such removal shall be the
same as they are stated in subsection (c) with respect to the Fiscal Agent.

     (c) If at any time (i) the  Fiscal  Agent  shall  cease to be  eligible  in
accordance  with the  provisions  of Section 7.5 and shall fail to resign  after
written  request  therefor by the  Depositor,  or (ii) a  Termination  Event has
occurred, then the Depositor shall send a written notice


                                     -106-
<PAGE>


of  termination  to the Fiscal Agent (which  notice shall specify the reason for
such  termination)  and remove such Fiscal Agent and appoint a successor  Fiscal
Agent by written instrument,  one copy of which instrument shall be delivered to
the Fiscal Agent so removed,  one copy to the successor  Fiscal  Agent,  and one
copy to each of the Trustee, the Master Servicer and the Rating Agencies. In all
such  cases,  the Fiscal  Agent  shall bear all costs of transfer to a successor
Fiscal Agent, such succession only to take effect after a successor Fiscal Agent
has been appointed.  In the case of the initial Fiscal Agent, the Depositor may,
but is not required to, also remove the Trustee.  In this case,  the  procedures
and  liability for costs of such removal shall be the same as they are stated in
subsection (b) with respect to the Trustee.

     (d) The  Holders  of  Certificates  entitled  to at least 51% of the Voting
Rights may  without  cause upon 30 days'  written  notice to the  Trustee or the
Fiscal Agent and to the Depositor remove the Trustee or the Fiscal Agent by such
written  instrument,  signed  by such  Holders  or their  attorney-in-fact  duly
authorized, one copy of which instrument shall be delivered to the Depositor and
one copy to the Trustee or the Fiscal  Agent so  removed;  the  Depositor  shall
thereupon  use its best  efforts  to appoint a  successor  Trustee or the Fiscal
Agent in accordance  with this Section.  The  Certificateholders  effecting such
transfer  shall  be  responsible  for  the  reasonable  out-of-pocket  costs  of
transferring the Mortgage Files to the successor trustee.

     (e) Any  resignation  or  removal of the  Trustee  or the Fiscal  Agent and
appointment  of a  successor  trustee  or fiscal  agent  pursuant  to any of the
provisions of this Section shall become effective upon acceptance of appointment
by the  successor  trustee and fiscal agent as provided in Section 7.7. Upon any
succession  of the  Trustee  or the  Fiscal  Agent  under  this  Agreement,  the
predecessor  Trustee or the Fiscal  Agent  shall be  entitled  to the payment of
compensation  and  reimbursement  agreed to under this  Agreement  for  services
rendered  and  expenses  incurred  (including  without  limitation  unreimbursed
Advances made thereby,  with any related unpaid Advance Interest accrued on such
Advances) at such times and from such sources as if the  predecessor  Trustee or
Fiscal Agent had not resigned or been removed.  The Trustee and the Fiscal Agent
shall not be liable  for any  action or  omission  of any  successor  Trustee or
Fiscal Agent.

     Section 7.7 Successor Trustee or Fiscal Agent.

     (a) Any successor  Trustee or Fiscal Agent appointed as provided in Section
7.6  shall  execute,  acknowledge  and  deliver  to  the  Depositor  and  to its
predecessor  Trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the resignation or removal of the predecessor  Trustee or Fiscal Agent
shall become effective and such successor  Trustee or 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 like effect as
if originally named as Trustee or Fiscal Agent herein.  The predecessor  Trustee
shall  deliver to the  successor  Trustee all Mortgage  Files and  documents and
statements  related to the Mortgage  Files held by it hereunder,  and shall duly
assign,  transfer,  deliver  and pay over to the  successor  Trustee  the entire
Trust,  together  with all  instruments  of  transfer  and  assignment  or other
documents  properly executed  necessary to effect such transfer and such records
or copies thereof  maintained by the predecessor  Trustee or Fiscal Agent in the
administration hereof as may be reasonably requested by the successor Trustee or
Fiscal Agent and shall thereupon be discharged from all duties and


                                     -107-
<PAGE>


responsibilities  under this  Agreement.  In  addition,  the  Depositor  and the
predecessor  Trustee or the Fiscal  Agent shall  execute and deliver  such other
instruments and do such other things as may reasonably be required to more fully
and certainly vest and confirm in the successor  Trustee or the successor Fiscal
Agent all such rights,  powers,  duties and obligations.  Anything herein to the
contrary  notwithstanding,  in no event  shall the  combined  fees  payable to a
successor Trustee and successor Fiscal Agent exceed the Trustee Fee.

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

     (c) Upon  acceptance of  appointment  by a successor  Trustee or the Fiscal
Agent as provided in this  Section,  the  successor  Trustee or the Fiscal Agent
shall mail notice of the succession of such Trustee or Fiscal Agent hereunder to
all  Holders of  Certificates  at their  addresses  as shown in the  Certificate
Register and to the Rating Agencies  (evidence of such mailing to be provided to
the  Depositor and the Master  Servicer).  The expenses of such mailing shall be
borne by the successor Trustee or Fiscal Agent.

     Section 7.8 Merger or Consolidation  of Trustee.  Any Person into which the
Trustee may be merged or converted or with which it may be consolidated,  or any
Person  resulting  from any merger,  conversion or  consolidation  to which such
Trustee  shall be a party,  or any Persons  succeeding  to the  business of such
Trustee or Fiscal Agent,  shall be the successor of such Trustee or Fiscal Agent
hereunder,  provided that such Person shall be eligible  under the provisions of
Section 7.5,  without the execution or filing of any paper or any further act on
the  part  of  any  of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding.

     Section 7.9 Appointment of Co-Trustee, Separate Trustee or Custodian.

     (a)  Notwithstanding any other provisions hereof, at any time, the Trustee,
the Depositor or, in the case of the Trust, the  Certificateholders  entitled to
more than 50% of the Voting  Rights  shall each have the power from time to time
to appoint one or more  Persons to act either as  co-trustees  jointly  with the
Trustee or as separate  trustees,  or as custodians,  for the purpose of holding
title to,  foreclosing  or otherwise  taking action with respect to any Mortgage
Loan  outside the state where the  Trustee has its  principal  place of business
where such  separate  trustee or  co-trustee  is necessary or advisable  (or the
Trustee is advised by the Master Servicer or Special Servicer that such separate
trustee or co-trustee is necessary or advisable)  under the laws of any state in
which a  property  securing a  Mortgage  Loan is  located or for the  purpose of
otherwise  conforming to any legal requirement,  restriction or condition in any
state in which a property securing a Mortgage Loan is located or in any state in
which any portion of the Trust is located.  The separate trustees,  co-trustees,
or  custodians so appointed  shall be trustees or custodians  for the benefit of
all the Certificateholders, shall have such powers, rights and remedies as shall
be  specified  in the  instrument  of  appointment  and  shall be deemed to have
accepted the  provision of this  Agreement;  provided  that no such  appointment
shall, or shall be deemed to,  constitute the appointee an agent of the Trustee;
provided,  further  that the Trustee  shall not be liable for the actions of any
co-trustee or separate trustee not appointed by it.


                                     -108-
<PAGE>


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

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

          (ii) all other rights,  powers,  duties and  obligations  conferred or
     imposed upon the Trustee  shall be conferred or imposed upon and  exercised
     or  performed  by the Trustee and such  separate  trustee,  co-trustee,  or
     custodian  jointly,  except  to  the  extent  that  under  any  law  of any
     jurisdiction  in  which  any  particular  act or acts  are to be  performed
     (whether  as Trustee  hereunder  or as  successor  to the  Master  Servicer
     hereunder)  the Trustee shall be incompetent or unqualified to perform such
     act or acts, in which event such rights,  powers,  duties and  obligations,
     including  the holding of title to the Trust or any portion  thereof in any
     such  jurisdiction,  shall be  exercised  and  performed  by such  separate
     trustee, co-trustee, or custodian;

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

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

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

     (d) Any  separate  trustee,  co-trustee  or  custodian  may,  at any  time,
constitute  the  Trustee  its  agent or  attorney-in-fact  with  full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect  of this  Agreement  on its  behalf  and in its  name.  If any  separate
trustee,  co-trustee or custodian shall die, become incapable of acting,  resign
or be removed, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.

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


                                     -109-
<PAGE>


shall be required.

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

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

     (h) Subject to the consent of the  Depositor,  which  consent  shall not be
unreasonably  withheld,  the Trustee may appoint at any time a custodian to hold
some or all of the Mortgage Files;  provided that Rating Agency  Confirmation is
obtained with respect to such  appointee.  Upon the  appointment of a Custodian,
the Trustee and the Custodian shall enter into a custodial agreement.

     Section 7.10 Authenticating Agents.

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

     (b) Any  Person  into  which  any  Authenticating  Agent  may be  merged or
converted or with which it may be consolidated, or any Person resulting from any
merger, conversion or consolidation to which any Authenticating Agent shall be a
party,  or  any  Person  succeeding  to the  corporate  agency  business  of any
Authenticating  Agent, shall continue to be the Authenticating Agent without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

     (c) Any  Authenticating  Agent may at any time resign by giving at least 30
days' advance  written  notice of  resignation to the Trustee and the Depositor.
The Trustee may at any time terminate the agency of any Authenticating  Agent by
giving  written  notice  of  termination  to such  Authenticating  Agent and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time any  Authenticating  Agent  shall  cease to be  eligible  in
accordance  with the  provisions of Section  7.10(a),  the Trustee may appoint a
successor Authenticating Agent, shall give written notice of such appointment to
the  Depositor  and shall  mail  notice of such  appointment  to all  Holders of
Certificates.   Any  successor  Authenticating  Agent  upon  acceptance  of  its
appointment hereunder shall become vested with all the rights,


                                     -110-
<PAGE>


powers,  duties and  responsibilities  of its predecessor  hereunder,  with like
effect as if originally named as  Authenticating  Agent. No such  Authenticating
Agent  shall be  appointed  unless  eligible  under the  provisions  of  Section
7.10(a). No Authenticating  Agent shall have responsibility or liability for any
action taken by it as such at the direction of the Trustee.

     Section 7.11 Indemnification of Trustee.

     The  Trustee and each of its  directors,  officers,  employees,  agents and
Controlling Persons shall be entitled to indemnification  from the Trust for any
and all claims, losses, penalties,  fines,  forfeitures,  legal fees and related
costs, judgements and any other costs,  liabilities,  fees and expenses incurred
in connection with any legal action not expressly required hereby to be borne by
the Trustee and incurred without negligence or willful misconduct on their part,
arising out of, or in connection with this Agreement,  the  Certificates and the
acceptance or administration of the trusts created hereunder (including, without
limitation,  any unanticipated loss, liability or expense incurred in connection
with any action or inaction of the Master Servicer,  the Special Servicer or the
Depositor  hereunder,  except to the extent that the Trustee is acting as Master
Servicer or Special  Servicer),  including the reasonable  costs and expenses of
defending  themselves  against  any claim in  connection  with the  exercise  or
performance of any of their powers or duties  hereunder and the Trustee and each
of its directors,  officers,  employees, agents and Controlling Persons shall be
entitled to indemnification from the Trust for any unanticipated loss, liability
or expense  incurred  in  connection  with the  provision  by the Trustee of any
report  required  to be provided  by the  Trustee  pursuant  to this  Agreement;
provided that:

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

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

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

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

     Section  7.12 Fees and Expenses of Trustee and the Fiscal  Agent.  Monthly,
the  Trustee  shall be entitled to  receive,  and the Master  Servicer  shall be
obligated to pay out of its Master  Servicing Fees, the Trustee Fee (which shall
not be limited by any  provision  of law with respect to the  compensation  of a
trustee of an express trust),  for all services  rendered by it in the execution
of the trusts hereby created and in the exercise and performance of any of the


                                     -111-
<PAGE>


powers and duties  hereunder  of the Trustee.  On or before the Master  Servicer
Remittance  Date in each month  (commencing in April 1997),  in  satisfaction of
such obligation of the Master Servicer,  the Master Servicer shall,  pursuant to
Section  5.2(a),  remit to the Trustee for deposit in the  Distribution  Account
that  portion of its  Master  Servicing  Fees then on deposit in the  Collection
Account that are allocable to cover the Trustee  Fees,  and the Trustee shall be
entitled  to  withdraw  such  portion  of the  Master  Servicing  Fees  from the
Distribution  Account to pay itself its unpaid Trustee Fees. The Trustee and the
Fiscal  Agent shall also be entitled  to recover  from the Trust all  reasonable
unanticipated expenses and disbursements incurred or made by the Trustee and the
Fiscal  Agent  in  accordance  with  any of the  provisions  of  this  Agreement
(including  the  reasonable   compensation  and  the  reasonable   expenses  and
disbursements  of its outside  counsel and other  Persons not  regularly  in its
employ),  not including  expenses  incurred in the ordinary course of performing
its duties as Trustee and Fiscal Agent  hereunder,  and except any such expense,
disbursement  or advance as may arise from its  negligence or bad faith or which
is  the  responsibility  of  the  Holders  of the  Certificates  hereunder.  The
provisions of this Section 7.12 shall survive any  termination of this Agreement
and the resignation or removal of the Trustee and Fiscal Agent.

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

     Section  7.14  Notification  to  Holders.  Upon  termination  of the Master
Servicer or appointment of a successor to the Master Servicer, the Trustee shall
promptly mail notice thereof by first class mail to the Rating  Agencies and the
Certificateholders  at their respective  addresses  appearing on the Certificate
Register.

     Section 7.15  Representations  and Warranties of the Trustee and the Fiscal
Agent.

     (a) The Trustee hereby represents and warrants as of the Closing Date that:

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

          (ii) The execution and delivery by the Trustee of this  Agreement have
     been duly authorized by all necessary  corporate  action on the part of the
     Trustee;  neither the  execution  and delivery of this  Agreement,  nor the
     consummation  of the  transactions  contemplated  in  this  Agreement,  nor
     compliance with the provisions of this Agreement,


                                     -112-
<PAGE>


     will conflict with or result in a breach of, or constitute a default under,
     (A)  any of the  provisions  of any  law,  governmental  rule,  regulation,
     judgment,  decrees or order binding on the Trustee or its  properties  that
     would materially and adversely affect the Trustee's  ability to perform its
     obligations under this Agreement,  (B) the organizational  documents of the
     Trustee,  or (C) the terms of any material agreement or instrument to which
     the  Trustee  is a party or by which it is  bound;  the  Trustee  is not in
     default  with  respect  to any order or  decree of any court or any  order,
     regulation or demand of any federal, state, municipal or other governmental
     agency, which default would materially and adversely affect its performance
     under this Agreement;

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

          (iv)  This  Agreement  has been duly  executed  and  delivered  by the
     Trustee and,  assuming  due  authorization,  execution  and delivery by the
     other parties  hereto,  constitutes  a valid and binding  obligation of the
     Trustee,  enforceable  against  the Trustee in  accordance  with its terms,
     subject,  as to  enforcement  of remedies,  (A) to  applicable  bankruptcy,
     reorganization,  insolvency,  moratorium  and other similar laws  affecting
     creditors' rights generally as from time to time in effect,  (B) to general
     principles  of  equity  (regardless  of  whether  such   enforceability  is
     considered  in a  proceeding  in  equity or at law) and (C)  public  policy
     considerations  underlying  the  securities  laws to the  extent  that such
     considerations limit the enforceability of the provisions of this Agreement
     that purport to provide for  indemnification for securities law violations;
     and

          (v) No  litigation  is  pending  or,  to  the  best  of the  Trustee's
     knowledge,  threatened, against the Trustee that, either in one instance or
     in the aggregate,  would draw into question the validity of this Agreement,
     or the outcome of which could  reasonably  be  expected to  materially  and
     adversely  affect  the  execution,  delivery  and  performance  by,  or the
     enforceability against, the Trustee of this Agreement or the ability of the
     Trustee to perform under the terms of this Agreement.

          (b) The Fiscal Agent hereby  represents and warrants 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
     and  existence  and has  full  corporate  power  and  authority  to own its
     property,  to carry on its  business as presently  conducted,  and to enter
     into and perform its obligations under this Agreement;

          (ii) The execution and delivery by the Fiscal Agent of this  Agreement
     have been duly authorized by all necessary  corporate action on the part of
     the Fiscal Agent; neither the execution and delivery of this Agreement, nor
     the  consummation of the transactions  contemplated in this Agreement,  nor
     compliance with the provisions of this


                                     -113-
<PAGE>


     Agreement,  will  conflict  with or result in a breach of, or  constitute a
     default  under,  (i) any of the provisions of any law,  governmental  rule,
     regulation,  judgment,  decrees or order binding on the Fiscal Agent or its
     properties  that would  materially and adversely  affect the Fiscal Agent's
     ability  to  perform  its  obligations  under  this  Agreement,   (ii)  the
     organizational  documents  of the Fiscal  Agent,  or (iii) the terms of any
     material agreement or instrument to which the Fiscal Agent is a party or by
     which it is bound;  the Fiscal  Agent is not in default with respect to any
     order or  decree  of any court or any  order,  regulation  or demand of any
     federal, state, municipal or other governmental agency, which default would
     materially and adversely affect its performance under this Agreement;

          (iii) The execution,  delivery and  performance by the Fiscal Agent of
     this Agreement and the  consummation  of the  transactions  contemplated by
     this Agreement do not require the consent, approval, authorization or order
     of, the giving of notice to, or the registration  with, any state,  federal
     or  other  governmental  authority  or  agency,  except  such  as has  been
     obtained, given, effected or taken prior to the date hereof;

          (iv) This Agreement has been duly executed and delivered by the Fiscal
     Agent and, assuming due authorization,  execution and delivery by the other
     parties  hereto,  constitutes a valid and binding  obligation of the Fiscal
     Agent,  enforceable  against the Fiscal Agent in accordance with its terms,
     subject,  as to  enforcement  of remedies,  (A) to  applicable  bankruptcy,
     reorganization,  insolvency,  moratorium  and other similar laws  affecting
     creditors' rights generally as from time to time in effect,  (B) to general
     principles  of  equity  (regardless  of  whether  such   enforceability  is
     considered  in a  proceeding  in  equity or at law) and (C)  public  policy
     considerations  underlying  the  securities  laws to the  extent  that such
     considerations limit the enforceability of the provisions of this Agreement
     that purport to provide for  indemnification for securities law violations;
     and

          (v) No  litigation  is pending  or, to the best of the Fiscal  Agent's
     knowledge, threatened, against the Fiscal Agent, the outcome of which could
     reasonably be expected to materially  and adversely  affect the  execution,
     delivery and  performance  by, or the  enforceability  against,  the Fiscal
     Agent of this Agreement or the ability of the Fiscal Agent to perform under
     the terms of this Agreement.


                                  ARTICLE VIII

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

     Section 8.1 Servicing Standard; General Powers and Duties.

     (a) Each of the Master Servicer and the Special  Servicer shall service and
administer the Mortgage Loans and other assets of the Trust that it is obligated
to service and  administer  pursuant to this  Agreement on behalf of the Trustee
and in the best interests of and for the benefit of the  Certificateholders  (as
determined by the Master Servicer or the Special  Servicer,  as the case may be,
in its good faith and reasonable judgment), in accordance with applicable law,


                                     -114-
<PAGE>


the terms of this Agreement and the terms of the respective  Mortgage Loans and,
to the extent  consistent with the foregoing,  further as follows:  (i) 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;
(ii) 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  collections  that will be distributable to
Certificateholders  to be performed at the related Net Mortgage Rate); and (iii)
without regard to (A) any  relationship  that the Master Servicer or the Special
Servicer, as the case may be, or any Affiliate thereof may have with the related
Mortgagor,  (B) the ownership of any  Certificate by the Master  Servicer or the
Special  Servicer,  as the case may be,  or by any  Affiliate  thereof,  (C) the
Master  Servicer's  obligation  to make  Advances,  (D) the  Special  Servicer's
obligation to make (or to direct the Master Servicer to make) Servicing Advances
and (E) the right of the  Master  Servicer  (or any  Affiliate  thereof)  or the
Special  Servicer  (or any  Affiliate  thereof),  as the case may be, to receive
reimbursement  of costs, or the sufficiency of any  compensation  payable to it,
hereunder or with respect to any  particular  transaction  (the  conditions  set
forth in the immediately  foregoing  clauses (i), (ii) and (iii), the "Servicing
Standard"). Without limiting the generality of the foregoing, each of the Master
Servicer  and the Special  Servicer,  in its own name,  in  connection  with its
servicing and administrative duties hereunder is hereby authorized and empowered
by the Trustee to exercise efforts consistent with the foregoing standard and to
execute and deliver, on behalf of the  Certificateholders and the Trustee or any
of them,  any and all financing  statements,  continuation  statements and other
documents or instruments  necessary to maintain the lien created by any Mortgage
or other security document in the related Mortgage File on the related Mortgaged
Property  and  related  collateral;   subject  to  Section  8.18,  any  and  all
modifications,  waivers,  amendments  or  consents  to or  with  respect  to any
documents contained in the related Mortgage File; and any and all instruments of
satisfaction  or  cancellation,  or of full release or discharge,  and all other
comparable  instruments,  with respect to the Mortgage  Loans and the  Mortgaged
Properties.  Each of the  Master  Servicer  and  the  Special  Servicer  is also
authorized to approve a request by a Mortgagor  under a Mortgage Loan that it is
obligated to service and administer pursuant to this Agreement, for an easement,
consent to alteration or  demolition,  and for other similar  matters,  provided
that  the  Master  Servicer  or the  Special  Servicer,  as  the  case  may  be,
determines, exercising its good faith business judgment in the same manner as it
would if it were the owner of the related Mortgage Loan, that such approval will
not affect the  security  for,  or the  timely and full  collectability  of, the
related  Mortgage Loan.  Subject to Section 8.8, the Trustee shall  furnish,  or
cause to be  furnished,  to the Master  Servicer  and the Special  Servicer  any
powers of attorney and other  documents  necessary or  appropriate to enable the
Master  Servicer or the Special  Servicer,  as the case may be, to carry out its
servicing and  administrative  duties  hereunder;  provided,  however,  that the
Trustee shall not be held liable for any  negligence  with respect to, or misuse
of, any such power of attorney by the Master  Servicer or the Special  Servicer,
as the case may be.

     (b) Except as otherwise expressly set forth herein with respect to specific
duties,


                                     -115-
<PAGE>


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

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

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

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

     (d) The Master  Servicer  and  Special  Servicer  will each be  required to
service and  administer  each of the respective  groups of  Cross-Collateralized
Mortgage  Loans as a single  Mortgage  Loan as and when it deems  necessary  and
appropriate, consistent with the Servicing Standard. If any Cross-Collateralized
Mortgage  Loan  becomes a  Specially  Serviced  Mortgage  Loan,  then each other
Mortgage  Loan  with  which  it is  cross-collateralized  shall  also  become  a
Specially Serviced Mortgage Loan. Similarly,  no  Cross-Collateralized  Mortgage
Loan may  subsequently  become a Corrected  Mortgage Loan,  unless and until all
Servicing Transfer Events


                                     -116-
<PAGE>


in respect of each other  Mortgage  Loan with which it is  cross-collateralized,
are remediated or otherwise addressed as contemplated above.

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

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

     Section 8.2 Collection of Mortgage Loan Payments.

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

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

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

     (a) The Master  Servicer shall  establish and maintain one or more accounts
(the  "Servicing  Accounts"),  into which all Escrow Payments shall be deposited
and  retained.  Subject to the terms of the related  Mortgage Note and Mortgage,
Servicing  Accounts  shall be  Eligible  Accounts.  Withdrawals  of  amounts  so
collected in respect of any Mortgage Loan (and interest  earned  thereon) from a
Servicing  Account may be made only to: (i) effect payment of real estate taxes,
assessments,  insurance  premiums,  ground rents (if  applicable) and comparable
items in


                                     -117-
<PAGE>


respect of the related Mortgaged  Property;  (ii) reimburse the Master Servicer,
the Special  Servicer,  the Trustee or the Fiscal Agent, as applicable,  for any
unreimbursed Servicing Advances made thereby to cover any of the items described
in the immediately  preceding clause (i); (iii) refund to the related  Mortgagor
any sums as may be determined to be overages; (iv) pay interest, if required and
as  described  below,  to the related  Mortgagor  on  balances in the  Servicing
Account (or, if and to the extent not payable to the related  Mortgagor,  to pay
such interest to the Master Servicer or Special Servicer, as applicable); or (v)
clear and terminate the Servicing  Account at the  termination of this Agreement
in accordance  with Section 10.1.  As part of its servicing  duties,  the Master
Servicer  shall pay or cause to be paid to the  Mortgagors  interest on funds in
Servicing  Accounts  maintained  thereby,  to the extent  required by law or the
terms of the related Mortgage Loan.

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

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

     (d) The Master Servicer shall establish and maintain, as applicable, one or
more


                                     -118-
<PAGE>


accounts (the "Reserve  Accounts"),  into which all Reserve Funds, if any, shall
be deposited  and retained.  Withdrawals  of amounts so deposited may be made to
pay for, or to reimburse the related  Mortgagor in connection  with, the related
repairs,  environmental remediation,  replacements,  capital improvements and/or
similar items at the related Mortgaged  Property if such repairs,  environmental
remediation,  replacements,  capital improvements and/or similar items have been
completed,  and such  withdrawals  are made,  in  accordance  with the Servicing
Standard and the terms of the related Mortgage Note,  Mortgage and any agreement
with the related Mortgagor governing such Reserve Funds. Subject to the terms of
the related  Mortgage Note and Mortgage,  all Reserve Accounts shall be Eligible
Accounts.

     Section 8.4 Sub-Servicing Agreements.

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


                                     -119-
<PAGE>


     (b) Each Sub-Servicer shall be authorized to transact business in the state
or states in which the Mortgaged Properties securing the Mortgage Loans it is to
service are situated, if and to the extent required by applicable law.

     (c) As part of its servicing activities hereunder,  the Master Servicer and
the Special Servicer, for the benefit of the Trustee and the Certificateholders,
shall (at no expense to the Trustee, the  Certificateholders  or the Trust Fund)
monitor  the  performance  and  enforce  the  obligations  of each  Sub-Servicer
retained  by it under the related  Sub-Servicing  Agreement.  Such  enforcement,
including,  without limitation,  the legal prosecution of claims, termination of
Sub-Servicing  Agreements  in  accordance  with their  respective  terms and the
pursuit of other appropriate remedies,  shall be in such form and carried out to
such an extent and at such time as the Master Servicer or the Special  Servicer,
as the case may be,  would  require  were it the  owner of the  Mortgage  Loans.
Subject  to the terms of the  applicable  Sub-Servicing  Agreement,  the  Master
Servicer  and the  Special  Servicer  each  shall  have the  right  to  remove a
Sub-Servicer  retained by it at any time it considers  such removal to be in the
best interests of Certificateholders.

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

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

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

     (a) Each of the Master  Servicer (in the case of Mortgage  Loans other than
Specially  Serviced  Mortgage  Loans) and the Special  Servicer  (in the case of
Specially  Serviced  Mortgage Loans) shall use reasonable  efforts to cause each
Mortgagor to maintain in respect of the related Mortgaged Property all insurance
coverage  (other than  earthquake  insurance)  as is required  under the related
Mortgage; provided that if any Mortgage permits the holder thereof to dictate to
the  Mortgagor  the  insurance  coverage  to be  maintained  on  such  Mortgaged
Property,  the Master Servicer or the Special  Servicer,  as appropriate,  shall
impose  such  insurance  requirements  as  are  consistent  with  the  Servicing
Standard.  If a Mortgagor fails to maintain such insurance,  the Master Servicer
(at the  direction of the Special  Servicer in the case of a Specially  Serviced
Mortgage Loan) shall (to the extent available at commercially  reasonable rates)
obtain such insurance (which may be through a master or single interest policy),
and the cost  (including  any  deductible  relating to such  insurance)  of such
insurance (or in the case of a master or single interest policy, the incremental
cost (including any deductible relating to such insurance) of such


                                     -120-
<PAGE>


insurance  relating to the specific  Mortgaged  Property),  shall be a Servicing
Advance  recoverable by the Master  Servicer  pursuant to Section 5.2. If at any
time a Mortgaged  Property is located in an area  identified in the Flood Hazard
Boundary  Map or  Flood  Insurance  Rate Map  issued  by the  Federal  Emergency
Management  Agency as having special flood hazards or it becomes located in such
area by virtue of remapping  conducted by such agency (and flood  insurance  has
been made  available),  the  Master  Servicer  (or,  in the case of a  Specially
Serviced  Mortgage Loan, the Special  Servicer) shall, if and to the extent that
the Mortgage Loan requires the Mortgagor or permits the Mortgagee to require the
Mortgagor to do so, use efforts  consistent with the Servicing Standard to cause
the  related  Mortgagor  to  maintain  a  flood  insurance  policy  meeting  the
requirements of the current  guidelines of the Federal Insurance  Administration
in an amount representing  coverage of not less than the least of (i) the unpaid
principal balance of the related Mortgage Loan, (ii) the full insurable value of
such  Mortgaged  Property,  (iii)  the  maximum  amount  of  insurance  coverage
available  under the National  Flood  Insurance Act or 1968,  the Flood Disaster
Protection  Act of 1973 or the National Flood  Insurance  Reform Act of 1994, as
amended,  and (iv)  100% of the  replacement  cost of the  improvements  on such
Mortgaged  Property.  If (i) the  Mortgagor  is  required  by the  terms  of the
Mortgage Loan to maintain such insurance (or becomes  obligated by virtue of the
related  Mortgaged  Property  becoming  located  in such  area by virtue of such
remapping)  or (ii) the terms of the  Mortgage  Loan  permit  the  mortgagee  to
require the Mortgagor to obtain such insurance,  the Master Servicer (or, in the
case of a Specially Serviced Mortgage Loan, the Special Servicer) shall promptly
notify  the  Mortgagor  of its  obligation  to  obtain  such  insurance.  If the
Mortgagor  fails  to  obtain  such  flood  insurance  within  120  days  of such
notification,  the Master Servicer (at the direction of the Special  Servicer in
the case of a Specially  Serviced Mortgage Loan) shall obtain such insurance (to
the extent  available at commercially  reasonable  rates),  and the cost of such
insurance  shall be a  Servicing  Advance  recoverable  by the  Master  Servicer
pursuant to Section 5.2. The Special  Servicer shall also cause to be maintained
for each REO Property no less insurance coverage than was previously required of
the Mortgagor  under the related  Mortgage.  All such  insurance  policies shall
contain a "standard" mortgagee clause or shall identify the Trustee as the named
insured,  as  applicable,  with any loss payable to the Master  Servicer (in the
case of  Mortgaged  Properties)  or the  Special  Servicer  (in the  case of REO
Properties)  on behalf of the  Trustee.  Any  amounts  collected  by the  Master
Servicer or the Special  Servicer under any such policies (other than amounts to
be applied to the restoration or repair of the related Mortgaged Property or REO
Property or amounts to be released  to the  related  Mortgagor,  in each case in
accordance with applicable law, the terms of the related Mortgage Loan documents
and the  Servicing  Standard)  shall be  deposited  in the  Collection  Account,
subject to  withdrawal  pursuant to Section 5.2. Any cost incurred by the Master
Servicer or the Special  Servicer in maintaining  any such insurance  shall not,
for  purposes  hereof,  including,   without  limitation,   calculating  monthly
distributions  to  Certificateholders,  be  added to the  outstanding  principal
balance of the related  Mortgage  Loan,  notwithstanding  that the terms of such
Mortgage Loan so permit.

     (b) If the  Master  Servicer  or the  Special  Servicer  shall  obtain  and
maintain a blanket policy insuring against hazard losses on all of the Mortgaged
Properties  and/or  REO  Properties  for  which it is  responsible  to cause the
maintenance  of insurance  hereunder,  then, to the extent such policy  provides
protection equivalent to the individual policies otherwise required,  the Master
Servicer or the Special  Servicer,  as the case may be,  shall  conclusively  be
deemed  to have  satisfied  its  obligation  to  cause  hazard  insurance  to be
maintained on such Mortgaged


                                     -121-
<PAGE>


Properties  and/or REO Properties.  Such policy may contain a deductible  clause
(not in excess of a customary amount),  in which case the Master Servicer or the
Special Servicer, as appropriate, shall, if there shall not have been maintained
on a Mortgaged  Property or an REO Property a hazard  insurance policy complying
with the  requirements of Section 8.5(a),  and there shall have been one or more
losses which would have been covered by such individual policy, promptly deposit
into the Collection Account from its own funds the amount of such loss or losses
that would have been  covered  under the  individual  policy but are not covered
under the blanket policy because of such deductible  clause. The Master Servicer
and the  Special  Servicer  each  agrees to prepare  and  present,  on behalf of
itself, the Trustee and Certificateholders, claims under any such blanket policy
maintained  by it in a timely  fashion  in  accordance  with  the  terms of such
policy.

     (c) Each of the Master  Servicer and the Special  Servicer shall obtain and
maintain  at its own expense  and keep in full force and effect  throughout  the
term of this  Agreement  a blanket  fidelity  bond and an errors  and  omissions
insurance policy covering its officers and employees and other persons acting on
behalf of it in connection with its activities under this Agreement.  The amount
of coverage  shall be at least equal to the  coverage  that would be required by
FNMA or FHLMC,  whichever  is greater,  with  respect to the Master  Servicer or
Special  Servicer,  as the  case  may be,  if the  Master  Servicer  or  Special
Servicer,  as the case may be, were  servicing  and  administering  the Mortgage
Loans and/or REO Properties  for which it is  responsible  hereunder for FNMA or
FHLMC. Coverage of the Master Servicer or the Special Servicer under a policy or
bond obtained by an Affiliate of such Person and providing the coverage required
by this Section 8.5(c) shall satisfy the requirements of this Section 8.5(c).

     (d) All insurance coverage required to be maintained by the Master Servicer
or the Special  Servicer under this Section 8.5 shall be obtained from Qualified
Insurers (A) whose claims-paying ability is rated at least investment grade (or,
in the case of a blanket  hazard  policy  obtained in  accordance  with  Section
8.5(b),  rated in one of the three highest  ratings  categories)  by each Rating
Agency  or, if such  claims-  paying  ability  is not  rated by DCR,  by each of
Moody's and one other nationally  recognized  statistical rating organization or
(B) who  are  (as  evidenced  by the  receipt  of  Rating  Agency  Confirmation)
otherwise acceptable to each Rating Agency.

     Section 8.6  Enforcement of  Due-On-Sale  Clauses;  Assumption  Agreements;
Subordinate Financing.

     (a) If any  Mortgage  Loan which  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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Master  Servicer  or, in the case of a Specially  Serviced  Mortgage  Loan,  the
Special Servicer, on behalf of the Trustee


                                     -122-
<PAGE>


as the mortgagee of record,  shall exercise (or, subject to Section 8.18(a)(ii),
waive its right to exercise) any right it may have with respect to such Mortgage
Loan (x) to accelerate the payments  thereon,  or (y) to withhold its consent to
any such  sale or other  transfer,  in a manner  consistent  with the  Servicing
Standard.  In the event that the Master Servicer or Special  Servicer intends or
is required,  in  accordance  with the  preceding  sentence,  the Mortgage  Loan
documents or applicable  law, to permit the transfer of any Mortgaged  Property,
the Master Servicer or the Special  Servicer,  as the case may be, if consistent
with  the  Servicing  Standard,  may  enter  into a  substitution  of  liability
agreement,  pursuant to which the original Mortgagor and any original guarantors
are released from  liability,  and the  transferee  and any new  guarantors  are
substituted  therefor and become  liable under the Mortgage Note and any related
guaranties and, in connection therewith,  may require from the related Mortgagor
a reasonable  and customary  fee for the  additional  services  performed by it,
together with  reimbursement  for any related costs and expenses  incurred by it
(but  only to the  extent  that  charging  such fee  will  not be a  significant
modification of the Mortgage Loan for purposes of the REMIC Provisions or result
in an Adverse REMIC Event in respect of any REMIC Pool).  The Master Servicer or
the Special  Servicer,  as the case may be, shall promptly notify the Trustee of
any such agreement and forward the original thereof to the Trustee for inclusion
in the related Mortgage File.

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Master  Servicer  or, in the case of a Specially  Serviced  Mortgage  Loan,  the
Special  Servicer,  on behalf of the Trustee as the  mortgagee of record,  shall
exercise (or, subject to Section  8.18(a)(ii),  waive its right to exercise) any
right it may have with  respect  to such  Mortgage  Loan (x) to  accelerate  the
payments  thereon,  or (y) to withhold  its consent to the  creation of any such
additional lien or other encumbrance,  in a manner consistent with the Servicing
Standard.

     (c) Nothing in this Section 8.6 shall  constitute a waiver of the Trustee's
right,  as the  mortgagee of record,  to receive  notice of any  assumption of a
Mortgage Loan, any sale or other transfer of the related  Mortgaged  Property or
the creation of any additional  lien or other  encumbrance  with respect to such
Mortgaged Property.

     (d) Except as  otherwise  permitted  by Section  8.18,  neither  the Master
Servicer nor the Special Servicer shall agree to modify, waive or amend any term
of any Mortgage Loan in  connection  with the taking of, or the failure to take,
any action pursuant to this Section 8.6.


                                     -123-
<PAGE>


     Section 8.7 Realization Upon Defaulted Mortgage Loans.

     (a) The Master Servicer shall notify the Special Servicer of the occurrence
of a Servicing  Transfer Event in respect of any Mortgage Loan; and,  subject to
Section 8.18, the Special  Servicer  shall monitor such Mortgage Loan,  evaluate
whether the causes of any default  thereunder can be corrected over a reasonable
period  without  significant  impairment  of the value of the related  Mortgaged
Property,  initiate  corrective  action in cooperation with the Mortgagor if, in
the Special Servicer's  reasonable and good faith judgment,  cure is likely, and
take such other actions as are consistent  with the Servicing  Standard.  If, in
the Special  Servicer's  reasonable  and good faith  judgment,  such  corrective
action  has  been  unsuccessful,  no  satisfactory  arrangement  can be made for
collection of delinquent  payments and no other alternative  consistent with the
Servicing  Standard can be negotiated,  and the defaulted  Mortgage Loan has not
been released from the Trust Fund  pursuant to any  provision  hereof,  then the
Special  Servicer shall,  subject to subsections (b) through (d) of this Section
8.7, exercise  reasonable efforts,  consistent with the Servicing  Standard,  to
foreclose  upon or  otherwise  comparably  convert  (which  may  include  an REO
Acquisition)  the  ownership  of  property  securing  such  Mortgage  Loan.  The
foregoing  is subject to the  provision  that,  in any case in which a Mortgaged
Property shall have suffered damage from an Uninsured Cause, the Master Servicer
and the Special  Servicer  shall each have the right but not the  obligation  to
expend  its own  funds  toward  the  restoration  of such  property  if it shall
determine in its reasonable  discretion (i) that such  restoration will increase
the net proceeds of liquidation of such Mortgaged Property to Certificateholders
after  reimbursement  to itself for such  expenses,  and (ii) that such expenses
will be  recoverable  as  Servicing  Advances by the Master  Servicer or Special
Servicer,  as the  case  may be,  out of the  proceeds  of  liquidation  of such
Mortgaged Property, as contemplated in Section 5.2. The Special Servicer (or, at
the direction of the Special Servicer, the Master Servicer) shall be responsible
for all other costs and expenses incurred by it in any such proceedings, subject
to its being  entitled  to  reimbursement  therefor  as a  Servicing  Advance as
provided  in  Section  4.2 or  Section  5.2,  and  further  subject to its being
entitled to pay out of the related Liquidation Proceeds any Liquidation Expenses
incurred  in respect of any  Mortgage  Loan,  which  Liquidation  Expenses  were
outstanding at the time such proceeds are received.  When  applicable  state law
permits  the  Special  Servicer  to select  between  judicial  and  non-judicial
foreclosure  in respect of any Mortgaged  Property,  the Special  Servicer shall
make such selection in a manner consistent with the Servicing Standard.  Nothing
contained  in this  Section 8.7 shall be  construed so as to require the Special
Servicer,  on behalf of the Trust Fund, to make a bid on any Mortgaged  Property
at a foreclosure sale or similar proceeding that is in excess of the fair market
value of such  property,  as  determined  by the  Special  Servicer  in its sole
judgment  taking into account the factors  described in Section  8.31(f) and the
results of any Appraisal  obtained pursuant to this Agreement,  all such bids to
be made in a manner  consistent  with the  Servicing  Standard.  If and when the
Master  Servicer  or the Special  Servicer  deems it  necessary  and prudent for
purposes  of  establishing  the  fair  market  value of any  Mortgaged  Property
securing  a  defaulted  Mortgage  Loan,  whether  for  purposes  of  bidding  at
foreclosure or otherwise,  the Master Servicer or the Special  Servicer,  as the
case may be, is authorized to have an Appraisal  performed  with respect to such
property (the cost of which  Appraisal  shall be covered by, and be reimbursable
as, a Servicing Advance).

     (b) The Special Servicer shall not acquire any personal  property  pursuant
to this Section 3.09 (with the exception of cash or cash equivalents  pledged as
collateral for a Mortgage


                                     -124-
<PAGE>


Loan) unless either:

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

          (ii) the Special  Servicer  shall have  obtained an Opinion of Counsel
     (the cost of which may be withdrawn from the Collection Account pursuant to
     Section  5.2) to the effect that the holding of such  personal  property by
     the Trust  Fund will not cause the  imposition  of a tax on the Trust  Fund
     under the REMIC  Provisions  or cause any of REMIC I, REMIC II or REMIC III
     to  fail  to  qualify  as a REMIC  at any  time  that  any  Certificate  is
     outstanding.

     (c) Notwithstanding  the foregoing  provisions of this Section 8.7, neither
the Master  Servicer nor the Special  Servicer  shall, on behalf of the Trustee,
initiate foreclosure  proceedings,  obtain title to a Mortgaged Property in lieu
of foreclosure or otherwise,  have a receiver of rents appointed with respect to
any Mortgaged  Property,  or take any other action with respect to any Mortgaged
Property,  if, as a result of any such  action,  the  Trustee,  on behalf of the
Certificateholders,   would  be   considered   to  hold   title   to,  to  be  a
"mortgagee-in-possession"  of,  or  to be  an  "owner"  or  "operator"  of  such
Mortgaged  Property  within the meaning of CERCLA or any comparable  law, unless
(as  evidenced  by an  Officer's  Certificate  to such effect  delivered  to the
Trustee)  the  Special   Servicer  has  previously   received  an  Environmental
Assessment  in  respect  of such  Mortgaged  Property  prepared  by a Person who
regularly  conducts  Environmental  Assessments and the Special Servicer,  based
solely (as to  environmental  matters and related costs) on the  information set
forth in such Environmental Assessment, determines that:

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

          (ii) there are no circumstances or conditions present at the Mortgaged
     Property relating to the use, management or disposal of Hazardous Materials
     for which investigations,  testing,  monitoring,  containment,  clean-up or
     remediation could be required under any applicable  environmental  laws and
     regulations or, if such  circumstances  or conditions are present for which
     any such action could be required,  that acquiring such Mortgaged  Property
     and  taking  such  actions  with  respect  to such  Mortgaged  Property  is
     reasonably likely to produce a greater recovery to  Certificateholders on a
     present  value basis than not  acquiring  such  Mortgaged  Property and not
     taking such actions.

The  cost of any  such  Environmental  Assessment,  as  well as the  cost of any
remedial,  corrective or other further action  contemplated by clause (i) and/or
clause (ii) of the preceding  paragraph,  may be withdrawn  from the  Collection
Account by the Master  Servicer  as an expense of the Trust  pursuant to Section
5.2; and if any such Environmental  Assessment so warrants, the Special Servicer
shall,  at the  expense  of the  Trust  payable  out of the  Collection  Account
pursuant to Section 5.2,  perform such  additional  environmental  testing as is
consistent with the Servicing


                                     -125-
<PAGE>


Standard to determine  whether the conditions  described in clauses (i) and (ii)
of the preceding paragraph have been satisfied.

     (d) If the  environmental  testing  contemplated  by  subsection  (c) above
establishes  that either of the  conditions set forth in clauses (i) and (ii) of
the first sentence  thereof has not been satisfied with respect to any Mortgaged
Property  securing a defaulted  Mortgage Loan,  then the Special  Servicer shall
take such  action as it deems to be in the best  economic  interest of the Trust
Fund (other than  proceeding to acquire title to the Mortgaged  Property) and is
hereby  authorized  at such time as it deems  appropriate  to  release  all or a
portion of such Mortgaged Property from the lien of the related Mortgage.

     (e) The Special Servicer shall provide monthly to the Master Servicer,  who
shall, in turn, promptly deliver copies thereof to the Trustee,  written reports
regarding  any  actions  taken  by the  Special  Servicer  with  respect  to any
Mortgaged   Property  securing  a  defaulted  Mortgage  Loan  as  to  which  the
environmental  testing  contemplated  in subsection  (c) above has revealed that
either of the conditions set forth in clauses (i) and (ii) of the first sentence
thereof  has not been  satisfied,  in each case until the  earliest  to occur of
satisfaction of both such conditions,  removal of the related Mortgage Loan from
the Trust Fund and release of the lien of the related Mortgage on such Mortgaged
Property. Within 5 days of its receipt thereof, the Trustee shall deliver a copy
of each such report to the Depositor and each Rating Agency.

     (f) The Special  Servicer shall report to the Internal  Revenue Service and
the related Mortgagor, 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.

     (g) The Special  Servicer shall have the right to determine,  in accordance
with the Servicing Standard, the advisability of the maintenance of an action to
obtain a  deficiency  judgment if the state in which the  Mortgaged  Property is
located and the terms of the Mortgage Loan permit such an action.

     (h) The Special  Servicer shall maintain  accurate  records,  prepared by a
Servicing  Officer,  of  each  Final  Recovery  Determination  in  respect  of a
defaulted  Mortgage  Loan or REO  Property  and the basis  thereof.  Each  Final
Recovery  Determination shall be evidenced by an Officer's Certificate delivered
to the  Trustee  and the Master  Servicer  no later than the 10th  Business  Day
following such Final Recovery Determination.

     Section 8.8 Trustee to Cooperate; Release of Mortgage Files.

     (a) Upon the payment in full of any  Mortgage  Loan,  or the receipt by the
Master Servicer or the Special  Servicer of a notification  that payment in full
shall be escrowed in a manner  customary for such purposes,  the Master Servicer
or the Special Servicer, as the case may be, will immediately notify the Trustee
and request  delivery of the related  Mortgage File. Any such notice and request
shall be in the form of a Request for Release signed by a Servicing  Officer and
shall  include a  statement  to the effect  that all  amounts  received or to be
received in  connection  with such payment which are required to be deposited in
the Collection Account


                                     -126-
<PAGE>


pursuant to Section 5.1 have been or will be so deposited.  Within four Business
Days (or within such shorter period as release can reasonably be accomplished if
the Master Servicer or the Special Servicer notifies the Trustee of an exigency)
of receipt of such notice and request,  the Trustee shall release,  or cause any
related  Custodian to release,  the related Mortgage File to the Master Servicer
or the  Special  Servicer,  whichever  requested  it. No  expenses  incurred  in
connection with any instrument of satisfaction or deed of reconveyance  shall be
chargeable to the Collection Account.

     (b) From time to time as is appropriate for servicing or foreclosure of any
Mortgage  Loan, the Master  Servicer or the Special  Servicer may deliver to the
Trustee a Request  for  Release  signed by a  Servicing  Officer  thereof.  Upon
receipt  of the  foregoing,  the  Trustee  shall  deliver  or cause the  related
Custodian to deliver,  the Mortgage  File or any document  therein to the Master
Servicer  or the  Special  Servicer,  as the case may be.  Upon  return  of such
Mortgage File or such document to the Trustee or the related  Custodian,  or the
delivery to the Trustee of a  certificate  of a Servicing  Officer  stating that
such  Mortgage  Loan  was  liquidated  and that all  amounts  received  or to be
received in connection with such liquidation  which are required to be deposited
into the  Collection  Account  pursuant  to Section  5.1 have been or will be so
deposited,  or that such Mortgage  Loan has become an REO Property,  the Request
for  Release  shall be  released  by the  Trustee to the Master  Servicer or the
Special Servicer, as applicable.

     (c) Within three  Business Days (or within such shorter  period as delivery
can reasonably be accomplished if the Special  Servicer  notifies the Trustee of
an exigency) of receipt  thereof,  the Trustee  shall execute and deliver to the
Special  Servicer  any court  pleadings,  requests for  trustee's  sale or other
documents  necessary  to the  foreclosure  or  trustee's  sale in  respect  of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Mortgagor on the Mortgage  Note or Mortgage or to obtain a deficiency  judgment,
or to enforce any other  remedies or rights  provided  by the  Mortgage  Note or
Mortgage or otherwise  available at law or in equity. The Special Servicer shall
be responsible  for the  preparation  of all such documents and pleadings.  When
submitted to the Trustee for  signature,  such  documents or pleadings  shall be
accompanied  by a  certificate  of a  Servicing  Officer  requesting  that  such
pleadings  or  documents  be executed by the  Trustee and  certifying  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the  related  Mortgage,  except  for  the  termination  of  such a lien  upon
completion of the foreclosure or trustee's sale.

     Section 8.9 Documents,  Records and Funds in Possession of Master  Servicer
or  Special  Servicer  to be  Held  for  the  Trustee  for  the  Benefit  of the
Certificateholders.  Notwithstanding any other provisions of this Agreement, the
Master Servicer and the Special Servicer shall each transmit to the Trustee,  to
the extent required by this Agreement, all documents and instruments coming into
the possession of the Master Servicer or the Special  Servicer,  as the case may
be,  from  time to time and shall  account  fully to the  Trustee  for any funds
received  or  otherwise  collected  thereby,   including  Liquidation  Proceeds,
Condemnation  Proceeds or Insurance  Proceeds in respect of any Mortgage Loan or
REO  Property.  All Mortgage Loan  documents and funds  collected or held by, or
under the control of, the Master Servicer or the Special  Servicer in respect of
any  Mortgage  Loans  and/or REO  Properties,  whether  from the  collection  of
principal and interest payments or from Liquidation Proceeds, Condemnation


                                     -127-
<PAGE>


Proceeds or Insurance  Proceeds or otherwise,  including any funds on deposit in
the  Collection  Account,  shall be held by the Master  Servicer  or the Special
Servicer,  as the  case  may  be,  for  and on  behalf  of the  Trustee  and the
Certificateholders  and shall be and remain the sole and  exclusive  property of
the Trustee,  subject to the applicable provisions of this Agreement. The Master
Servicer and the Special Servicer each agrees that it shall not create, incur or
subject any  Mortgage  Loan  documents  or any funds that are  deposited  in the
Collection  Account  or any  Lock-Box  Account,  Reserve  Account  or  Servicing
Account,  or any funds  that  otherwise  are or may become due or payable to the
Trustee,  to any  claim,  lien,  security  interest,  judgment,  levy,  writ  of
attachment  or other  encumbrance,  or assert by legal action or  otherwise  any
claim or right of  setoff  against  any  Mortgage  Loan  documents  or any funds
collected  on, or in connection  with, a Mortgage Loan or REO Property,  except,
however,  that the  Master  Servicer  and the  Special  Servicer  each  shall be
entitled to receive  from any such funds any amounts  that are  properly due and
payable to the Master  Servicer  or the  Special  Servicer,  as the case may be,
under this Agreement.

     Section 8.10 Servicing Compensation.

     (a) As compensation for its activities hereunder, the Master Servicer shall
be entitled to receive the Master  Servicing  Fee with respect to each  Mortgage
Loan,  including  without  limitation each Specially  Serviced Mortgage Loan and
each REO Mortgage Loan. As to each Mortgage Loan,  including without  limitation
each  Specially  Serviced  Mortgage Loan and each REO Mortgage  Loan, the Master
Servicing Fee shall accrue on the related  Scheduled  Principal  Balance of such
Mortgage Loan outstanding  from time to time at the applicable  Master Servicing
Fee Rate and shall be computed for the same period  respecting which any related
interest payment due or deemed due on such Mortgage Loan is computed. The Master
Servicing  Fee with  respect to any  Mortgage  Loan or REO Loan  shall  cease to
accrue if a Liquidation  Event occurs in respect  thereof.  The Master Servicing
Fee shall be payable monthly, on a loan-by-loan basis, from payments of interest
on each  Mortgage  Loan,  REO Income  allocable as interest on each REO Mortgage
Loan and the interest  portion of P&I Advances on each Mortgage Loan,  including
without limitation each REO Mortgage Loan. The Master Servicer shall be entitled
to  recover  unpaid  Master  Servicing  Fees in respect  of any  Mortgage  Loan,
including  without  limitation  each REO Mortgage  Loan,  out of that portion of
related  Insurance  Proceeds,   Condemnation  Proceeds,   Liquidation  Proceeds,
Repurchase  Proceeds or payments of Substitution  Shortfall Amounts allocable as
recoveries  of  interest,  to the extent  permitted  by Section  5.2. The Master
Servicer's  right to receive the Master  Servicing Fee may not be transferred in
whole or in part  except in  connection  with the  transfer of all of the Master
Servicer's responsibilities and obligations under this Agreement.

     The Master  Servicer  shall be  entitled  to  additional  master  servicing
compensation ("Additional Master Servicing Compensation") in the form of:

          (i)  any  modification  fees,  assumption  fees,  ancillary  fees  not
     otherwise  addressed herein and, to the extent not otherwise applied to pay
     Advance Interest as provided herein,  Penalty Charges collected on Mortgage
     Loans other than Specially Serviced Mortgage Loans and REO Mortgage Loans;


                                     -128-
<PAGE>


          (ii) any Prepayment Interest Excesses collected on the Mortgage Loans,
     including  without  limitation  Specially  Serviced  Mortgage Loans and REO
     Mortgage  Loans,  but only to the  extent  that the  aggregate  of all such
     Prepayment  Interest  Excesses  collected  during  each  Collection  Period
     exceeds the Prepayment  Interest Shortfalls incurred during such Collection
     Period;

          (iii) any Balloon Payment Interest Excesses  collected on the Mortgage
     Loans,  including without limitation  Specially Serviced Mortgage Loans and
     REO Mortgage  Loans,  but only to the extent that the aggregate of all such
     Balloon Payment Interest  Excesses  collected during each Collection Period
     exceeds  the  Balloon  Payment  Interest  Shortfalls  incurred  during such
     Collection Period;

          (iv) any interest and other income  earned on the  investment of funds
     in the  Collection  Account,  but only to the extent not  applied to offset
     losses on other investments of funds in the Collection Account; and

          (v) any interest and other income earned on the investment of funds in
     the Servicing Accounts  maintained by the Master Servicer,  but only to the
     extent not required to be paid to Mortgagors  under  applicable  law or the
     terms of the respective Mortgage Loan documents.

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be  entitled to receive the  Special  Servicing  Fee with  respect to each
Specially  Serviced  Mortgage  Loan  and  each  REO  Mortgage  Loan.  As to each
Specially  Serviced  Mortgage  Loan and  each REO  Mortgage  Loan,  the  Special
Servicing Fee shall accrue on the related  Scheduled  Principal  Balance of such
Mortgage Loan  outstanding  from time to time at the Special  Servicing Fee Rate
and shall be computed for the same period  respecting which any related interest
payment due on such Specially Serviced Mortgage Loan or deemed to be due on such
REO Mortgage  Loan is computed.  The Special  Servicing Fee with respect to each
Specially  Serviced  Mortgage  Loan and each REO  Mortgage  Loan shall  cease to
accrue if a Liquidation  Event occurs in respect  thereof.  As to each Specially
Serviced  Mortgage Loan and each REO Loan,  earned but unpaid Special  Servicing
Fees shall be payable  monthly out of the same sources and at the same time (but
separate from) Master  Servicing Fees payable to the Master  Servicer in respect
of such Specially Serviced Mortgage Loan or REO Mortgage Loan.

     As further compensation for its activities hereunder,  the Special Servicer
shall be entitled to receive  the  Workout  Fee with  respect to each  Corrected
Mortgage  Loan. As to each  Corrected  Mortgage  Loan,  the Workout Fee shall be
payable from, and shall be calculated by application of the Workout Fee Rate to,
each collection of interest and principal  received on such Mortgage Loan for so
long as it remains a Corrected  Mortgage  Loan.  The Workout Fee with respect to
any  Corrected  Mortgage  Loan will cease to be payable if a Servicing  Transfer
Event occurs with respect thereto or if the related  Mortgaged  Property becomes
an REO Property; provided that a new Workout Fee will become payable if and when
such  Mortgage  Loan again  becomes a Corrected  Mortgage  Loan.  If the Special
Servicer  is  terminated  other  than for cause or resigns  in  accordance  with
Section  8.23,  it shall  retain the right to receive any and all  Workout  Fees
payable in respect of Mortgage Loans that became Corrected Mortgage Loans during
the


                                     -129-
<PAGE>


period that it acted as Special Servicer and were still such at the time of such
termination  or  resignation  (and the successor  Special  Servicer shall not be
entitled to any portion of such  Workout  Fees),  in each case until the Workout
Fee for any such loan  ceases to be payable  in  accordance  with the  preceding
sentence.

     As further compensation for its activities hereunder,  the Special Servicer
shall  also be  entitled  to  receive a  Liquidation  Fee with  respect  to each
Specially  Serviced  Mortgage  Loan or REO  Property as to which it receives any
full or discounted payoff or any Liquidation  Proceeds (other than in connection
with the purchase of any such Specially  Serviced  Mortgage Loan or REO Property
by the Master Servicer,  the Special Servicer or the Majority  Certificateholder
of the  Controlling  Class pursuant to Section 8.31(a) or by any Person entitled
to effect an optional termination of the Trust pursuant to Section 10.01). As to
each such Specially Serviced Loan or REO Property,  the Liquidation Fee shall be
payable from, and shall be calculated by application of the Liquidation Fee Rate
to,  such full or  discounted  payoff  and/or  such  Liquidation  Proceeds.  The
Liquidation Fee with respect to any such Specially  Serviced  Mortgage Loan will
not be  payable  if such  Mortgage  Loan  becomes  a  Corrected  Mortgage  Loan.
Notwithstanding  anything  herein to the contrary,  no  Liquidation  Fee will be
payable from, or based upon the receipt of, Liquidation  Proceeds collected as a
result of any  purchase of a Specially  Serviced  Mortgage  Loan or REO Property
described  in the  parenthetical  to  the  first  sentence  of  this  paragraph;
provided,  however,  that if any such  Liquidation  Proceeds are  received  with
respect to any Corrected  Mortgage  Loan,  and the Special  Servicer is properly
entitled to a Workout Fee  therefrom,  such Workout Fee will be payable based on
and from the portion of such  Liquidation  Proceeds  that  constitute  principal
and/or interest.

     Notwithstanding  anything to the contrary  herein,  a Liquidation Fee and a
Workout Fee relating to the same  Mortgage  Loan shall not be paid from the same
proceeds on or with respect to such Mortgage Loan.

     As further compensation for its activities hereunder,  the Special Servicer
will also be entitled to receive the Special  Servicer  Standby Fee. The Special
Servicer  Standby Fee will accrue with respect to each Mortgage Loan  (including
without  limitation each Specially  Serviced Mortgage Loan and each REO Mortgage
Loan),  at the  Special  Servicer  Standby  Fee  Rate on the  basis  of the same
principal  amount and for the same period  respecting which any related interest
payment due or deemed due on such Mortgage Loan is computed, and will be payable
by the Master  Servicer  out of its Master  Servicing  Fee with  respect to such
Mortgage Loan for each Collection Period.

     The Special  Servicer  shall be entitled to  additional  special  servicing
compensation  ("Additional  Special Servicing  Compensation") in the form of any
modification  fees,  assumption  fees,  ancillary  fees not otherwise  addressed
herein  and,  to the extent not  otherwise  applied to pay  Advance  Interest as
provided herein,  Penalty Charges collected on Specially Serviced Mortgage Loans
and REO Mortgage Loans.

     (c) The Master Servicer and the Special  Servicer shall each be required to
pay out of its own funds all  overhead and general and  administrative  expenses
incurred by it in connection with its servicing activities hereunder (including,
without limitation, payment of any


                                     -130-
<PAGE>


amount due and owing to any  Sub-Servicers  retained by it and the  premiums for
any blanket policy  obtained by it insuring  against  hazard losses  pursuant to
Section 8.5(b)), if and to the extent such expenses are not payable directly out
of the  Collection  Account,  and  neither the Master  Servicer  nor the Special
Servicer,  as the case may be,  shall be  entitled  to  reimbursement  except as
expressly provided in this Agreement.

     Section 8.11 Master Servicer Reports; Account Statements.

     (a) The Master  Servicer  shall  deliver to the Trustee,  no later than the
Report Date, the Master Servicer  Remittance  Report with respect to the related
Distribution  Date. The Special Servicer shall provide all information  relating
to Specially  Serviced  Mortgage  Loans and REO  Properties to permit the Master
Servicer to satisfy its duties in this Section 8.11.

     (b) The  Master  Servicer  shall  deliver  to the  Trustee  within  30 days
following each Master  Servicer  Remittance  Date a statement  setting forth the
status of the  Collection  Account as of the close of  business  on such  Master
Servicer Remittance Date showing, for the period covered by such statement,  the
aggregate of deposits of each type provided in Section 5.1 in, and the aggregate
of  withdrawals  of each type  provided  in  Section  5.2 from,  the  Collection
Account.

     Section 8.12 Annual Statement as to Compliance. The Master Servicer and the
Special Servicer shall each deliver to the Depositor,  the Operating Adviser and
the Trustee (and, in the case of the Special  Servicer,  to the Master Servicer)
on or  before  March 31 of each year  after  1997  (or,  as to 1998 and,  if the
Depositor  provides 30 days' prior notice,  any subsequent year during which the
Depositor must file with the Securities and Exchange Commission a Report on Form
10-K in respect of the Trust pursuant to the  requirements  of the Exchange Act,
on or before March 15 of such year), an Officer's Certificate stating, as to the
signer  thereof,  that (a) a review of the activities of the Master  Servicer or
the Special Servicer,  as the case may be, during the preceding calendar year or
portion  thereof and of the  performance  of the Master  Servicer or the Special
Servicer,  as the case may be,  under  this  Agreement  has been made under such
officer's supervision and (b) to the best of such officer's knowledge,  based on
such review,  the Master Servicer or the Special  Servicer,  as the case may be,
has fulfilled all its obligations  under this Agreement in all material respects
throughout  such year, or, if there has been a default in the fulfillment of any
such  obligation,  specifying  each such  default  known to such officer and the
nature and status thereof.  The Master  Servicer and the Special  Servicer shall
each forward to the Rating  Agencies a copy of each such statement  delivered by
it to the Depositor and the Trustee

     Section 8.13 Annual Independent Public Accountants' Servicing Report.

     On or before  April 15 of each year  after  1997  (or,  as to 1998 and,  if
Depositor  provides 90 days' prior notice,  any subsequent year during which the
Depositor must file with the Securities and Exchange Commission a Report on Form
10-K in respect of the Trust pursuant to the  requirements  of the Exchange Act,
on or before March 15 of such year),  the Master  Servicer at its expense  shall
cause a firm of  Accountants  to  furnish a  statement  to the  Depositors,  the
Operating  Adviser  and the  Trustee  to the effect  that (i) it has  obtained a
letter of representation


                                     -131-
<PAGE>


regarding  certain  matters from the  management of the Master  Servicer,  which
includes an assertion that the Master Servicer has complied with certain minimum
mortgage loan  servicing  standards (to the extent  applicable to commercial and
multifamily  mortgage  loans),  identified  in the  Uniform  Single  Attestation
Program for Mortgage Bankers  established by the Mortgage Bankers Association of
America,  with respect to the servicing of commercial and  multifamily  mortgage
loans during the most recently  completed calendar year and (ii) on the basis of
an examination  conducted by such firm in accordance with standards  established
by the American Institute of Certified Public  Accountants,  such representation
is fairly stated in all material respects,  subject to such exceptions and other
qualifications  that may be  appropriate.  In rendering its report such firm may
rely,  as to  matters  relating  to  the  direct  servicing  of  commercial  and
multifamily mortgage loans by Sub-Servicers, upon comparable reports of firms of
independent  certified public accountants  rendered on the basis of examinations
conducted in accordance  with the same  standards  (rendered  within one year of
such report) with respect to those Sub-Servicers.

     The Special Servicer will deliver to the Depositor,  the Operating Adviser,
the Trustee and the Master Servicer an annual  accountants'  report only if, and
in such form as may be, requested by the Rating Agencies.

     The Master  Servicer and the Special  Servicer,  to the extent  applicable,
shall each,  with 90 days' prior  notice,  use  reasonable  efforts to cause the
applicable Accountants to cooperate with the Depositor in conforming any reports
delivered  pursuant  to  this  Section  8.13  to  requirements  imposed  by  the
Commission on the Depositor in connection  with the  Commission's  issuance of a
no-action letter relating to the Depositor's  reporting  requirements in respect
of the Trust Fund pursuant to the Exchange Act.

     The Master  Servicer  and the Special  Servicer  shall each  forward to the
Rating  Agencies a copy of each  statement  delivered by it to the Depositor and
the Trustee pursuant to this Section 8.13.

     Section 8.14 Certain Reports Regarding the Mortgage Loans and the Mortgaged
Properties.

     (a) On or before the Report Date in each month,  the Master  Servicer shall
deliver to the Trustee a report  containing  information  regarding the Mortgage
Loans as of the end of the related Collection Period,  which report will contain
substantially  the  categories of  information  regarding the Mortgage Loans set
forth in Appendix II to the Prospectus Supplement, will be delivered in a format
mutually  acceptable to the Master  Servicer and the Trustee and will be updated
within a  reasonable  period  after  the  requisite  underlying  information  is
available.

     (b) Not  later  than  the  Report  Date  occurring  in  June of each  year,
beginning  in  June  1998,  the  Master  Servicer  shall,  to  the  extent  such
information was not already reported pursuant to Section 8.14(a), deliver to the
Trustee a report (the "Annual Report") for each Mortgage Loan, based on the most
recently  available  year-end  financial  statements and most recently available
rent rolls of each  applicable  Mortgagor (to the extent  provided to the Master
Servicer  by or on  behalf  of each  Mortgagor,  or,  in the  case of  Specially
Serviced  Mortgaged  Loans and REO Mortgage Loans, as provided to or obtained by
the Special Servicer and


                                     -132-
<PAGE>


forwarded  to the Master  Servicer,  on or before  April 15 of each such  year),
containing  such  information  and  analyses  for  each  Mortgage  Loan as would
customarily  be included in accordance  with the Servicing  Standard  including,
without limitation, Debt Service Coverage Ratios and income.

     (c) The Trustee shall send copies of the reports received by it pursuant to
Sections 8.14(a) and (b) to the Depositor and each Rating Agency.

     Section 8.15 Certain Available Information and Related Rights of the Master
Servicer and the Special Servicer.

     (a) Subject to the  restrictions  described  below, the Master Servicer and
the Special Servicer shall each also afford the Rating Agencies,  the Depositor,
the Trustee,  the Fiscal  Agent,  the Special  Servicer,  the  Underwriter,  the
Operating  Adviser,  any  Certificateholder,   any  Certificate  Owner  and  any
Prospective  Investor,  upon reasonable notice and during normal business hours,
reasonable     access     to    any     and     all     additional     relevant,
non-attorney-client-privileged  records and  documentation  in its possession or
under its control regarding the Mortgage Loans, REO Properties and all accounts,
insurance  policies and other relevant matters  relating to this Agreement,  and
access to  Servicing  Officers  of the  Master  Servicer  or  Special  Servicing
Officers  of the  Special  Servicer,  as the  case may be,  responsible  for its
obligations  hereunder.  Copies  (or  computer  diskettes  or other  digital  or
electronic  copies of such information if reasonably  available in lieu of paper
copies) of any and all of the  foregoing  items shall be made  available  by the
Master  Servicer or the  Special  Servicer,  as the case may be,  upon  request;
provided,  however, that the Master Servicer and the Special Servicer shall each
be  permitted  to  require  payment  by the  requesting  party  (other  than the
Depositor,  the  Trustee,  the  Underwriter  or either  Rating  Agency) of a sum
sufficient  to cover the  reasonable  expenses  actually  incurred by the Master
Servicer or the Special  Servicer,  as the case may be, of  providing  access or
copies  (including  electronic  or  digital  copies)  of  any  such  information
requested in accordance with the preceding sentence.

     (b)  Nothing  herein  shall be deemed to  require  the Master  Servicer  or
Special  Servicer to  confirm,  represent  or warrant the  accuracy of (or to be
liable or responsible for) any other Person's information or report, included in
any  communication  from the other  (unless the Master  Servicer and the Special
Servicer are the same Person) or from a Mortgagor.  Neither the Master  Servicer
nor the Special Servicer shall have any liability to the Depositor, the Trustee,
any  Certificateholder,  any Certificate  Owner, the Underwriter,  either Rating
Agency or any other  Person to whom it  delivers  information  pursuant  to this
Section 8.15 or any other  provision  of this  Agreement  for federal,  state or
other  applicable  securities law violations  relating to the disclosure of such
information.  In the event any Person  brings any claims  relating to or arising
from the  foregoing  against  the Master  Servicer,  the Special  Servicer,  the
Trustee or the Fiscal  Agent,  the Trust (from  amounts  held in the  Collection
Account  from  time to time)  shall  hold  harmless  and  indemnify  the  Master
Servicer, the Special Servicer, the Trustee or the Fiscal Agent, as the case may
be, from any loss or expense  (including  attorney  fees) relating to or arising
from such claims.

     (c) The Master  Servicer  and the Special  Servicer  shall each produce the
reports required of it under this Agreement; provided, however, that neither the
Master Servicer nor the Special Servicer shall be required to produce any ad hoc
non-standard written reports with respect


                                     -133-
<PAGE>


to the Mortgage Loans. In the event the Master Servicer or the Special  Servicer
elects to provide such reports, it may require the Person requesting such report
to pay a reasonable fee to cover the costs of the preparation thereof.  Requests
for any such report shall be made,  and any such report  shall be  disseminated,
through the Trustee.

     (d) In connection with providing access to or copies of the items described
in the subsections  (a), (b) and/or (c) of this Section 8.15 or in Section 8.16,
the Master Servicer,  the Special Servicer and the Trustee may each require: (a)
in the case of  Certificate  Owners,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  beneficial  holder of  Certificates,  is  requesting  the
information  solely  for  use in  evaluating  such  Person's  investment  in the
Certificates and will otherwise keep such information  confidential;  and (b) in
the case of  Prospective  Investors,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  prospective  purchaser  of a  Certificate  or an interest
therein,  is requesting the information  solely for use in evaluating a possible
investment  in   Certificates   and  will   otherwise   keep  such   information
confidential.

     (e) The Master  Servicer  and the Special  Servicer  shall each  provide or
cause to be provided to the OTS, the FDIC and any other federal or state banking
or  insurance   regulatory  authority  that  may  exercise  authority  over  any
Certificateholder  or Certificate Owner, access to any and all records and other
documentation regarding the Mortgage Loans and the Trust Fund within its control
which may be required by this Agreement or by applicable  law. Such access shall
be afforded  without charge but only upon  reasonable  prior written request and
during  normal  business  hours at the  offices  of the Master  Servicer  or the
Special Servicer, as the case may be, designated by it.

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

     Section   8.16  Rule  144A   Information.   For  so  long  as  any  of  the
Non-Registered  Certificates are "restricted  securities"  within the meaning of
Rule 144A under the Securities Act, the Master Servicer and the Special Servicer
agrees to provide to the  Trustee,  which in turn shall  provide to any  Holder,
Certificate Owner or Prospective Investor of such Certificates, upon the request
of such Holder,  Certificate Owner or Prospective  Investor subject to the other
provisions of this Section 8.16 and the provisions of  subsections  (b), (c) and
(d) of Section 8.15, any information  prepared by or otherwise in the possession
or under the control of the Master Servicer or the Special Servicer, as the case
may be, that has not already been  delivered to the Trustee and that is required
to be provided to such  Holder,  Certificate  Owner or  Prospective  Investor to
satisfy the condition set forth in Rule  144A(d)(4)  under the  Securities  Act,
including,  without limitation,  copies of the reports and information described
in subsection (a) of Section 8.15.

     Any recipient of information  provided  pursuant to this Section 8.16 shall
agree that such information shall not be disclosed or used for any purpose other
than the evaluation of an


                                     -134-
<PAGE>


investment in the Non-Registered Certificates. Unless the Master Servicer or the
Special Servicer chooses to deliver the information directly,  the Trustee shall
be responsible for the physical delivery of the information  requested  pursuant
to this  Section  8.16.  As a  condition  to the Master  Servicer or the Special
Servicer  making any report or information  available upon request to any Person
other than another parties hereto,  the Master Servicer or the Special Servicer,
as the  case  may be,  may  require  that  the  recipient  of  such  information
acknowledge  that the Master Servicer or the Special  Servicer,  as the case may
be,  may  contemporaneously  provide  such  information  to the  Depositor,  the
Trustee, the Underwriter and/or the  Certificateholders  and Certificate Owners.
The Master  Servicer and the Special  Servicer will each be permitted to require
payment of a sum by the requesting  party (other than the Rating  Agencies,  the
Depositor,  the Trustee or the  Underwriter)  sufficient to cover the reasonable
costs and expenses of making such information available.

     Section 8.17 Inspections; Collection of Financial Statements.

     (a) The Master Servicer shall perform (or cause to be performed) a physical
inspection  of  each  Mortgaged   Property  (other  than  Mortgaged   Properties
constituting  REO  Properties or collateral  for  Specially  Serviced  Mortgaged
Loans) at such times and in such  manner as are  consistent  with the  Servicing
Standard,  but in any event at least once every two years  (or,  if the  related
Mortgage Loan has a current balance of more than the lesser of $2,000,000 and 3%
of the then aggregate  Stated  Principal  Balance of the Mortgage Pool, at least
once every year).  The Master  Servicer shall  promptly  prepare (or cause to be
prepared) a written  report of each such  inspection  detailing the condition of
the Mortgaged  Property and  specifying  the existence of (i) any vacancy in the
Mortgaged  Property  evident from such inspection that the Master Servicer deems
material,  (ii) any sale,  transfer or  abandonment  of the  Mortgaged  Property
evident from such inspection, (iii) any adverse change in the condition or value
of the Mortgaged  Property evident from such inspection that the Master Servicer
deems material,  or (iv) any waste committed on the Mortgaged  Property  evident
from such inspection. The Master Servicer shall deliver to the Trustee a copy of
each such written report within 30 days of the related inspection; and, within 5
days of its receipt of each such written  report,  the Trustee  shall  forward a
copy to the Depositor and the Rating Agencies.

     (b) The  Special  Servicer  shall  perform  (or  cause to be  performed)  a
physical   inspection  of  each  REO  Property  and  each   Mortgaged   Property
constituting collateral for a Specially Serviced Mortgage Loan at such times and
in such manner as are consistent with the Servicing  Standard,  but in any event
at least once per  calendar  year.  If any  Mortgage  Loan  becomes a  Specially
Serviced  Mortgage Loan, then as soon as practicable (and in any event within 90
days thereafter) the Special Servicer shall perform (or cause to be performed) a
physical inspection of each Mortgaged Property constituting  collateral for such
Mortgage  Loan.  The Special  Servicer  shall  promptly  prepare (or cause to be
prepared) a written  report of each such  inspection  detailing the condition of
the Mortgaged  Property and  specifying  the existence of (i) any vacancy in the
Mortgaged  Property evident from such inspection that the Special Servicer deems
material,  (ii) any sale,  transfer or  abandonment  of the  Mortgaged  Property
evident from such inspection, (iii) any adverse change in the condition or value
of the Mortgaged Property evident from such inspection that the Special Servicer
deems material,  or (iv) any waste committed on the Mortgaged  Property  evident
from such inspection. The Special Servicer shall deliver to


                                     -135-
<PAGE>


the Master Servicer, who shall thereupon promptly deliver to the Trustee, a copy
of each such  written  report  within 60 days of the  related  inspection;  and,
within 5 days of its receipt of each such  written  report,  the  Trustee  shall
forward a copy to the Depositor and the Rating Agencies.

     (c) The Master  Servicer  (or, in the case of Specially  Serviced  Mortgage
Loans, the Special  Servicer) shall make reasonable  efforts to collect promptly
from each Mortgagor quarterly and annual operating  statements and rent rolls of
the related Mortgaged Property,  and financial statements of such Mortgagor,  if
delivery  of such  items  is  required  pursuant  to the  terms  of the  related
Mortgage.  In addition,  the Special  Servicer shall use  reasonable  efforts to
obtain quarterly and annual operating  statements and rent rolls with respect to
each REO Property.  The Master Servicer and Special  Servicer shall each deliver
copies of the  collected  items to the other such party and to the  Trustee,  in
each  case  within 20 days of its  receipt  thereof;  and,  within 5 days of its
receipt of any such item,  the Trustee shall forward a copy to the Depositor and
the Rating Agencies.

     Section 8.18 Modifications, Waivers, Amendments and Consents.

     (a) The  Special  Servicer  and the Master  Servicer  each may agree to any
modification,  waiver  or  amendment  of any term of,  forgive  interest  on and
principal  of,  capitalize   interest  on,  permit  the  release,   addition  or
substitution of collateral securing,  and/or permit the release of the Mortgagor
on or any  guarantor  of  any  Mortgage  Loan  it is  required  to  service  and
administer  hereunder,  without  the  consent  of  the  Trustee  or,  except  as
contemplated  by clause  (i) and  clause  (iii)  below,  any  Certificateholder,
subject,  however,  to  each  of  the  following  limitations,   conditions  and
restrictions:

          (i)  other  than as  provided  in  Sections  8.2 and 8.6,  the  Master
     Servicer  (in  such  capacity)   shall  not  in  any  event  agree  to  any
     modification,  waiver or amendment of any term of, or take any of the other
     acts  referenced in this Section 8.18(a) with respect to, any Mortgage Loan
     that would affect the amount or timing of any related payment of principal,
     interest or other amount payable  thereunder  or, in the Master  Servicer's
     good faith and reasonable judgment, materially impair the security for such
     Mortgage  Loan or reduce the  likelihood  of timely  payment of amounts due
     thereon;  and,  other than as provided in Sections 8.2 and 8.6, the Special
     Servicer (in such capacity) shall not agree to any modification,  waiver or
     amendment of any term of, or take any of the other acts  referenced in this
     Section  8.18(a) with respect to, a Specially  Serviced  Mortgage Loan that
     would have any such effect,  unless (A) a material default 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,  waiver, amendment or other
     action  is   reasonably   likely  to   produce   a  greater   recovery   to
     Certificateholders  on a present value basis, than would  liquidation,  and
     (B) if such  modification,  waiver  or  amendment  accomplishes  any of the
     following,  the Special  Servicer has  obtained the written  consent of the
     Holders of  Certificates  entitled  to more than 50% of the  Voting  Rights
     allocated to the most senior Class of Principal  Balance  Certificates then
     outstanding  (the Class A Certificates  to be treated as a single Class for
     this purpose) that has a Class  Principal  Balance at least equal to 25% of
     its original Class Principal Balance: (1) extends the maturity date of such
     Mortgage Loan beyond the third


                                     -136-
<PAGE>


     anniversary  of its Stated  Maturity Date, to a date later than three years
     prior to the Final Rated  Distribution Date or, in the case of any Mortgage
     Loan secured by a Mortgage on the Mortgagor's  leasehold estate, beyond the
     date that is ten  years  prior to the  expiration  of such  leasehold,  (2)
     reduces the Mortgage  Rate of any Fixed Rate Mortgage Loan below the lesser
     of 5% per annum and the then current rate on one-year Treasury  securities,
     or (3) permits the deferral of interest  without the accrual of interest at
     the related Mortgage Rate on the amount so deferred;

          (ii) neither the Master  Servicer nor the Special  Servicer shall make
     or permit any modification, waiver or amendment of any term of, or take any
     of the other acts  referenced in this Section  8.18(a) with respect to, any
     Mortgage  Loan that would (A) cause  REMIC I, REMIC II or REMIC III to fail
     to qualify as a REMIC under the Code or result in the imposition of any tax
     on "prohibited  transactions" or  "contributions"  after the Startup Day of
     any such REMIC Pool under the REMIC Provisions, (B) cause any Mortgage Loan
     to cease  to be a  "qualified  mortgage"  within  the  meaning  of  Section
     860G(a)(3)  of the  Code or (C)  give  rise to an  Adverse  REMIC  Event in
     respect of any REMIC Pool  (neither  the Master  Servicer  nor the  Special
     Servicer shall be liable for judgments as regards decisions made under this
     subsection  which were made in good faith and,  unless it would  constitute
     bad faith or  negligence  to do so,  each of the  Master  Servicer  and the
     Special  Servicer  may rely on  opinions  of counsel (at the expense of the
     Mortgagor or, if not available, at the expense of the Trust) in making such
     decisions);

          (iii) the Special Servicer shall not agree to extend the maturity date
     of any  Mortgage  Loan to a date  later  than two years  prior to the Final
     Rated Distribution Date without the consent of all the Certificateholders;

          (iv) neither the Master Servicer nor the Special Servicer shall permit
     any  Mortgagor  to add or  substitute  any  collateral  for an  outstanding
     Mortgage Loan,  which  collateral  constitutes  real  property,  unless the
     Master  Servicer or the Special  Servicer,  as the case may be,  shall have
     first determined,  in its reasonable and good faith judgment, based upon an
     Environmental  Assessment (and such additional environmental testing as the
     Master  Servicer  or the  Special  Servicer,  as the  case  may  be,  deems
     necessary and appropriate)  prepared by an Independent Person who regularly
     conducts  Environmental  Assessments  (and  such  additional  environmental
     testing),  at the  expense  of  the  Mortgagor,  that  such  additional  or
     substitute  collateral is in compliance with applicable  Environmental Laws
     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

          (v) neither the Master Servicer nor the Special Servicer shall release
     or substitute any collateral  securing an outstanding  Mortgage Loan except
     as provided in Section 8.7(d) and except in the case of a release where (A)
     the use of the collateral to be released will not, in the Master Servicer's
     or  Special  Servicer's,  as the case may be,  good  faith  and  reasonable
     judgment, materially and adversely affect the net cash flow being generated
     by  or  the  use  of  the  related  Mortgaged  Property,  (B)  there  is  a
     corresponding


                                     -137-
<PAGE>


     principal  paydown of such Mortgage Loan in an amount at least equal to, or
     a delivery of substitute  collateral with an appraised value at least equal
     to, the appraised value of the collateral to be released, (C) the remaining
     Mortgaged  Property  and  any  substitute  collateral  is,  in  the  Master
     Servicer's  or  Special  Servicer's,  as the case may be,  good  faith  and
     reasonable judgment,  adequate security for the remaining Mortgage Loan and
     (D) such release  and/or  substitution  would not result in the  downgrade,
     qualification  or  withdrawal  of the rating  then  assigned  by any Rating
     Agency to any Class of Certificates (as confirmed in writing by each Rating
     Agency);

provided that (x) the  limitations,  conditions  and  restrictions  set forth in
clauses (i) through (v) above shall not apply to any modification of any term of
any Mortgage Loan or any of the other acts  referenced  in this Section  8.18(a)
that is required  under the terms of such Mortgage Loan in effect on the Closing
Date, and (y) notwithstanding  clauses (i) through (v) above, neither the Master
Servicer nor the Special  Servicer shall be required to oppose the  confirmation
of a plan in any  bankruptcy or similar  proceeding  involving a Mortgagor if in
their  reasonable and good faith judgment such  opposition  would not ultimately
prevent the confirmation of such plan or one substantially similar.

     (b) The Special  Servicer  shall have no liability  to the Trust Fund,  the
Certificateholders  or any other Person if its analysis and  determination  that
the  modification,  waiver,  amendment or other action  contemplated  by Section
8.18(a) is reasonably likely to produce a greater recovery to Certificateholders
on a present  value basis than would  liquidation,  should  prove to be wrong or
incorrect,  so long as the analysis and determination  were made on a reasonable
basis in good faith by the Special  Servicer  and the Special  Servicer  was not
negligent in ascertaining the pertinent facts.

     (c)  Any  payment  of   interest,   which  is  deferred   pursuant  to  any
modification,  waiver or amendment permitted hereunder,  shall not, for purposes
hereof,  including,  without limitation,  calculating  monthly  distributions to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage  Loan,  notwithstanding  that the terms of such  Mortgage  Loan or such
modification, waiver or amendment so permit.

     (d) The Master Servicer and, with respect to a Specially Serviced Mortgaged
Loan, the Special  Servicer each may, as a condition to its granting any request
by a Mortgagor  for consent,  modification,  waiver or  indulgence  or any other
matter or thing,  the granting of which is within the Master  Servicer's  or the
Special  Servicer's   discretion  pursuant  to  the  terms  of  the  instruments
evidencing  or securing the related  Mortgage Loan and is permitted by the terms
of  this  Agreement,  require  that  such  Mortgagor  pay to it,  as  additional
servicing compensation, a reasonable or customary fee (not to exceed 1.0% of the
unpaid  principal  balance  of the  related  Mortgage  Loan) for the  additional
services  performed in connection  with such request,  together with any related
costs and expenses incurred by it.

     (e) All modifications,  waivers (except for waivers of Penalty Charges) and
amendments  of the Mortgage  Loans  entered  into  pursuant to this Section 8.18
shall be in writing.

     (f) Each of the Master  Servicer and the Special  Servicer shall notify the
Trustee


                                     -138-
<PAGE>


and such other party, in writing,  of any  modification,  waiver or amendment of
any term of any Mortgage  Loan and the date  thereof,  and shall  deliver to the
Trustee or the related  Custodian for deposit in the related  Mortgage  File, an
original  counterpart of the agreement relating to such modification,  waiver or
amendment,  promptly  (and in any event within 10 Business  Days)  following the
execution thereof.

     Section 8.19 Title to REO Property.

     (a) If title to any REO Property is acquired,  the deed or  certificate  of
sale   shall  be  issued  in  the  name  of  the   Trustee   on  behalf  of  the
Certificateholders.  The Special Servicer, on behalf of the Trust Fund, shall in
accordance  with  Section  8.31 attempt to sell any REO Property for cash within
two years  after the Trust Fund  acquires  ownership  of such REO  Property  for
purposes of Section  860G(a)(8) of the Code,  unless the Special Servicer either
(i) applies  for,  more than 60 days prior to the  expiration  of such  two-year
period, and is subsequently granted an extension of time (an "REO Extension") by
the Internal Revenue Service to sell such REO Property,  or (ii) obtains for the
Trustee  an  Opinion  of  Counsel,  addressed  to the  Trustee  and the  Special
Servicer,  to the effect that the holding by the Trust Fund of such REO Property
subsequent to the second  anniversary of such acquisition will not result in the
imposition of taxes on "prohibited  transactions"  of REMIC I, REMIC II or REMIC
III as defined in Section  860F of the Code or cause  REMIC I, REMIC II or REMIC
III to  fail to  qualify  as a REMIC  at any  time  that  any  Certificates  are
outstanding.  If the Special Servicer is granted the REO Extension  contemplated
by clause (i) of the  immediately  preceding  sentence or obtains the Opinion of
Counsel contemplated by clause (ii) of the immediately  preceding sentence,  the
Special  Servicer  shall  attempt to sell such REO  Property  within such period
longer than two years as is permitted by such REO  Extension or is  contemplated
by such  Opinion of  Counsel,  as the case may be. Any  expense  incurred by the
Special  Servicer  in  connection  with  its  being  granted  the REO  Extension
contemplated by clause (i) of the second preceding sentence or its obtaining the
Opinion of Counsel contemplated by clause (ii) of the second preceding sentence,
shall be an expense  of the Trust Fund  payable  out of the  Collection  Account
pursuant to Section 5.2.

     (b) The Special  Servicer shall deposit,  or cause to be deposited,  in the
Collection Account, or shall deliver to the Master Servicer (which shall deposit
such amounts into the Collection Account),  upon receipt, all REO Income (net of
the fees of any  property  manager and net of any expenses  payable  therefrom),
Insurance Proceeds,  Condemnation  Proceeds and Liquidation Proceeds received in
respect of an REO Property, subject to withdrawal pursuant to Section 5.2.

     Section 8.20 Management of REO Property.

     (a) Prior to the acquisition of title to any Mortgaged  Property securing a
defaulted Mortgage Loan, the Special Servicer shall review the operation of such
Mortgaged  Property and determine the nature of the income that would be derived
from such  property if it were  acquired by the Trust.  If the Special  Servicer
determines from such review, in its good faith and reasonable judgment, that:

          (i) None of the income from Directly Operating such Mortgaged


                                     -139-
<PAGE>


     Property would be subject to tax as "net income from foreclosure  property"
     within the meaning of the REMIC  Provisions  or would be subject to the tax
     imposed on "prohibited transactions" under Section 860F of the Code (either
     such tax referred to herein as an "REO Tax"), then such Mortgaged  Property
     may be Directly Operated by the Special Servicer as REO Property;

          (ii) Directly  Operating  such  Mortgaged  Property as an REO Property
     could result in income from such  Mortgaged  Property that would be subject
     to an REO Tax, but that a lease of such Mortgaged Property to another party
     to operate such Mortgaged Property,  or the performance of some services by
     an  Independent  Contractor  with respect to such  Mortgaged  Property,  or
     another  method of operating  such  Mortgaged  Property would not result in
     income subject to an REO Tax, then the Special Servicer may (provided that,
     in the good faith and reasonable  judgment of the Special  Servicer,  it is
     commercially  feasible) acquire such Mortgaged Property as REO Property and
     so lease or operate such REO Property; or

          (iii) Directly Operating such Mortgaged Property as REO Property could
     result  in  income  subject  to an REO  Tax  and,  in the  good  faith  and
     reasonable judgment of the Special Servicer,  that no commercially feasible
     means exists to operate such Mortgaged Property as REO Property without the
     Trust  incurring  or  possibly  incurring  an REO Tax on  income  from such
     Mortgaged Property, then the Special Servicer shall deliver to the Trustee,
     in writing,  a proposed plan (the "Proposed Plan") to manage such Mortgaged
     Property as REO  Property.  Such plan shall  include  potential  sources of
     income, and to the extent commercially feasible, estimates of the amount of
     income  from each such  source.  Within a  reasonable  period of time after
     receipt of such plan,  the Trustee shall consult with the Special  Servicer
     and shall  advise the Special  Servicer of the Trust's  federal  income tax
     reporting  position with respect to the various  sources of income that the
     Trust would derive under the Proposed Plan. In addition,  the Trustee shall
     (to the  maximum  extent  possible)  advise  the  Special  Servicer  of the
     estimated  amount of taxes  that the Trust  would be  required  to pay with
     respect to each such  source of income.  After  receiving  the  information
     described in the two  preceding  sentences  from the  Trustee,  the Special
     Servicer shall either (A) implement the Proposed Plan (after  acquiring the
     respective  Mortgaged  Property as REO  Property) or (B) manage and operate
     such REO Property in a manner that would not result in the imposition of an
     REO Tax on the income derived from such REO Property.

     The  Special  Servicer's  decision  as to how  each REO  Property  shall be
managed  and  operated  shall  in any  event be  based  on the  good  faith  and
reasonable  judgment  of the  Special  Servicer  as to which means would (to the
extent commercially  feasible) maximize the net after-tax REO Income received by
the Trust with respect to such REO Property  without  materially  and  adversely
affecting the Special Servicer's ability to sell such REO Property in accordance
with this  Agreement  and,  to the  extent  consistent  with the  foregoing,  in
accordance  with the same  manner that the Special  Servicer  would  operate and
manage  such REO  Property if it were owned by the  Special  Servicer.  Both the
Special Servicer and the Trustee may consult with counsel  knowledgeable in such
matters  at the  expense  of the Trust Fund in  connection  with  determinations
required  under this  Section  8.20(a).  Neither  the Special  Servicer  nor the
Trustee shall be liable


                                      -140-

<PAGE>


to the Certificateholders, the Trust, the other parties hereto or each other for
errors  in  judgment  made in good  faith in the  reasonable  exercise  of their
discretion while performing their respective responsibilities under this Section
8.20(a) or, to the extent it relates to federal income tax  consequences for the
Trust,  Section  8.20(b) below.  Nothing in this Section  8.20(a) is intended to
prevent the sale of a Defaulted  Mortgage  Loan or REO Property  pursuant to the
terms and subject to the conditions of Section 8.31.

     (b) If title to any REO Property is acquired,  the Special  Servicer  shall
manage,  conserve,  protect and operate such REO Property for the benefit of the
Certificateholders  solely for the purpose of its prompt disposition and sale in
a  manner  that  does  not  cause  such  REO  Property  to  fail to  qualify  as
"foreclosure  property" within the meaning of Section 860G(a)(8) of the Code or,
except as  permitted by Section  8.20(a),  result in the receipt by the Trust of
any  "income  from   non-permitted   assets"   within  the  meaning  of  Section
860F(a)(2)(B) of the Code or any "net income from foreclosure property" which is
subject  to  taxation  under the REMIC  Provisions.  Subject  to the  foregoing,
however,  the Special Servicer shall have full power and authority to do any and
all things in connection  therewith as are in the best  interests of and for the
benefit of the  Certificateholders (as determined by the Special Servicer in its
good faith and reasonable judgment) and, consistent therewith,  shall direct the
Master  Servicer  to  withdraw  from the  Collection  Account,  to the extent of
amounts on deposit therein with respect to each REO Property, and deliver to the
Special Servicer (for appropriate  application),  funds necessary for the proper
operation,  management and maintenance of such REO Property,  including, without
limitation:

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

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

          (iii) any ground rents in respect of such REO Property; and

          (iv) all costs and expenses necessary to maintain such REO Property.

To the extent that  amounts on deposit in the  Collection  Account in respect of
any REO  Property are  insufficient  for the purposes set forth in clauses (i) -
(iv)  above with  respect to such REO  Property,  the  Master  Servicer  (at the
direction of the Special  Servicer) shall advance from its own funds such amount
as is  necessary  for  such  purposes  unless  (as  evidenced  by  an  Officer's
Certificate  delivered to the Trustee) the Special  Servicer would not make such
advances if the Special  Servicer  owned such REO  Property or if such  advances
would, if made, constitute Nonrecoverable Advances;  provided, however, that the
Master  Servicer (at the direction of the Special  Servicer) shall make any such
Servicing  Advance if it is a necessary  fee or expense  incurred in  connection
with the defense or  prosecution of legal  proceedings  and such advance will be
deemed to constitute a recoverable Servicing Advance.

     (c) The Special  Servicer may contract with any Independent  Contractor for
the operation and management of any REO Property, provided that:


                                     -141-
<PAGE>


          (i)  the  terms  and  conditions  of  any  such  contract  may  not be
     inconsistent  herewith  and shall  reflect  an  agreement  reached at arm's
     length;

          (ii)  the  fees of such  Independent  Contractor  (which  shall  be an
     expense  of the  Trust,  payable  out  of  related  REO  Income)  shall  be
     reasonable  and  customary  in light of the nature and  locality of the REO
     Property;

          (iii) any such contract shall  require,  or shall be  administered  to
     require,  that the  Independent  Contractor  (A) pay all costs and expenses
     incurred  in  connection  with the  operation  and  management  of such REO
     Property,  including, without limitation, those listed in subsection (b) of
     this  Section 8.20 and (B) remit all related REO Income  collected  (net of
     its fees and such costs and expenses) to the Special Servicer upon receipt;

          (iv) none of the  provisions of this Section  8.20(c)  relating to any
     such contract or to actions taken through any such  Independent  Contractor
     shall be deemed to relieve  the  Special  Servicer of any of its duties and
     obligations  hereunder  with respect to the operation and management of any
     such REO Property; and

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

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

     Section 8.21 Additional Obligations of the Master Servicer.

     (a) In  connection  with each  Adjustable  Rate  Mortgage  Loan  (including
without  limitation  any such Mortgage Loan that is an REO Mortgage  Loan),  the
Master Servicer shall calculate adjustments in the Mortgage Rate and the Monthly
Payment  and,  except in the case of an REO  Mortgage  Loan,  shall  notify  the
Mortgagor of such  adjustments,  all in  accordance  with the Mortgage  Note and
applicable  law. In the event the Index for any such  Adjustable  Rate  Mortgage
Loan is not published or is otherwise  unavailable,  the Master  Servicer  shall
select a comparable  alternative  index with respect to such  Mortgage Loan over
which  it has no  direct  control,  which is  readily  verifiable  and  which is
acceptable under the terms of the related Mortgage Note.

     (b) The Master Servicer and the Special  Servicer shall each deliver to the
other and to the Trustee  (for  inclusion  in the  Mortgage  File) copies of all
Appraisals,  environmental  reports and  engineering  reports (or, in each case,
updates  thereof)  obtained  with  respect  to  any  Mortgaged  Property  or REO
Property.

     (c) The Master  Servicer  shall  deliver to the  Trustee for deposit in the
Distribution   Account  on  each  P&I  Advance   Date,   without  any  right  of
reimbursement therefor,


                                     -142-
<PAGE>


an  amount  equal  to the  excess,  if  any,  of all  Balloon  Payment  Interest
Shortfalls over all Balloon Payment  Interest  Excesses,  in each case resulting
from Balloon  Payments  received in respect of the Mortgage Pool during the most
recently ended Collection Period.

     (d) The Master  Servicer  shall  deliver to the  Trustee for deposit in the
Distribution   Account  on  each  P&I  Advance   Date,   without  any  right  of
reimbursement therefor, an amount equal to the lesser of (i) the excess, if any,
of all Prepayment Interest Shortfalls over all Prepayment Interest Excesses,  in
each case  resulting  from  Principal  Prepayments  received  in  respect of the
Mortgage Pool during the most recently ended  Collection  Period,  and (ii) that
portion of the aggregate  Master  Servicing Fees received by the Master Servicer
during such  Collection  Period  calculated in respect of all the Mortgage Loans
(including without limitation REO Mortgage Loans) at a rate of 0.05% per annum.

     (e) With respect to each Callable  Mortgage Loan, the Master Servicer shall
take all actions  required  under the related  Call  Option and  applicable  law
(including  without  limitation  the giving of all  notices  in the  appropriate
format(s))  to make such  Mortgage  Loan due and owing in its entirety as of the
Call Date.

     Section  8.22  Representations,  Warranties  and  Covenants  of the  Master
Servicer and the Special Servicer.

     (a) GMACCM,  in its capacity as both Master  Servicer and Special  Servicer
hereunder,  hereby  represents and warrants to the Trustee,  for its own benefit
and the  benefit  of the  Certificateholders,  and to the  Depositor,  as of the
Closing Date, that:

          (i) GMACCM is duly organized, validly existing and in good standing as
     a corporation  under the laws of the State of California,  and shall be and
     thereafter  remain,  in compliance with the laws of each State in which any
     Mortgaged  Property  is  located  to the extent  necessary  to perform  its
     obligations under this Agreement, except where the failure to so qualify or
     comply  would not  materially  adversely  affect  the  GMACCM's  ability to
     perform its  obligations  hereunder  in  accordance  with the terms of this
     Agreement;

          (ii)  GMACCM has the full power and  authority  to  execute,  deliver,
     perform,  and to enter into and consummate all transactions and obligations
     contemplated by, this Agreement. GMACCM has duly and validly authorized the
     execution,  delivery and performance of this Agreement; and this Agreement,
     assuming the due authorization, execution and delivery thereof by the other
     parties  hereto,  evidences  the valid  and  binding  obligation  of GMACCM
     enforceable  against  GMACCM in accordance  with its terms  subject,  as to
     enforcement  of remedies,  (A) to  applicable  bankruptcy,  reorganization,
     insolvency,  moratorium,  receivership  and other  similar  laws  affecting
     creditors' rights generally as from time to time in effect,  (B) to general
     principles  of  equity  (regardless  of  whether  such   enforceability  is
     considered  in a  proceeding  in  equity or at law) and (C)  public  policy
     considerations  underlying  the  securities  laws to the  extent  that such
     considerations  limit the enforceability of the provisions of the Agreement
     that purport to provide for indemnification for securities law violations;


                                     -143-
<PAGE>


          (iii) the execution and delivery of this Agreement,  the  consummation
     of  the  transactions  contemplated  hereby,  and  the  fulfillment  of  or
     compliance  with the terms and  conditions of this Agreement on the part of
     GMACCM  will not (A)  result  in a breach of any term or  provision  of its
     charter or by-laws or (B) conflict with,  result in a breach,  violation or
     acceleration  of,  or result  in a  default  under,  the terms of any other
     material  agreement or instrument to which it is a party or by which it may
     be bound, or any law, governmental rule, regulation, or judgment, decree or
     order applicable to it of any court, regulatory body, administrative agency
     or governmental  body having  jurisdiction  over it, which would materially
     and  adversely  affect its  ability to perform its  obligations  under this
     Agreement;

          (iv) no  litigation is pending or, to GMACCM's  knowledge,  threatened
     against it, the outcome of which could reasonably be expected to materially
     and adversely  affect the execution,  delivery and  performance  by, or the
     enforceability  against, GMACCM of this Agreement or its ability to service
     the Mortgage Loans or to perform any of its other obligations  hereunder in
     accordance with the terms hereof;

          (v) no  consent,  approval,  authorization  or order  of any  court or
     governmental  agency or body is required  for the  execution,  delivery and
     performance by GMACCM of, or compliance by GMACCM with, this Agreement,  or
     the consummation of the transactions  contemplated  hereby,  other than any
     such consents, approvals,  authorizations,  qualifications,  registrations,
     filings or notices as have been  obtained or made or where the lack of such
     consent, approval,  authorization,  qualification,  registration, filing or
     notice  would not have a  material  adverse  effect on the  performance  of
     GMACCM under this Agreement; and

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

     (b) It is understood that the  representations  and warranties set forth in
this Section 8.22 shall survive the execution and delivery of this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
foregoing  representations and warranties which materially and adversely affects
the  interests  of  the  Certificateholders  or  any  party  hereto,  the  party
discovering  such breach shall give prompt  written  notice to each of the other
parties hereto.

     (d) Any successor  Master  Servicer or Special  Servicer shall be deemed to
have made, as of the date of its  succession,  each of the  representations  set
forth in Section  8.22(a),  subject  to such  appropriate  modifications  to the
representation  and  warranty  set forth in  Section  8.22(a)(i)  to  accurately
reflect  such  successor's  jurisdiction  of  organization  and  whether it is a
corporation,  partnership,  bank, association or other type of organization.  In
any such case,  the term  "GMACCM"  shall be deemed to mean  Master  Servicer or
Special Servicer, as appropriate.


                                     -144-
<PAGE>


     Section  8.23  Merger or  Consolidation.  Any Person  into which the Master
Servicer or the Special  Servicer may be merged or  consolidated,  or any Person
resulting from any merger, conversion,  other change in form or consolidation to
which the Master  Servicer  or the  Special  Servicer  shall be a party,  or any
Person  succeeding  to  the  business  of the  Master  Servicer  or the  Special
Servicer, shall be the successor of the Master Servicer or the Special Servicer,
as the case may be,  hereunder,  without the execution or filing of any paper or
any  further act on the part of any of the parties  hereto;  provided,  however,
that each Rating Agency  provides the Trustee with written  acknowledgment  that
none of its  ratings of the  Certificates  in effect  immediately  prior to such
merger, consolidation,  or succession will be qualified, reduced or withdrawn as
a result of such merger, consolidation or succession.

     Section 8.24 Resignation of Master Servicer or Special Servicer.

     (a) Except as otherwise  provided in Section  8.24(b)  hereof,  neither the
Master  Servicer nor the Special  Servicer shall resign from the obligations and
duties  hereby  imposed on it, unless there is a  determination  that its duties
hereunder  are no longer  permissible  under  applicable  law or are in material
conflict by reason of applicable law with any other activities  carried on by it
(the  other  activities  so  causing  such  conflict  being of a type and nature
carried  on by it at  the  date  of  this  Agreement).  Any  such  determination
permitting the resignation of the Master Servicer or the Special  Servicer shall
be evidenced  by an Opinion of Counsel to such effect  delivered to the Trustee.
No such resignation shall become effective until a successor servicer designated
by the Trustee, with the consent of the Depositor, shall have assumed the Master
Servicer's  or  Special  Servicer's,  as the case may be,  responsibilities  and
obligations under this Agreement and Rating Agency  Confirmation shall have been
obtained.  Notice of such  resignation  shall be given  promptly  by the  Master
Servicer or the Special Servicer, as the case may be, to the Trustee.

     (b) The Master  Servicer and the Special  Servicer may each resign from the
obligations  and  duties  imposed  on it,  upon 30 days  notice to the  Trustee,
provided that (i) a successor  servicer (x) is  available,  (y) has assets of at
least   $15,000,000   and   (z)  is   willing   to   assume   the   obligations,
responsibilities, and covenants to be performed hereunder by the resigning party
Master Servicer on substantially the same terms and conditions, and for not more
than equivalent compensation,  to that herein provided; (ii) the resigning party
bears all costs  associated  with its resignation and the transfer of servicing;
and (iii) Rating Agency  Confirmation is obtained with respect to such servicing
transfer,  as  evidenced  by a letter  delivered  to the  Trustee by each Rating
Agency.

     Section 8.25  Assignment or Delegation of Duties by Master  Servicer or the
Special  Servicer.  The Master Servicer and the Special Servicer shall each have
the right  without  the prior  written  consent  of the  Trustee  to assign  and
delegate all of its duties  hereunder;  provided,  however,  that (i) the Master
Servicer or the Special  Servicer,  as the case may be, gives the  Depositor and
the Trustee  notice of such  assignment and  delegation;  (ii) such purchaser or
transferee accepting such assignment and delegation executes and delivers to the
Depositor and the Trustee an agreement accepting such assignment, which contains
an assumption by such Person of the rights,  powers,  duties,  responsibilities,
obligations and liabilities of the Master Servicer or the Special  Servicer,  as
the case may be, with like effect as if originally named as a


                                     -145-
<PAGE>


party to this Agreement;  (iii) the purchaser or transferee has assets in excess
of $15,000,000;  (iv) each Rating Agency provides  written  acknowledgment  that
none of its  ratings of the  Certificates  in effect  immediately  prior to such
assignment and delegation will be qualified, withdrawn or downgraded as a result
of such  assignment  and  delegation;  and (v) the  Depositor  consents  to such
assignment and  delegation,  such consent not be unreasonably  withheld.  In the
case of any such assignment and delegation in accordance  with the  requirements
of this Section,  the Master Servicer or the Special  Servicer,  as the case may
be, shall be released from its obligations under this Agreement, except that the
Master Servicer or the Special Servicer, as the case may be, shall remain liable
for all liabilities and obligations incurred by it as the Master Servicer or the
Special Servicer, as the case may be, hereunder prior to the satisfaction of the
conditions   to  such   assignment   set  forth  in  the   preceding   sentence.
Notwithstanding  the above, each of the Master Servicer and the Special Servicer
may each  appoint  Sub-Servicers  in  accordance  with  Section  8.4 hereof and,
provided that the Master Servicer or the Special  Servicer  remains fully liable
for their actions,  agents or independent  contractors  appointed or retained to
perform select duties thereof.

     Section 8.26 Limitation on Liability of Master  Servicer,  Special Servicer
and Others.

     (a) None of the  Master  Servicer,  the  Special  Servicer  or any of their
respective directors, officers, employees or agents shall be under any liability
to the holders of the Certificates,  the Trust or any other party hereto for any
action taken or for refraining from the taking of any action in good faith using
reasonable  business  judgment  pursuant to this  Agreement;  provided that this
provision  shall not protect the Master  Servicer,  the Special  Servicer or any
such  Person  against  any  breach of a  representation,  warranty  or  covenant
contained  herein or any liability which would otherwise be imposed by reason of
willful misfeasance,  bad faith or negligence in its performance of duties under
this  Agreement or by reason of negligent  disregard of  obligations  and duties
hereunder. The Master Servicer, the Special Servicer and any director,  officer,
employee or agent of the Master  Servicer or the  Special  Servicer  may rely in
good  faith on any  document  of any kind  prima  facie  properly  executed  and
submitted by any Person  respecting any matters arising  hereunder.  Neither the
Master Servicer nor the Special Servicer shall be under any obligation to appear
in,  prosecute or defend any legal action which is not  incidental to its duties
under this Agreement; provided that the Master Servicer and the Special Servicer
each  may  in its  sole  discretion  undertake  any  such  action  which  it may
reasonably  deem necessary or desirable in order to protect the interests of the
Certificateholders  and the  Trustee  in the  Mortgage  Loans  for  which  it is
responsible  hereunder or otherwise under this Agreement and shall undertake any
such action if  instructed  to do so by the  Trustee.  In such event,  all legal
expenses and costs of such action shall be expenses and costs of the Trust,  and
the Master Servicer or the Special Servicer, as applicable, shall be entitled to
be reimbursed therefor as Servicing Advances as provided by Section 5.2.

     (b) In addition, neither the Master Servicer nor the Special Servicer shall
have any liability  with respect to, and each shall be entitled to  conclusively
rely as to the truth of the statements  made and the correctness of the opinions
expressed  therein  on, any  certificates  or opinions  furnished  to the Master
Servicer  or the Special  Servicer,  as the case may be, and  conforming  to the
requirements of this Agreement. Subject to the Servicing Standard, the Master


                                     -146-
<PAGE>


and the  Special  Servicer  each  shall  have the  right to rely on  information
provided  to it by the  other  and by the  Mortgagors,  and will have no duty to
investigate or verify the accuracy thereof.

     (c) Neither the Master Servicer nor the Special Servicer shall be obligated
to incur any liabilities, costs, charges, fees or other expenses which relate to
or arise from any breach of any representation, warranty or covenant made by the
Depositor, the Fiscal Agent or Trustee in this Agreement.

     Section 8.27 Indemnification; Third-Party Claims.

     (a) The Master Servicer,  the Special Servicer and each of their respective
directors,  officers, employees and agents shall be indemnified by the Trust and
held harmless against any and all claims, losses, penalties, fines, forfeitures,
legal fees and related costs, judgments and any other costs,  liabilities,  fees
and expenses  incurred in connection  with any legal action brought  against the
Master Servicer,  the Special Servicer or any such other Person relating to this
Agreement, the Certificates or any asset of the Trust Fund, other than any loss,
liability  or  expense:  (i)  specifically  required  to be borne by such Person
pursuant to the terms hereof; (ii) which constitutes a Servicing Advance (and is
otherwise specifically  reimbursable hereunder);  or (iii) which was incurred in
connection  with claims  against such party  resulting  from (A) any breach of a
representation,  warranty  or covenant  made  herein by such party,  (B) willful
misfeasance, bad faith or negligence in the performance of obligations or duties
hereunder by such party,  or from  negligent  disregard of such  obligations  or
duties,  or (C) any  violation by such party of any state or federal  securities
law. Each of the Master Servicer and the Special  Servicer shall promptly notify
the Trustee if a claim is made by a third party with respect to this  Agreement,
the Certificates or any asset of the Trust Fund entitling the Master Servicer or
the  Special  Servicer,  as the  case  may  be,  to  indemnification  hereunder,
whereupon the Trustee,  on behalf of the Trust,  shall assume the defense of any
such claim (with counsel  reasonably  satisfactory to the Master Servicer or the
Special  Servicer,  as  applicable)  and pay out of the  Collection  Account all
expenses in connection  therewith,  including  counsel  fees,  and promptly pay,
discharge and satisfy out of the Collection Account any judgment or decree which
may be entered  against it or them in respect of such  claim.  Any failure to so
notify the  Trustee  shall not affect  any  rights  the Master  Servicer  or the
Special Servicer may have to indemnification  under this Agreement or otherwise,
unless the Trust's  defense of such claim is prejudiced  thereby and the Trustee
delivers a  certification  explaining the  prejudice.  The Trustee or the Master
Servicer shall promptly make from the Collection  Account any payments certified
by the Master Servicer or the Special  Servicer to the Trustee as required to be
made to the  Master  Servicer  or the  Special  Servicer,  as the  case  may be,
pursuant to this Section  8.27(a).  The  indemnification  provided  herein shall
survive the  resignation or  termination  of the Master  Servicer or the Special
Servicer.

     (b) The Master  Servicer  agrees to indemnify the Trust,  the Trustee,  the
Fiscal Agent, the Special Servicer (if different than the Master Servicer),  the
Depositor, and any director,  officer,  employee or agent thereof, and hold them
harmless  against any and all claims,  losses,  penalties,  fines,  forfeitures,
legal fees and related costs, judgments, and any other costs, liabilities,  fees
and  expenses  that any of them may sustain  arising  from or as a result of the
willful  misfeasance,  bad faith or negligence in the  performance of any of the
Master  Servicer's  duties hereunder or by reason of negligent  disregard of the
Master Servicer's obligations and duties


                                     -147-
<PAGE>


hereunder  (including a breach of such obligations a substantial motive of which
is to obtain an economic  advantage from being released from such  obligations),
and if in any such situation the Master Servicer is replaced, the parties hereto
agree that the amount of such claims, losses,  penalties,  fines, legal fees and
related costs, judgments, and other costs, liabilities,  fees and expenses shall
at least equal the incremental  costs,  if any, of retaining a successor  master
servicer. Each of the Trustee, the Depositor, the Special Servicer (if different
than the Master  Servicer),  and the Fiscal Agent shall  immediately  notify the
Master  Servicer  if a  claim  is made by a third  party  with  respect  to this
Agreement,  the Certificates or any asset of the Trust Fund entitling the Trust,
the Trustee,  the Depositor,  the Special  Servicer or the Fiscal Agent,  as the
case may be, to indemnification  hereunder,  whereupon the Master Servicer shall
assume the defense of any such claim (with counsel  reasonably  satisfactory  to
the Trustee,  the  Depositor,  the Special  Servicer,  or the Fiscal  Agent,  as
applicable)  and pay all expenses in  connection  therewith,  including  counsel
fees,  and promptly pay,  discharge and satisfy any judgment or decree which may
be entered against it or them in respect of such claim. Any failure to so notify
the Master  Servicer  shall not affect any rights the Trust,  the  Trustee,  the
Depositor, the Special Servicer, or the Fiscal Agent may have to indemnification
under this Agreement or otherwise,  unless the Master Servicer's defense of such
claim is  materially  prejudiced  thereby  and the  Master  Servicer  delivers a
certification  explaining the prejudice.  The  indemnification  provided  herein
shall  survive  the  termination  of  this  Agreement  and  the  resignation  or
termination of the Master Servicer,  the Special  Servicer,  the Trustee and the
Fiscal Agent.

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


                                     -148-
<PAGE>


     Section 8.28 Tax  Reporting.  From and after the Closing Date,  the Special
Servicer shall comply with the Mortgagor tax reporting  requirements  imposed by
Sections  6050H,  6050J  and  6050P of the Code with  respect  to any  Specially
Serviced  Mortgage  Loan.  The  Special  Servicer  shall  provide  to the Master
Servicer  copies of any such  reports.  The Master  Servicer  shall forward such
reports to the Trustee.

     Section 8.29 Certain Special Servicer Reports.

     (a) The Special  Servicer,  in the case of any Specially  Serviced Mortgage
Loans,  shall promptly (and at least on a monthly basis) prepare and deliver the
Specially  Serviced  Asset  Report  to the  Master  Servicer  no later  than one
Business Day after the first Determination Date occurring no earlier than thirty
days after (A) a Servicing  Transfer Event, (B) the completion of a modification
which  causes a Mortgage  Loan to be a  Corrected  Mortgage  Loan or (C) a Final
Recovery Determination,  or at any time the Special Servicer determines,  in its
sole  discretion  exercised in good faith,  that a material  change has occurred
relating  to the  Specially  Serviced  Mortgage  Loans  covered by the  previous
Specially  Serviced  Asset  Report.  The Specially  Serviced  Asset Report shall
contain a narrative description for each Specially Serviced Mortgage Loan of the
current  status of such  Mortgage  Loan  including  the status of any workout or
foreclosure,  the change in such status since the prior Specially Serviced Asset
Report, and other information described in Exhibit F-3.

     (b) The Special  Servicer shall maintain  accurate  records,  prepared by a
Servicing  Officer,  of each Final  Recovery  Determination  with respect to any
Mortgage  Loan or REO  Property  and the  basis  thereof.  Each  Final  Recovery
Determination  shall be evidenced by an Officer's  Certificate  delivered to the
Trustee,  the Master Servicer and the Operating  Adviser no later than the tenth
Business Day following such Final Recovery Determination.

     (c) The Special Servicer,  for each Specially Serviced Mortgage Loan, shall
provide  to the  Master  Servicer  no later  than one  Business  Day  after  the
Determination   Date  in  each  month,   a  Special   Servicer   Monthly  Report
substantially  in the form of  Exhibit  F-2 or in such  electronic  format as is
mutually acceptable to the Master Servicer and the Special Servicer.  The Master
Servicer may use such reports or  information  contained  therein to prepare its
reports and may, at its option,  forward such Special  Servicer  Monthly Reports
directly to the Trustee,  the  Depositor,  the Operating  Adviser and the Rating
Agencies.

     (d) The Special Servicer shall provide to the Master Servicer, upon written
request,  any  information  in its  possession  with  respect  to the  Specially
Serviced  Mortgage  Loans and REO  Properties  which the Master  Servicer  shall
require in order for the Master  Servicer to comply with its  obligations  under
this Agreement;  provided that, in connection  therewith,  the Special  Servicer
shall not be  required to take any action or provide  any  information  that the
Special  Servicer  determines  will result in any  material  cost or expense for
which it is not  entitled  to  reimbursement  hereunder  or will  result  in any
material liability for which it is not indemnified


                                     -149-
<PAGE>


hereunder. The Master Servicer will provide the Special Servicer, at the request
of the Special Servicer,  with any information in its possession with respect to
the Mortgage  Loans which the Special  Servicer  shall  require in order for the
Special Servicer to comply with its obligations under this Agreement.

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

     Section 8.30 Qualification to Service.  The Master Servicer and the Special
Servicer  shall  each keep in full force and effect  such  qualifications  to do
business and any necessary licenses as are necessary to perform its duties under
this Agreement.

     Section 8.31 Sale of Defaulted Mortgage Loans and REO Properties.

     (a) If any  Mortgage  Loan  becomes a Defaulted  Mortgage  Loan the Special
Servicer  shall  promptly  so notify  in  writing  the  Trustee  and the  Master
Servicer,  and the Trustee  shall,  within 10 days after receipt of such notice,
notify the  Majority  Certificateholder,  if any, in respect of the  Controlling
Class. The Majority Certificateholder of the Controlling Class may at its option
purchase from the Trust, at a price equal to the applicable  Purchase Price, any
Defaulted  Mortgage Loan (other than any such  Defaulted  Mortgage Loan that the
Special Servicer  determines,  in its reasonable and good faith judgment,  is in
default to avoid a  prepayment  restriction).  The  Purchase  Price for any such
Defaulted  Mortgage  Loan  purchased  by the Majority  Certificateholder  of the
Controlling  Class  shall be  deposited  into the  Collection  Account,  and the
Trustee,  upon receipt of an Officer's  Certificate  from the Master Servicer to
the  effect  that such  deposit  has been  made,  shall  release  or cause to be
released to the  Certificateholder  effecting such purchase the related Mortgage
File, and shall execute and deliver such  instruments of transfer or assignment,
in each case  without  recourse,  as shall be provided to it and are  reasonably
necessary to vest in the Certificateholder  effecting such purchase ownership of
such Mortgage Loan. In connection with any such purchase,  the Special  Servicer
shall deliver the related Servicing File to the Certificateholder effecting such
purchase.

     If  the  Majority  Certificateholder  of  the  Controlling  Class  has  not
purchased any such Defaulted Mortgage Loan within 30 days of its having received
notice in respect thereof pursuant to the preceding paragraph,  then the Trustee
shall  within 5 days of the end of such 30- day period send notice to the Master
Servicer and the Special Servicer that such Majority  Certificateholder  has not
purchased  such  Mortgage  Loan,  and either the Master  Servicer or the Special
Servicer  may at its  option,  within  30 days  after  receipt  of such  notice,
purchase such Defaulted  Mortgage Loan (other than any such  Defaulted  Mortgage
Loan that the Special  Servicer  determines,  in its  reasonable  and good faith
judgment, is in default to avoid a prepayment  restriction) from the Trust, at a
price equal to the Purchase  Price.  The Purchase  Price for any such  Defaulted
Mortgage Loan purchased by the Master Servicer or the Special Servicer shall be


                                     -150-
<PAGE>


deposited  into the  Collection  Account,  and the  Trustee,  upon receipt of an
Officer's  Certificate  from the Master Servicer to the effect that such deposit
has been made,  shall release or cause to be released to the Master  Servicer or
the Special  Servicer,  as  applicable,  the related  Mortgage  File,  and shall
execute and deliver such  instruments  of transfer or  assignment,  in each case
without  recourse,  as shall be provided to it and are  reasonably  necessary to
vest  in the  Master  Servicer  or the  Special  Servicer,  as  applicable,  the
ownership of such Mortgage  Loan.  In  connection  with any such purchase by the
Master Servicer,  the Special Servicer shall deliver the related  Servicing File
to the Master Servicer.

     (b) The Special Servicer may offer to sell any Defaulted  Mortgage Loan not
otherwise  purchased  pursuant to Section 8.31(a) above, if and when the Special
Servicer  determines,  consistent with the Servicing Standard,  that such a sale
would be in the best economic  interests of the Trust.  Such offer shall be made
in a commercially  reasonable  manner (which,  for purposes hereof,  includes an
offer to sell without representation or warranty other than customary warranties
of title and  condition,  if liability for breach thereof is limited to recourse
against  the Trust)  for a period of not less than 30 or  greater  than 90 days.
Subject to Section  8.31(i),  the Special Servicer shall accept the highest cash
bid received  from any Person that  constitutes  a fair price for such  Mortgage
Loan.  In the absence of any bid  determined as provided  below to be fair,  the
Special  Servicer shall proceed with respect to such Defaulted  Mortgage Loan in
accordance with Section 8.7.

     (c) The Special Servicer shall use its reasonable efforts to solicit offers
for each REO Property in such manner as will be  reasonably  likely to realize a
fair price within the time period  provided for by Section  8.19(a).  Subject to
Section  8.31(i),  the Special Servicer shall accept the first (and, if multiple
bids are received contemporaneously,  highest) cash bid received from any Person
that  constitutes  a fair price for such REO Property.  If the Special  Servicer
reasonably  believes  that it will be unable to realize a fair price for any REO
Property within the time  constraints  imposed by Section  8.19(a),  the Special
Servicer  shall dispose of such REO Property  upon such terms and  conditions as
the Special Servicer shall deem necessary and desirable to maximize the recovery
thereon under the  circumstances and in connection  therewith,  shall accept the
highest  outstanding cash bid,  regardless of from whom received;  provided that
neither the Special  Servicer nor any  Affiliate  thereof may purchase  such REO
Property  for less than a fair  price  determined  in  accordance  with  Section
8.31(f).

     (d) The Special Servicer shall give the Trustee,  the Operating Adviser and
the Master  Servicer not less than five Business  Days' prior written  notice of
its  intention to sell any Defaulted  Mortgage Loan or REO Property  pursuant to
this Section 8.31.  No  Interested  Person shall be obligated to submit a bid to
purchase any such Mortgage Loan or REO Property, and notwithstanding anything to
the contrary herein, neither the Trustee, in its individual capacity, nor any of
its  Affiliates  may bid for or  purchase  any  Defaulted  Mortgage  Loan or REO
Property pursuant hereto. Whether any bid for any Defaulted Mortgage Loan or REO
Property  constitutes a fair price shall be determined by the Special  Servicer,
if the highest bidder is other than an Interested Person, and by the Trustee, if
the highest bidder is an Interested Person; provided,  however, that no bid from
an  Interested  Person  for  less  than  the  applicable  Purchase  Price  shall
constitute  a fair price  unless (i) it is the highest bid  received and (ii) at
least two other bids are received from Independent third parties.


                                     -151-
<PAGE>


     (e)  The  proceeds  of any  sale  of a  Defaulted  Mortgage  Loan or an REO
Property  (after  deduction of the expenses of such sale  incurred in connection
therewith) shall be deposited within one Business Day in the Collection Account.

     (f) In  determining  whether any bid received  from an  Interested  Person,
including  without  limitation  the Special  Servicer or any Affiliate  thereof,
represents a fair price for any Defaulted Mortgage Loan or any REO Property, the
Trustee  shall be supplied  with and shall rely on the most recent  Appraisal or
updated  Appraisal  conducted  in  accordance  with this  Agreement  within  the
preceding  12-month  period  or,  in the  absence  of any such  Appraisal,  on a
narrative appraisal prepared by a Qualified  Appraiser,  retained by the Special
Servicer.  Such  appraiser  shall be  selected  by the  Special  Servicer if the
Special  Servicer is not making an offer with  respect to a  Defaulted  Mortgage
Loan or REO  Property and shall be selected by the Master  Servicer  (or, if the
Master Servicer and the Special  Servicer are the same Person or are Affiliates,
by the Trustee) if the Special Servicer is making such an offer. The cost of any
such narrative  appraisal shall be covered by, and shall be  reimbursable  as, a
Servicing Advance.  In determining whether any offer from a Person other than an
Interested  Person  constitutes  a fair price for any such  Mortgage Loan or REO
Property,  the Special  Servicer  shall take into  account  (in  addition to the
results of any Appraisal,  updated Appraisal or narrative  Appraisal that it may
have obtained  pursuant to this  Agreement  within the prior 12 months),  and in
determining whether any offer from an Interested Person constitutes a fair price
for any such Mortgage Loan or REO Property, any appraiser shall be instructed to
take into account, as applicable,  among other factors, the period and amount of
any delinquency on the affected Defaulted Mortgage Loan, the occupancy level and
physical condition of the Mortgaged  Property or REO Property,  the state of the
local economy and the obligation to dispose of any REO Property  within the time
period  specified  in Section  8.19(a).  The  Purchase  Price for any  Defaulted
Mortgage Loan or REO Property shall in all cases be deemed a fair price.

     (g)  Subject to the REMIC  Provisions,  the Special  Servicer  shall act on
behalf of the Trust in  negotiating  and taking any other  action  necessary  or
appropriate  in connection  with the sale of any Defaulted  Mortgage Loan or REO
Property,  including  the  collection  of  all  amounts  payable  in  connection
therewith.  Any  sale of a  Defaulted  Mortgage  Loan or REO  Property  shall be
without recourse to the Trustee, the Depositor, the Special Servicer, the Master
Servicer,  or the Trust (except such recourse  imposed by those  representations
and warranties  typically  given in such  transactions,  any prorations  applied
thereto and any customary  closing matters).  None of the Special Servicer,  the
Master Servicer,  the Depositor,  the Fiscal Agent or the Trustee shall have any
liability  to the Trust or any  Certificateholder  with  respect to the price at
which  a  Defaulted  Mortgage  Loan  or REO  Property  is  sold  if the  sale is
consummated in accordance with the terms of this Agreement.

     (h) Any sale of a Defaulted  Mortgage Loan or any REO Property shall be for
cash only.

     (i) Notwithstanding  any of the foregoing  paragraphs of this Section 8.31,
the Special  Servicer shall not be obligated to accept the highest cash offer if
the Special Servicer determines, in its reasonable and good faith judgment, that
rejection   of   such   offer   would   be  in  the   best   interests   of  the
Certificateholders, and the Special Servicer may accept a lower cash offer


                                     -152-
<PAGE>


(from  any  Person  other  than an  Interested  Person  bidding  lower  than the
applicable  Purchase  Price) if it determines,  in its reasonable and good faith
judgment,  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, other than the amount of
the purchase price,  offered by the prospective buyer making the lower offer are
more favorable).

     Section 8.32 Operating Adviser; Elections.

     (a) In  accordance  with  Section  8.32(c),  the  Holders  of  Certificates
representing  more  than  50%  of  the  Class  Principal  Balance  of  the  then
Controlling  Class  shall  be  entitled  to  elect  an  operating  adviser  (the
"Operating  Adviser")  with the powers set forth in Section 8.33. An election of
an  Operating  Adviser may also be held upon the  resignation  or removal of any
Person acting as Operating Adviser. The initial election of an Operating Adviser
may be held at any time on or after the Closing Date.

     (b) At the request of the Holders of Certificates representing at least 50%
of the Class Principal Balance of the then Controlling  Class, the Trustee shall
call a meeting of the Holders of the  Controlling  Class for purpose of electing
an Operating Adviser.  Notice of the meeting shall be mailed or delivered by the
Trustee to each Holder of Certificates of the Controlling Class not less than 10
nor more than 60 days prior to the meeting. The notice shall state the place and
the time of the meeting, which may be held by telephone. Holders of Certificates
representing a majority of the Class Principal  Balance of the then  Controlling
Class,  present in person or represented by proxy, shall constitute a quorum for
the  nomination of an Operating  Adviser.  At the meeting,  each Holder shall be
entitled to nominate one Person to act as Operating  Adviser.  The Trustee shall
cause the election of the Operating  Adviser to be held as soon thereafter as is
reasonably practicable.

     (c) Each Holder of Certificates of the Controlling  Class shall be entitled
to vote in each election of the Operating  Adviser.  The voting in each election
of the Operating  Adviser shall be in writing mailed,  telecopied,  delivered or
sent by courier and actually  received by the Trustee on or prior to the date of
such election.  Immediately upon receipt by the Trustee of votes (which have not
been rescinded) from the Holders of Certificates  representing  more than 50% of
the Class Principal  Balance of the then Controlling  Class which are cast for a
single  Person,  such  Person  shall be,  upon  such  Person's  acceptance,  the
Operating  Adviser.  The Trustee shall act as judge of each election and, absent
manifest error, the  determination of the results of any election by the Trustee
shall be conclusive.  Notwithstanding any other provisions of this Section 8.32,
the Trustee may make such  reasonable  regulations  as it may deem advisable for
any election.

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

     (e) For purposes of electing or removing an Operating Adviser, Certificates
of the  Controlling  Class held by the  Depositor,  the Master  Servicer  or the
Special  Servicer or by any Affiliate of any of them shall be taken into account
with the same force and effect as if any other


                                     -153-
<PAGE>


Person held such Certificates.

     Section 8.33 Duties of Operating Adviser.

     (a) If an Operating  Adviser has been  elected and is  currently  acting in
such capacity, then, prior to the Special Servicer's taking any of the following
actions,  the  Special  Servicer  shall  notify  such  Operating  Adviser of its
intention to take such action:

          (i) any foreclosure upon or comparable  conversion  (which may include
     acquisition  of an REO Property) of the  ownership of  properties  securing
     such of the Specially  Serviced Mortgage Loans as come into and continue in
     default;

          (ii) any modification of a Money Term of a Mortgage Loan (other than a
     modification  consisting of the extension of the original  Maturity Date of
     such Mortgage Loan for two years or less);

          (iii) any sale of a Defaulted  Mortgage Loan or REO Property  pursuant
     to Section 8.31;

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

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

     (b) The  Operating  Adviser,  if any,  may direct the Trustee to remove the
Special  Servicer  at any  time  effective  upon  the  appointment  and  written
acceptance of such appointment by a successor to the Special Servicer  appointed
by the Operating Adviser;  provided that, prior to the effectiveness of any such
appointment  the  Operating  Adviser and the Trustee  shall have  received:  (i)
Rating Agency Confirmation from each of DCR and Moody's;  and (ii) an Opinion of
Counsel  (which  shall not be an expense of the  Trustee or Trust) to the effect
that the  designation  of such  successor  to serve as  Special  Servicer  is in
compliance with this Section 8.33(b) and all other applicable provisions of this
Agreement,  that upon the  execution  and  delivery  of the  written  acceptance
referred to above, the designated  successor shall be bound by the terms of this
Agreement and that this Agreement  shall be  enforceable  against the designated
successor in accordance with its terms.  The existing  Special Servicer shall be
deemed to have resigned simultaneously with such designated successor's becoming
the  Special  Servicer  hereunder;  provided,  however,  that (i) the  resigning
Special Servicer shall continue to be entitled to receive all amounts accrued or
owing to it under  this  Agreement  on or  prior to the  effective  date of such
resignation,  whether in respect of Servicing Advances or otherwise, and (ii) it
and its directors,  officers, employees and agents shall continue to be entitled
to the benefits of Sections 8.26 and 8.27, notwithstanding any such resignation.
Such  resigning  Special  Servicer  shall  cooperate  with the  Trustee  and the
replacement  Special  Servicer in effecting  the  termination  of the  resigning
Special Servicer's  responsibilities  and rights hereunder,  including,  without
limitation,  the transfer  within two Business Days to the  replacement  Special
Servicer for  administration by it of all cash amounts that shall at the time be
or should have been deposited in the Collection Account or


                                     -154-
<PAGE>


delivered by the Special  Servicer to the Master Servicer or that are thereafter
received with respect to Specially Serviced Mortgage Loans and REO Properties.

     Section  8.34  Exchange Act  Reporting.  The Master  Servicer,  the Special
Servicer,  the Trustee and the Fiscal Agent shall reasonably  cooperate with the
Depositor  in  connection   with  the   Depositor's   satisfying  the  reporting
requirements in respect of the Trust under the Exchange Act. The Depositor shall
seek from the  Securities  and Exchange  Commission a no-action  letter or other
exemptive  relief relating to reduced  reporting  requirements in respect of the
Trust under the Exchange  Act and shall,  in  accordance  with and to the extent
permitted  by  applicable  law,  file  a  Form  15  relating  to  the  automatic
termination of reporting in respect of the Trust under the Exchange Act.


                                   ARTICLE IX

                                     DEFAULT

     Section 9.1 Events of Default.

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

          (i) (A) any failure by the Master Servicer to make a required  deposit
     to the Collection  Account which continues  unremedied for one Business Day
     following the date on which such deposit was first  required to be made, or
     (B) any failure by the Master  Servicer to deposit into, or to remit to the
     Trustee for deposit into, the  Distribution  Account any amount required to
     be so deposited or  remitted,  which  failure is not remedied by 11:00 a.m.
     (New York City time) on the relevant Distribution Date; or

          (ii) any failure by the Special  Servicer to deposit into, or to remit
     to the Master Servicer for deposit into, the Collection  Account any amount
     required to be so deposited or remitted under this Agreement  which failure
     continues  unremedied for one Business Day following the date on which such
     deposit or remittance was first required to be made; or

          (iii) any failure by the Master  Servicer  or the Special  Servicer to
     timely  make any  Servicing  Advance  required to be made by it pursuant to
     this  Agreement  which  continues  unremedied  for a period  ending  on the
     earlier of (A) 15 days following the date such Servicing  Advance was first
     required to be made, and (B) either,  if  applicable,  (1) in the case of a
     Servicing Advance relating to the payment of insurance premiums, the day on
     which such insurance  coverage  terminates if such premiums are not paid or
     (2) in the case of a  Servicing  Advance  relating  to the  payment of real
     estate taxes,  the date of the  commencement  of a foreclosure  action with
     respect to the failure to make such payment; or


                                     -155-
<PAGE>


          (iv) any  failure on the part of the Master  Servicer  or the  Special
     Servicer  duly to observe or perform in any  material  respect any other of
     the  covenants  or  agreements  on the part of the Master  Servicer  or the
     Special Servicer contained in this Agreement which continues unremedied for
     a period of 30 days after the date on which written notice of such failure,
     requiring  the same to be  remedied,  shall  have been  given to the Master
     Servicer or the Special Servicer, as the case may be, by the Trustee or the
     Depositor,  or to the Master Servicer or the Special Servicer,  as the case
     may be,  the  Depositor  and the  Trustee by the  Holders  of  Certificates
     entitled to not less than 25% of the Voting Rights; or

          (v) any  breach  on the part of the  Master  Servicer  or the  Special
     Servicer of any  representation  or warranty  contained  in this  Agreement
     which  materially  and  adversely  affects  the  interests  of any Class of
     Certificateholders  and which continues  unremedied for a period of 30 days
     after the date on which  notice of such  breach,  requiring  the same to be
     remedied,  shall  have been  given to the Master  Servicer  or the  Special
     Servicer by the Trustee or the Depositor,  or to the Master Servicer or the
     Special Servicer,  as the case may be, the Depositor and the Trustee by the
     Holders of Certificates entitled to not less than 25% of the Voting Rights;
     or

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

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

          (viii) the Master  Servicer  or the  Special  Servicer  shall admit in
     writing its inability to pay its debts generally as they become due, file a
     petition to take  advantage of any  applicable  bankruptcy,  insolvency  or
     reorganization   statute,  make  an  assignment  for  the  benefit  of  its
     creditors,  voluntarily  suspend  payment of its  obligations,  or take any
     corporate action in furtherance of the foregoing; or

          (ix) the Trustee shall have received written notice from either Rating
     Agency that the continuation of the Master Servicer or the Special Servicer
     in such capacity would result in the downgrade, qualification or withdrawal
     of any  rating  then  assigned  by  such  Rating  Agency  to any  Class  of
     Certificates.

     (b) If any Event of Default  with  respect to the  Master  Servicer  or the
Special


                                     -156-
<PAGE>


Servicer (in either case for purposes of this Section  7.01(b),  the "Defaulting
Party") shall occur and be continuing, then, and in each and every such case, so
long as such Event of Default shall not have been remedied, the Depositor or the
Trustee  may  terminate,  and  at  the  written  direction  of  the  Holders  of
Certificates  entitled to at least 51% of the Voting  Rights,  the Trustee shall
terminate,  by notice in writing to the  Defaulting  Party,  with a copy of such
notice to the  Depositor (if the  termination  is effected by the Trustee) or to
the Trustee (if the termination is effected by the Depositor), all of the rights
and  obligations of the Defaulting  Party under this Agreement and in and to the
Mortgage Loans and the proceeds thereof (other than any rights of the Defaulting
Party as Certificateholder).  From and after the receipt by the Defaulting Party
of such written  notice,  all authority and power of the Defaulting  Party under
this Agreement, whether with respect to the Certificates (other than as a Holder
of any  Certificate)  or the Mortgage  Loans or otherwise,  shall pass to and be
vested  in the  Trustee  pursuant  to  and  under  this  Section,  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver,  on  behalf  of  and  at  the  expense  of  the  Defaulting  Party,  as
attorney-in-fact or otherwise, any and all documents and other instruments,  and
to do or accomplish all other acts or things  necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement  or  assignment  of the  Mortgage  Loans and related  documents,  or
otherwise.  The Master Servicer and the Special  Servicer each agrees that if it
is terminated  pursuant to this Section  9.1(b),  it shall  promptly (and in any
event no later than ten Business Days subsequent to its receipt of the notice of
termination) provide the Trustee with all documents and records requested by the
Trustee to enable it or a successor  servicer to assume the Master Servicer's or
Special Servicer's, as the case may be, functions hereunder, and shall cooperate
with the  Trustee in  effecting  the  termination  of the Master  Servicer's  or
Special Servicer's,  as the case may be,  responsibilities and rights hereunder,
including,  without  limitation,  the transfer  within two Business  Days to the
Trustee or a successor  servicer  for  administration  by it of all cash amounts
which shall at the time be or should have been  credited by the Master  Servicer
or the Special  Servicer,  as the case may be, to the  Collection  Account,  the
Distribution  Account or any  Servicing  Account or  thereafter be received with
respect to the Mortgage Loans or any REO Property (provided,  however,  that the
Master  Servicer and the Special  Servicer each shall continue to be entitled to
receive all amounts  accrued or owing to it under this  Agreement on or prior to
the date of such  termination,  whether  in respect  of  Advances  made by it or
otherwise,  and it and its  directors,  officers,  employees  and  agents  shall
continue   to  be  entitled   to  the   benefits  of  Sections   8.26  and  8.27
notwithstanding any such termination).

     Section 9.2 Trustee to Act; Appointment of Successor.

     On and after the time the Master Servicer or the Special Servicer  receives
a notice of  termination  pursuant  to Section  9.1,  the  Trustee  shall be the
successor in all respects to the Master Servicer or the Special Servicer, as the
case may be, in its capacity as such under this  Agreement and the  transactions
set  forth  or   provided   for   herein   and  shall  be  subject  to  all  the
responsibilities, duties and liabilities relating thereto and arising thereafter
placed on the Master  Servicer or the Special  Servicer,  as the case may be, by
the terms and  provisions  hereof,  including,  without  limitation,  the Master
Servicer's obligation to make P&I Advances; provided that any failure to perform
such duties or  responsibilities  caused by the Master Servicer's or the Special
Servicer's  failure to provide  information  or monies  required  by Section 9.1
shall not be  considered a default by the Trustee  hereunder.  The Trustee shall
not be liable for any of the


                                     -157-
<PAGE>


representations  and warranties of the Master  Servicer or the Special  Servicer
nor shall the Trustee be required to purchase any Mortgage  Loan  hereunder.  As
compensation therefor, the Trustee shall be entitled to the applicable Servicing
Fees and all funds relating to the Mortgage  Loans which the Master  Servicer or
the  Special  Servicer  would  have been  entitled  to charge to the  Collection
Account if the Master  Servicer or the Special  Servicer  had  continued  to act
hereunder.  Notwithstanding the above, the Trustee may, if it shall be unwilling
to so act, or shall, if it is unable to so act or if the Holders of Certificates
entitled  to at least 51% of the  Voting  Rights so  request  in  writing to the
Trustee  or if it is not  appropriately  rated as a master  servicer  or special
servicer, as the case may be, by each Rating Agency, promptly appoint a mortgage
loan servicing institution that has a net worth of not less than $15,000,000 and
is  otherwise  acceptable  to  each  Rating  Agency  (as  evidenced  by  written
confirmation  therefrom to the effect that the  appointment of such  institution
would not result in the  downgrade,  qualification  or  withdrawal of any of its
ratings  then  assigned to the  Certificates),  as the  successor  to the Master
Servicer  or the  Special  Servicer,  as  the  case  may  be,  hereunder  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master Servicer or the Special Servicer,  as the case may be, hereunder.  No
appointment of a successor to the Master  Servicer or the Special  Servicer,  as
the case may be,  hereunder  shall be  effective  until  the  assumption  by the
successor to the Master Servicer or the Special Servicer, as the case may be, of
all the  responsibilities,  duties and liabilities of the Master Servicer or the
Special  Servicer,  as the  case may be,  hereunder.  Pending  appointment  of a
successor to the Master  Servicer or the Special  Servicer,  as the case may be,
hereunder,  the Trustee shall act in such capacity as  hereinabove  provided and
shall be entitled to such  compensation  as would otherwise have been payable to
the Master Servicer or the Special  Servicer,  as the case may be. In connection
with any such appointment and assumption  described herein, the Trustee may make
such  arrangements  for the  compensation  of such  successor out of payments on
Mortgage  Loans or otherwise  as it and such  successor  shall agree;  provided,
however,  that no such  compensation  shall be in excess of that  permitted  the
resigning or terminated  party  hereunder.  The Depositor,  the Trustee and such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary to effectuate any such succession.

     Section 9.3 Notification to Certificateholders.

     (a) Upon any  resignation  of the Master  Servicer or the Special  Servicer
pursuant to Section 8.24, any  termination of the Master Servicer or the Special
Servicer pursuant to Section 9.1 or any appointment of a successor to the Master
Servicer or the Special Servicer pursuant to Section 9.2, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register.

     (b) Not later  than the later of (i) 60 days  after the  occurrence  of any
event  which  constitutes  or,  with  notice  or lapse  of time or  both,  would
constitute an Event of Default and (ii) five days after the Trustee discovers or
is notified of the  occurrence of such an event,  the Trustee shall  transmit by
mail to the  Depositor  and all  Certificateholders  notice of such  occurrence,
unless such default shall have been cured.


                                     -158-
<PAGE>


     Section 9.4 Waiver of Events of Default.

     The  Holders  of  Certificates  entitled  to at least  662/3% of the Voting
Rights allocated to the respective Classes of Certificates affected by any Event
of Default hereunder may waive such Event of Default; provided, however, that an
Event of Default  under  clause (i) or (ii) of Section 9.1 may be waived only by
all of the Certificateholders. Upon any such waiver of an Event of Default, such
Event of Default  shall cease to exist and shall be deemed to have been remedied
for every  purpose  hereunder;  provided,  however,  that the  Trustee  shall be
entitled to  reimbursement  pursuant to Section  7.12 for any costs and expenses
incurred as a result of such Event of Default.  No such waiver  shall  extend to
any subsequent or other Event of Default or impair any right consequent  thereon
except to the extent expressly so waived.  Notwithstanding  any other provisions
of this Agreement, for purposes of waiving any Event of Default pursuant to this
Section  9.4,  Certificates  registered  in the  name  of the  Depositor  or any
Affiliate  of the  Depositor  shall be entitled  to the same Voting  Rights with
respect to the matters  described  above as they would if any other  Person held
such Certificates.


                                    ARTICLE X

                                  PURCHASE AND
                            TERMINATION OF THE TRUST

     Section 10.1 Termination of Trust.

     (a) The Trust and the respective  obligations and  responsibilities  of the
Depositor, the Trustee, the Master Servicer, the Special Servicer and the Fiscal
Agent  hereunder  (other than the  obligation of the Trustee to make payments to
Certificateholders  on the final  Distribution  Date  pursuant to Section 6.4 or
otherwise  as set forth in Section  10.2 and other than the  obligations  in the
nature of information or tax reporting or tax-related administrative or judicial
contests or proceedings)  shall terminate on the earlier of (i) the later of (A)
the final  payment or other  liquidation  of the last  Mortgage Loan held by the
Trust and (B) the  disposition  of the last REO  Property  held by the Trust and
(ii) the sale of all Mortgage Loans and any REO Properties  held by the Trust in
accordance  with  Section  10.1(b);  provided  that in no event  shall the Trust
created hereby  continue beyond the expiration of 21 years from the death of the
last survivor of the  descendants of Joseph P. Kennedy,  the late  Ambassador of
the United States to the Court of St. James, living on the date hereof.

     (b) As soon as reasonably practical,  the Trustee shall give the Depositor,
the Master Servicer,  the Special Servicer and the Class R-I  Certificateholders
notice of the date  when the  aggregate  Certificate  Principal  Balance  of the
Principal  Balances  Certificates,  after  giving  effect  to  distributions  of
principal made on the next  Distribution  Date, will be less than or equal to 3%
of the Initial Pool Balance.  The Depositor,  the Master  Servicer,  the Special
Servicer  and the  Holders  of Class R-I  Certificates  representing  a majority
Percentage Interest in such Class shall thereafter be entitled, in that order of
priority,  to purchase, in whole only, the Mortgage Loans and any REO Properties
then  remaining in the Trust Fund.  If any such party  desires to exercise  such
option,  it will  notify the Trustee who will notify any other such party with a
prior right to


                                     -159-
<PAGE>


exercise such option.  If any such party that has been so provided notice by the
Trustee  notifies the Trustee within ten Business Days after receiving notice of
the proposed  purchase that it wishes to purchase the assets of the Trust,  then
such party (or,  in the event that more than one of such  parties  notifies  the
Trustee that it wishes to purchase  the assets of the Trust,  the party with the
first right to purchase  the assets of the Trust) may purchase the assets of the
Trust in accordance with this Agreement. The "Termination Price" shall equal (i)
the aggregate Purchase Price of all the remaining Mortgage Loans (other than REO
Mortgage Loans and Mortgage Loans as to which a Final Recovery Determination has
been made) held by the Trust,  plus (ii) the appraised  value of each  remaining
REO Property,  if any,  held by the Trust (such  appraisal to be conducted by an
Independent  MAI-designated  appraiser  selected  by  the  Master  Servicer  and
approved  by the  Trustee),  minus  (iii)  solely in the case  where the  Master
Servicer is  effecting  such  purchase,  the  aggregate  amount of  unreimbursed
Advances made by the Master Servicer, together with any Advance Interest accrued
and payable to the Master  Servicer in respect of such  Advances  and any unpaid
Master Servicing Fees remaining outstanding (which items shall be deemed to have
been  paid  or  reimbursed  to the  Master  Servicer  in  connection  with  such
purchase).

     In the event that the Depositor,  the Master Servicer, the Special Servicer
or the  Holders of Class R-I  Certificates  representing  a majority  Percentage
Interest in such Class  purchase  all of the  remaining  Mortgage  Loans and REO
Properties  held by the Trust in accordance  with the preceding  paragraph,  the
party  effecting  such  purchase  (the "Final  Purchaser")  shall deposit in the
Collection  Account  not  later  than the  Determination  Date  relating  to the
Distribution  Date on which the final  distribution  on the  Certificates  is to
occur, an amount in immediately  available funds equal to the Termination Price.
Upon  confirmation that such deposit has been made, the Trustee shall release or
cause to be released to the Final  Purchaser or its designee the Mortgage  Files
for the remaining Mortgage Loans and shall execute all assignments, endorsements
and  other  instruments  furnished  to it by the  Final  Purchaser  as  shall be
necessary  to  effectuate  transfer  of the  remaining  Mortgage  Loans  and REO
Properties held by the Trust, in each case without representation or warranty by
the  Trustee.  All  Servicing  Files for the  remaining  Mortgage  Loans and REO
Properties shall be delivered to the Final Purchaser or its designee.

     (c) As a condition to the  purchase of the assets of the Trust  pursuant to
Section  10.1(b),  the Final Purchaser must deliver to the Trustee an Opinion of
Counsel, which shall be at the expense of the Final Purchaser, stating that such
termination will be a "qualified  liquidation"  under section  860F(a)(4) of the
Code. Such purchase shall be made in accordance with Section 10.3.

     Section 10.2 Procedure Upon Termination of Trust.

     (a) Notice of any  termination  pursuant to the provisions of Section 10.1,
specifying  the  Distribution  Date upon which the final  distribution  shall be
made,  shall be given  promptly by the  Trustee to each  Rating  Agency and each
Certificateholder  by first  class mail no later than ten days prior to the date
of such  termination.  Such notice shall specify (A) the Distribution  Date upon
which  final  distribution  on the  Certificates  will be made  and (B) that the
Record Date otherwise  applicable to such  Distribution  Date is not applicable,
distribution being made only upon presentation and surrender of the Certificates
at the office or agency of the Trustee therein specified. The Trustee shall give
such notice to the Depositor and the Certificate


                                     -160-
<PAGE>


Registrar at the time such notice is given to Certificateholders.  Upon any such
termination,  the Trustee  shall  terminate,  or request the Master  Servicer to
terminate,  the Collection  Account and the  Distribution  Account and any other
account or fund  maintained  with  respect to the  Certificates,  subject to the
Trustee's  obligation  hereunder to hold all amounts payable to the nontendering
Certificateholders in trust without interest pending such payment.

     (b) On the final  Distribution  Date, the Trustee shall  distribute to each
Certificateholder  that presents and  surrenders  its  Certificates  all amounts
payable on such Certificates on such final  Distribution Date in accordance with
Section 6.4.

     (c)  In  the  event  that  all  of  the  Holders  do  not  surrender  their
Certificates  for  cancellation  within three months after the time specified in
the  above-mentioned  written  notice,  the Trustee shall give a second  written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
one  year  after  the  second  notice  any  Certificates  shall  not  have  been
surrendered for cancellation,  the Trustee may take appropriate steps to contact
the nontendering  Certificateholders concerning surrender of their Certificates,
and the cost  thereof  shall be paid out of the  amounts  distributable  to such
Holders. If within two years after the second notice any such Certificates shall
not have been  surrendered  for  cancellation,  the  Trustee  shall,  subject to
applicable state law relating to escheatment,  hold all amounts distributable to
such Holders for the benefit of such  Holders.  No interest  shall accrue on any
amount held by the Trustee and not  distributed  to a  Certificateholder  due to
such Certificateholder's  failure to surrender its Certificate(s) for payment of
the final distribution  thereon in accordance with this Section.  Any money held
by the Trustee pending  distribution under this Section 10.2 after 90 days after
the adoption of a plan of complete  liquidation shall be deemed for tax purposes
to have been distributed from the REMICs and shall be beneficially  owned by the
related Holder.

     Section 10.3 Additional Trust Termination Requirements.

     (a) In the event of a purchase of all the remaining  Mortgage Loans and REO
Properties held by the Trust in accordance with Section 10.1, the Trust and each
REMIC Pool shall be  terminated  in  accordance  with the  following  additional
requirements,  unless the Final Purchaser  delivers to the Trustee an Opinion of
Counsel (at the expense of the Final  Purchaser)  addressed to the Depositor and
the  Trustee to the  effect  that the  failure  of the Trust to comply  with the
requirements of this Section 10.3 will not (i) result in the imposition of taxes
on  "prohibited  transactions"  of any REMIC Pool under the REMIC  Provisions or
(ii)  cause any REMIC  Pool to fail to  qualify  as a REMIC at any time that any
Certificates are outstanding:

          (i) the Trustee shall specify the first day in the 90-day  liquidation
     period in a statement  attached to the final Tax Return for each REMIC Pool
     pursuant to Treasury regulation 1.860F-1 and shall adopt a plan of complete
     liquidation  prepared by the Final  Purchaser and meeting the  requirements
     for a  qualified  liquidation  under  Section  860F  of  the  Code  of  any
     regulations thereunder;

          (ii) during such 90-day liquidation period and at or prior to the time
     of making of the final payment on the Certificates,  the Trustee shall sell
     all of the remaining


                                     -161-
<PAGE>


     Mortgage  Loans  and any REO  Properties  held by the  Trust  to the  Final
     Purchaser for cash in an amount equal to the Termination Price; and

          (iii)  immediately  following  the making of the final  payment on the
     Certificates,  the  Trustee  shall  distribute  or  credit,  or cause to be
     distributed  or credited,  to the Holders of the related  Class of Residual
     Certificates  all cash on hand in each REMIC Pool (other than cash retained
     to meet  claims),  and REMIC I, REMIC II and REMIC III shall  terminate  at
     that time.

     (b) By their acceptance of  Certificates,  the Holders thereof hereby agree
to  authorize  the Trustee to adopt a plan of complete  liquidation  of REMIC I,
REMIC II and REMIC III, which  authorization shall be binding upon all successor
Certificateholders.


                                   ARTICLE XI

                          RIGHTS OF CERTIFICATEHOLDERS

     Section 11.1 Limitation on Rights of Holders.

     (a) The death or incapacity of any  Certificateholder  shall not operate to
terminate  this  Agreement or the Trust,  nor entitle  such  Certificateholder's
legal  representatives  or heirs to claim an  accounting  or take any  action or
proceeding  in any  court  for a  partition  or  winding  up of the  Trust,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     (b) Except as otherwise  expressly  provided herein, no  Certificateholder,
solely by virtue of its status as a  Certificateholder,  shall have any right to
vote or in any  manner  otherwise  control  the  Master  Servicer,  the  Special
Servicer or the operation and management of the Trust, or the obligations of the
parties  hereto,  nor shall anything herein set forth, or contained in the terms
of the  Certificates,  be construed so as to constitute  the  Certificateholders
from  time to time as  partners  or  members  of an  association,  nor shall any
Certificateholder  be under any  liability  to any third person by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.

     (c)  No   Certificateholder,   solely   by   virtue   of  its   status   as
Certificateholder,  shall  have  any  right  by  virtue  or by  availing  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect  to this  Agreement  unless  the
Holders of Certificates entitled to not less than 25% of the Voting Rights shall
have made written  request upon the Trustee to  institute  such action,  suit or
proceeding  in its own name as Trustee  hereunder  and shall have offered to the
Trustee such reasonable  indemnity as it may require against the cost,  expenses
and liabilities to be incurred  therein or thereby,  and the Trustee,  for sixty
days after its receipt of such  notice,  request and offer of  indemnity,  shall
have  neglected or refused to institute any such action,  suit or proceeding and
no direction  inconsistent  with such written request has been given the Trustee
during such sixty-day period by such Certificateholders; it being understood and
intended, and being expressly covenanted by each Certificateholder with


                                     -162-
<PAGE>


every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  shall  have any  right in any  manner  whatsoever  by virtue or by
availing of any provision of this Agreement to affect,  disturb or prejudice the
rights of the Holders of any other of such Certificates, or to obtain or seek to
obtain  priority over or preference to any other such Holder,  or to enforce any
right under this  Agreement,  except in the manner  herein  provided and for the
benefit of all  Certificateholders.  For the protection  and  enforcement of the
provisions of this  Section,  each and every  Certificateholder  and the Trustee
shall be entitled to such relief as can be given either at law or in equity.

     Section 11.2 Access to List of Holders.

     (a) If the Trustee is not acting as Certificate Registrar,  the Certificate
Registrar  will furnish or cause to be furnished to the Trustee,  within fifteen
days after receipt by the  Certificate  Registrar of a request by the Trustee in
writing,  a list,  in such form as the Trustee may  reasonably  require,  of the
names  and  addresses  of the  Certificateholders  of each  Class as of the most
recent Record Date.

     (b) If the Depositor,  the Operating  Adviser,  the Special  Servicer,  the
Master  Servicer  or  three  or  more  Holders   (hereinafter   referred  to  as
"applicants,"  with a single Person which  (together with its Affiliates) is the
Holder  of more  than  one  Class  of  Certificates  being  viewed  as a  single
"applicant"  for these  purposes)  apply in  writing  to the  Trustee,  and such
application  states that the applicants desire to communicate with other Holders
with respect to their rights under this Agreement or under the  Certificates and
is accompanied by a copy of the communication  which such applicants  propose to
transmit, then the Trustee shall, within five Business Days after the receipt of
such  application,  send, at such Person's  expense,  the written  communication
proffered by the applicants to all Certificateholders at their addresses as they
appear in the Certificate Register.  The Depositor,  the Master Servicer and the
Special  Servicer  may each  obtain,  upon  request,  from the  Trustee  and the
Certificate Registrar a copy of the Certificate Register.

     (c) Every Holder,  by receiving and holding a Certificate,  agrees with the
Depositor, the Certificate Registrar and the Trustee that neither the Depositor,
the Certificate Registrar nor the Trustee shall be held accountable by reason of
the  disclosure  of any such  information  as to the names and  addresses of the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information was derived.

     Section 11.3 Acts of Holders of Certificates.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or other action  provided by this  Agreement to be given or taken by Holders may
be embodied in and evidenced by one or more instruments of substantially similar
tenor  signed by such  Holders in person or by agent duly  appointed in writing;
and, except as herein  otherwise  expressly  provided,  such action shall become
effective when such  instrument or instruments are delivered to the Trustee and,
where it is hereby  expressly  required,  to the Depositor.  Such  instrument or
instruments  (as the action embodies  therein and evidenced  thereby) are herein
sometimes  referred to as an "Act" of the Holders  signing  such  instrument  or
instruments. Proof of execution of any


                                     -163-
<PAGE>


such  instrument or of a writing  appointing any such agents shall be sufficient
for any purpose of this Agreement and conclusive in favor of the Trustee and the
Depositor, if made in the manner provided in this Section. The Trustee agrees to
promptly notify the Depositor of any such instrument or instruments  received by
it, and to promptly forward copies of the same.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the  affidavit of a witness of such  execution or by
the certificate of any notary public or other officer  authorized by law to take
acknowledgments or deeds, certifying that the individual signing such instrument
or writing  acknowledged  to such notary  public or other  officer the execution
thereof.  Whenever such  execution is by an officer of a corporation or a member
of a partnership on behalf of such corporation or partnership,  such certificate
or  affidavit  shall  also  constitute  sufficient  proof of such  officer's  or
member's authority. The fact and date of the execution of any such instrument or
writing,  or the authority of the  individual  executing  the same,  may also be
proved in any other manner which the Trustee deems sufficient.

     (c)  The  ownership  of  Certificates   (notwithstanding  any  notation  of
ownership or other writing  thereon made by anyone other than the Trustee) shall
be proved by the Certificate Register, and neither the Trustee nor the Depositor
shall be affected by any notice to the contrary.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other action by the Holder of any Certificate  shall bind every future Holder
of the same  Certificate  and the Holder of every  Certificate  issued  upon the
registration of transfer thereof or in exchange therefor or in lieu thereof,  in
respect of anything  done,  omitted or suffered to be done by the Trustee or the
Depositor  in reliance  thereon,  whether or not notation of such action is made
upon such Certificate.


                                   ARTICLE XII

                              REMIC ADMINISTRATION

     The provisions of this Article XII shall apply to each REMIC Pool.

     Section 12.1 REMIC Administration.

     (a) An election will be made by the Trustee to treat the segregated pool of
assets consisting of the Mortgage Loans, such amounts as shall from time to time
be held in the Collection  Account and the Distribution  Account,  the Insurance
Policies and any REO Properties as a REMIC under the Code. Such election will be
made on Form 1066 or other appropriate  federal tax or information return or any
appropriate  state  return for the  taxable  year  ending on the last day of the
calendar  year in which the REMIC I Interests  are issued.  For purposes of such
election,  the REMIC I Regular  Interests shall each be designated as a separate
class of "regular  interests" in REMIC I and the Class R-I Certificates shall be
designated as the sole class of "residual interests" in REMIC I.

     An  election  will be made by the Trustee to treat the  segregated  pool of
assets


                                     -164-
<PAGE>


consisting  of the REMIC I Regular  Interests  as a REMIC  under the Code.  Such
election  will be  made  on  Form  1066  or  other  appropriate  federal  tax or
information  return or any appropriate  state return for the taxable year ending
on the last day of the calendar year in which the REMIC II Interests are issued.
For the  purposes  of such  election,  the REMIC II Regular  Interests  shall be
designated  as  the  "regular   interests"  in  REMIC  II  and  the  Class  R-II
Certificates  shall be designated  as the sole class of "residual  interests" in
REMIC II.

     An  election  will be made by the Trustee to treat the  segregated  pool of
assets  consisting of the REMIC II Regular  Interests as a REMIC under the Code.
Such  election  will be made on Form 1066 or other  appropriate  federal  tax or
information  return or any appropriate  state return for the taxable year ending
on the last day of the  calendar  year in which the REMIC III  Certificates  are
issued.  For purposes of such election,  the Class A-1A, Class A-1B, Class A-1C,
Class A-2, Class IO-1,  Class IO-2, Class B, Class C, Class D, Class E, Class F,
Class G, Class H and Class J  Certificates  shall be  designated as the "regular
interests" in REMIC III and the Class R-III  Certificates shall be designated as
the sole class of "residual interests" in REMIC III.

     The Trustee  shall not permit the creation of any  "interests"  (within the
meaning of Section  860G of the Code) in any of the REMIC  Pools  other than the
REMIC I Regular  Interests,  the REMIC II Regular  Interests  and the  interests
evidenced by the Certificates.

     (b) The Closing  Date is hereby  designated  as the  "Startup  Day" of each
REMIC Pool within the meaning of Section 860G(a)(9) of the Code.

     (c) The Trustee shall pay all routine tax related  expenses (not  including
any taxes,  however  denominated,  including any additions to tax, penalties and
interest) of each REMIC Pool,  excluding any professional  fees or extraordinary
expenses related to audits or any  administrative  or judicial  proceedings with
respect to each REMIC Pool that  involve the Internal  Revenue  Service or state
tax authorities.

     (d) The Trustee shall cause to be prepared,  signed,  and timely filed with
the Internal Revenue Service, on behalf of each REMIC Pool, an application for a
taxpayer  identification  number for such REMIC Pool on Internal Revenue Service
Form SS-4. The Trustee,  upon receipt from the Internal  Revenue  Service of the
Notice of Taxpayer Identification Number Assigned, shall promptly forward a copy
of such notice to the  Depositor  and the Master  Servicer.  The  Trustee  shall
prepare and file Form 8811 on behalf of each REMIC Pool and shall  designate  an
appropriate Person to respond to inquiries by or on behalf of Certificateholders
for  original  issue  discount  and  related   information  in  accordance  with
applicable provisions of the Code.

     (e) The Trustee  shall  prepare,  execute and file all of each REMIC Pool's
federal and state income or franchise tax and information  returns as such REMIC
Pool's direct representative;  the expenses of preparing and filing such returns
shall be borne by the  Trustee.  The  Depositor,  the  Master  Servicer  and the
Special  Servicer  shall each  provide on a timely  basis to the  Trustee or its
designee such  information  with respect to the Trust or any REMIC Pool as is in
the Depositor's,  the Master Servicer's or the Special  Servicer's,  as the case
may be,  possession,  which the  Depositor,  the Master  Servicer or the Special
Servicer, as the case may be,


                                     -165-
<PAGE>


has received or prepared by virtue of its acting in such capacity  hereunder and
which is  reasonably  requested  by the  Trustee  to  enable it to  perform  its
obligations  under  this  subsection,  and the  Trustee  shall  be  entitled  to
conclusively  rely on such  information in the  performance  of its  obligations
hereunder.  The Depositor shall indemnify the Trust,  the Trustee and the Fiscal
Agent for any  liability  or  assessment  against  either of them or any cost or
expense  (including  attorneys'  fees) incurred by either of them resulting from
any error resulting from bad faith,  negligence,  or willful  malfeasance of the
Depositor in providing any  information  for which the Depositor is  responsible
for preparing. The Master Servicer and the Special Servicer shall each indemnify
the Trust, the Trustee,  the Fiscal Agent and the Depositor for any liability or
assessment against the Trust, the Trustee or the Depositor,  as the case may be,
and any  expenses  incurred in  connection  with such  liability  or  assessment
(including  attorney's  fees)  resulting  from  any  error in any of such tax or
information  returns  resulting from errors in the  information  provided by the
Master  Servicer  or the  Special  Servicer,  as the case may be,  caused by the
negligence,  willful  misconduct  or bad  faith of the  Master  Servicer  or the
Special Servicer,  as the case may be. The Trustee shall be liable to the Trust,
the Master  Servicer,  the Special  Servicer and the  Depositor  for any expense
incurred  by the  Trust,  the  Master  Servicer,  the  Special  Servicer  or the
Depositor  resulting  from any error in any of such tax or  information  returns
resulting  from  errors  in  the  preparation  of  such  returns  caused  by the
negligence,  wilful  misconduct  or bad faith of the Trustee.  Each  indemnified
party  shall  immediately  notify  the  indemnifying  party  or  parties  of the
existence of a claim for indemnification under this Section 12.1(e), and provide
the indemnifying party or parties,  at the expense of such indemnifying party or
parties,  an opportunity to contest the tax or assessment or expense giving rise
to such claim,  provided that the failure to give such notification rights shall
not affect the  indemnification  rights in favor of the Trust under this Section
12.1(e). Any such  indemnification  shall survive the resignation or termination
of the Master Servicer,  the Special Servicer,  the Trustee and the Fiscal Agent
or the termination of this Agreement.

     (f) The Trustee  shall  perform on behalf of each REMIC Pool all  reporting
and other tax compliance  duties that are the  responsibility of such REMIC Pool
under the Code, REMIC  Provisions,  or other  compliance  guidance issued by the
Internal Revenue Service or any state or local taxing authority. Among its other
duties,  the Trustee shall provide (i) to the Internal  Revenue Service or other
Persons  (including,  but not limited to, any Person that transferred a Residual
Certificate  to a Disqualified  Organization  or to an agent that has acquired a
Residual Certificate on behalf of a Disqualified  Organization) such information
as is  necessary  for the  application  of any tax relating to the transfer of a
Residual   Certificate  to  any  Disqualified   Organization  and  (ii)  to  the
Certificateholders  such  information  or reports as are required by the Code or
REMIC Provisions.

     (g) The Trustee  shall  forward to the  Depositor  copies of quarterly  and
annual  REMIC tax  returns  and Form 1099  information  returns  and such  other
information  within the control of the Trustee as the Depositor  may  reasonably
request in writing.  Moreover,  the Trustee shall forward to  Certificateholders
such forms and furnish  such  information  within its control as are required by
the Code to be furnished to them,  shall  prepare and file with the  appropriate
state authorities as may to the actual knowledge of a Responsible Officer of the
Trustee be required by  applicable  law and shall  prepare  and  disseminate  to
Certificateholders  Forms  1099 (or  otherwise  furnish  information  within the
control of the Trustee) to the extent  required by  applicable  law. The Trustee
will  make  available  to any  Certificateholder  any  tax  related  information
required to


                                     -166-
<PAGE>


be made  available  to  such  Certificateholder  pursuant  to the  Code  and any
Treasury Regulations thereunder.

     (h)  The  Holder  of  Certificates  representing  the  greatest  Percentage
Interest in each Class of Residual  Certificates shall be the Tax Matters Person
for the related REMIC Pool. The duties of the Tax Matters Person for each of the
REMIC  Pools  are  hereby   delegated   to  the  Trustee,   and  each   Residual
Certificateholder,  by acceptance of its Residual Certificate, agrees, on behalf
of itself  and all  successor  holders  of such  Residual  Certificate,  to such
delegation  to the Trustee as their agent and  attorney in fact.  If the Code or
applicable  Treasury   regulations   prohibits  the  Trustee  from  signing  any
applicable Internal Revenue Service, court or other administrative  documents or
from  otherwise  acting as Tax Matters  Person (as an agent or  otherwise),  the
Trustee  shall do or cause to be done  whatever is necessary  for the signing of
such  documents  and  the  taking  of any  other  such  act,  and  the  Residual
Certificateholders  shall  reasonably  cooperate  with the Trustee in connection
therewith.  The Trustee shall not be required to expend or risk its own funds or
otherwise incur any other  financial  liability in the performance of its duties
hereunder  or in the  exercise  of any of its  rights or powers  (except  to the
extent of the ordinary  expenses of performing its duties under, or as otherwise
expressly provided in, this Agreement),  if it shall have reasonable grounds for
believing that repayment of such funds or adequate  indemnity  against such risk
or liability is not reasonably assured to it.

     (i) The  Trustee,  the  Holders of the  Residual  Certificates,  the Master
Servicer and the Special  Servicer shall each exercise  reasonable  care, to the
extent within its control,  and with respect to each of the Trustee,  the Master
Servicer and the Special Servicer,  within the scope of its express duties,  and
shall each act in accordance  with this  Agreement  and the REMIC  Provisions in
order to create  and  maintain  the  status of each REMIC Pool as a REMIC or, as
appropriate, adopt a plan of complete liquidation.

     (j) The Trustee,  the Master  Servicer,  the Special  Servicer,  the Fiscal
Agent and the Holders of Residual Certificates shall not take any action or fail
to take any  action or cause any REMIC  Pool to take any  action or fail to take
any  action  if any of such  Persons  knows  or  could,  upon  the  exercise  of
reasonable  diligence,  know, that, under the REMIC  Provisions,  such action or
failure to act, as the case may be,  could (i)  endanger the status of any REMIC
Pool as a REMIC or (ii)  result in the  imposition  of a tax upon any REMIC Pool
(including but not limited to the tax on prohibited  transactions  as defined in
Section  860F(a)(2) of the Code),  unless the Trustee has received an Opinion of
Counsel (at the expense of the party  seeking to take such action) to the effect
that the  contemplated  action  will not  endanger  such status or result in the
imposition  of such a tax. Any action  required  under this section  which would
result in an unusual or unexpected expense shall be undertaken at the expense of
the party seeking the Trustee,  the Master Servicer,  the Special Servicer,  the
Fiscal  Agent or the Holders of the  Residual  Certificates  to  undertake  such
action.

     (k) In the event that any tax is imposed on REMIC I, REMIC II or REMIC III,
including,  without  limitation,  "prohibited  transactions" taxes as defined in
Section  860F(a)(2)  of the  Code,  any  tax on  "net  income  from  foreclosure
property" as defined in Section 860G(c) of the Code, any taxes on  contributions
to REMIC I,  REMIC II or REMIC III after the  Startup  Day  pursuant  to Section
860G(d) of the Code, and any other tax imposed by the Code or any


                                     -167-
<PAGE>


applicable  provisions  of state or local tax laws (other than any tax permitted
to be incurred by the Special Servicer pursuant to Section  8.20(a)),  such tax,
together with all incidental costs and expenses (including,  without limitation,
penalties and reasonable  attorneys' fees), shall be charged to and paid by: (i)
the  Trustee,  if such tax arises out of or results  from a breach of any of its
obligations  under this  Article  XII;  (ii) the Special  Servicer,  if such tax
arises out of or results  from a breach by the  Special  Servicer  of any of its
obligations  under Article VIII or this Article XII; (iii) the Master  Servicer,
if such tax arises out of or results from a breach by the Master Servicer of any
of its obligations  under Article VIII or this Article XII; or (iv) the Trust in
all other  instances.  Any tax permitted to be incurred by the Special  Servicer
pursuant to Section  8.20(a) shall be charged to and paid by the Master Servicer
(at the direction of the Trust) from the net income generated on the related REO
Property.  Any such  amounts  payable by the Trust in respect of taxes  shall be
paid by the Master  Servicer (at the direction of the Trustee) out of amounts on
deposit in the Collection Account.

     (l) The Trustee shall, for federal income tax purposes,  maintain books and
records  with  respect to each  REMIC Pool on a calendar  year and on an accrual
basis. The books and records must be sufficient concerning the nature and amount
of each REMIC Pool's  investments to show that such REMIC Pool has complied with
the REMIC Provisions.

     (m) None of the Trustee,  the Master Servicer or the Special Servicer shall
enter into any  arrangement  by which any REMIC Pool will receive a fee or other
compensation for services (other than under the circumstances  described in, and
subject to the conditions of, Section 8.20(a)).

     (n) In order to enable  the  Trustee  to  perform  its  duties as set forth
herein,  the Depositor  shall provide,  or cause to be provided,  to the Trustee
within ten (10) days after the  Closing  Date all  information  or data that the
Trustee reasonably  determines to be relevant for tax purposes on the valuations
and offering prices of the  Certificates,  including,  without  limitation,  the
yield,  prepayment  assumption,  issue  prices and  projected  cash flows of the
Senior  Certificates,  Subordinate  Certificates and Residual  Certificates,  as
applicable,  and the projected cash flows of the Mortgage Loans. Thereafter, the
Depositor  shall provide to the Trustee or its  designee,  promptly upon request
therefor,  any  such  additional  information  or data  within  the  Depositor's
possession  or  knowledge  that the Trustee may,  from time to time,  reasonably
request  in order to enable  the  Trustee  to  perform  its  duties as set forth
herein.  The Trustee is hereby  directed to use any and all such  information or
data  provided  by the  Depositor  in the  preparation  of all federal and state
income or franchise tax and information  returns and reports for each REMIC Pool
to  Certificateholders  as required herein. The Depositor hereby indemnifies the
Trustee,  the  Fiscal  Agent and each REMIC  Pool for any  losses,  liabilities,
damages, claims, expenses (including attorneys' fees) or assessments against the
Trustee,  the  Fiscal  Agent and each  REMIC  Pool  arising  from any  errors or
miscalculations  of the Trustee  pursuant to this  Section  that result from any
failure  of the  Depositor  to  provide,  or to cause to be  provided,  accurate
information  or data to the  Trustee  (but not  resulting  from the  methodology
employed  by the  Trustee)  on a timely  basis  and such  indemnification  shall
survive the  termination of this Agreement and the termination or resignation of
the  Trustee or Fiscal  Agent;  provided,  however,  that to the extent that any
Certificates have been transferred to a Seller under  circumstances in which the
fair market value of such  Certificates is their issue price,  the Depositor may
exclusively rely on the accuracy of a


                                     -168-
<PAGE>


determination of such fair market value by such Seller in supplying  information
to the Trustee pursuant to this Section 12.1(n).

     The Trustee  agrees that all such  information or data so obtained by it is
to be regarded as confidential information and agrees that it shall use its best
reasonable efforts to retain in confidence,  and shall ensure that its officers,
employees  and  representatives  retain in  confidence,  and shall not disclose,
without  the  prior  written  consent  of the  Depositor,  any  or  all of  such
information  or data,  or make any use  whatsoever  (other than for the purposes
contemplated  by this  Agreement)  of any such  information  or data without the
prior written  consent of the  Depositor,  unless such  information is generally
available  to the  public  (other  than as a result of a breach of this  Section
12.1(n)) or is required by law or applicable  regulations  to be disclosed or is
disclosed  (i) to  independent  auditors  and  accountants,  counsel  and  other
professional  advisers of the Trustee and its parent, or (ii) in connection with
enforcing its rights and obligations under this Agreement.

     (o) At all times as may be required by the Code,  the  Trustee,  the Master
Servicer and the Special  Servicer each shall,  to the extent within its control
and the  scope of its  duties  more  specifically  set  forth  herein,  maintain
substantially  all of the assets of each REMIC Pool as "qualified  mortgages" as
defined in Section 860G(a)(3) of the Code and "permitted investments" as defined
in Section 860G(a)(5) of the Code.

     Section 12.2 Prohibited  Transactions and Activities.  None of the Trustee,
the Master  Servicer or the Special  Servicer  shall,  to the extent  within its
control,  permit the sale,  disposition or  substitution  of any of the Mortgage
Loans  (except in a  disposition  pursuant  to (i) the  foreclosure,  default or
imminent  default of a Mortgage  Loan,  (ii) the bankruptcy or insolvency of any
REMIC Pool, (iii) the termination of any REMIC Pool in a "qualified liquidation"
as  defined  in  Section  860F(a)(4)  of  the  Code,  or  (iv) a  repurchase  or
substitution  by any  Seller,  any  Additional  Warranting  Party  or the  Conti
Guarantor as contemplated by Article II hereof),  nor acquire any assets for the
Trust,  except as  provided  in Article  II  hereof,  nor sell or dispose of any
investments  in the  Collection  Account or  Distribution  Account for gain, nor
accept any  contributions  to any REMIC  Pool  (other  than a cash  contribution
during the 3-month period beginning on the Startup Day),  unless it has received
an Opinion of Counsel (at the expense of the Person  requesting  such action) to
the effect that such sale, disposition, acquisition, substitution, or acceptance
will not (a) affect  adversely the status of any REMIC Pool as a REMIC or of the
REMIC I Regular  Interests,  the  REMIC II  Regular  Interests  or the REMIC III
Regular Certificates,  as the case may be, as the regular interests therein, (b)
affect the distribution of interest or principal on the Certificates, (c) result
in the  encumbrance  of the assets  transferred  or  assigned  to any REMIC Pool
(except  pursuant to the  provisions  of this  Agreement) or (d) cause any REMIC
Pool  to be  subject  to a  tax  on  "prohibited  transactions"  or  "prohibited
contributions" or other tax pursuant to the REMIC Provisions.

     Section  12.3  Liability  with  Respect to Certain  Taxes and Loss of REMIC
Status. In the event that any REMIC Pool fails to qualify as a REMIC,  loses its
status  as a REMIC,  or  incurs  state or local  taxes,  or tax as a result of a
prohibited transaction or prohibited  contribution subject to taxation under the
REMIC  Provisions due to the negligent  performance by the Trustee of its duties
and obligations set forth herein, the Trustee shall be liable to the REMIC


                                     -169-
<PAGE>


Pools and the  Holders  of the  Residual  Certificates  for any and all  losses,
claims,  damages,   liabilities  or  expenses  ("Losses")  resulting  from  such
negligence and relating to the Residual  Certificates;  provided,  however, that
the Trustee shall not be liable pursuant to this Section 12.3 to the extent that
any such  Losses  are  attributable  to the  action or  inaction  of the  Master
Servicer,  the Special  Servicer,  the Depositor or the Holders of such Residual
Certificates  or to the extent that any such  Losses  result from any actions or
failure  to  act  based  upon   reliance  on  an  Opinion  of  Counsel  or  from
misinformation  provided  by the Master  Servicer,  the  Special  Servicer,  the
Depositor or such Holders of the Residual  Certificates on which the Trustee has
relied.  The  foregoing  shall not be deemed to limit or restrict the rights and
remedies of the Trust or the  Certificateholders  under any other  provision  of
this Agreement or now or hereafter  otherwise  existing at law or in equity. The
Trustee shall be entitled to intervene in any litigation in connection  with the
foregoing and to maintain control over its defense.


                                  ARTICLE XIII

                            MISCELLANEOUS PROVISIONS

     Section 13.1 Binding Nature of Agreement.  This Agreement  shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and permitted assigns.

     Section 13.2 Entire Agreement. This Agreement contains the entire agreement
and understanding  between the parties hereto with respect to the subject matter
hereof, and supersedes all prior and contemporaneous agreements, understandings,
inducements and conditions,  express or implied,  oral or written, of any nature
whatsoever  with respect to the subject matter hereof.  The express terms hereof
control  and  supersede  any  course  of  performance  or  usage  of  the  trade
inconsistent with any of the terms hereof.

     Section 13.3 Amendment.

     (a) This Agreement may be amended from time to time by the parties  hereto,
without  notice  to or  the  consent  of any of the  Holders,  (i) to  cure  any
ambiguity,  (ii) to cause the  provisions  herein to conform to or be consistent
with or in furtherance of the statements made with respect to the  Certificates,
the Trust or this Agreement in the Prospectus or the  Memorandum,  or to correct
or supplement  any  provision  herein which may be  inconsistent  with any other
provisions  herein,  (iii) to amend any provision hereof to the extent necessary
or  desirable  to  maintain  the  status of each  REMIC  Pool as a REMIC for the
purposes of federal income tax law (or comparable provisions of state income tax
law),  (iv) to make any other  provisions  with  respect to matters or questions
arising  under or with  respect  to this  Agreement  not  inconsistent  with the
provisions  hereof,  or (v) to modify,  add to or eliminate  the  provisions  of
Article III  relating to transfers of Residual  Certificates  as provided  under
such Article;  provided that (i) no such amendment  shall  adversely  affect the
status of any REMIC Pool as a REMIC and (ii) no such amendment effected pursuant
to clause (i), (ii) or (iv) of the preceding  sentence shall adversely affect in
any material respect the interests of any Holder not consenting  thereto.  Prior
to entering into any amendment  without the consent of Holders  pursuant to this
paragraph, the Trustee may


                                     -170-
<PAGE>


require (at the expense of the party  requesting such amendment,  except that if
the Trustee  requests such amendment,  such amendment shall be at the expense of
the Depositor,  if the Depositor consents) a Nondisqualification  Opinion and an
Opinion of Counsel to the effect that such  amendment  is  permitted  under this
paragraph.  The  placement of an  "original  issue  discount"  legend on, or any
change required to correct any such legend  previously  placed on, a Certificate
shall not be deemed an amendment to this Agreement.

     (b) This  Agreement  may also be amended  from time to time by the  parties
hereto with the consent of the Holders of Certificates entitled to not less than
51% of the Voting Rights  allocated to all Classes  affected by such  amendment,
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating  any of the  provisions  of this  Agreement  or of  modifying in any
manner the rights of the  Holders  or the  rights and  obligations  of any party
hereto;  provided that no such amendment may (i) reduce in any manner the amount
of,  or  delay  the  timing  of the  distributions  required  to be  made on any
Certificate  without  the  consent  of the  Holder  of  such  Certificate,  (ii)
adversely  affect in any  material  respect the  interests of the Holders of any
Class of  Certificates  in a manner other than as  described in the  immediately
preceding  clause (i), without the consent of all the Holders of Certificates of
such Class,  or (iii) modify the  provisions of this Section  13.3,  without the
consent of all the Holders of Certificates. Prior to entering into any amendment
pursuant to this paragraph, the Trustee may require (at the expense of the party
requesting  the  amendment)  a  Nondisqualification  Opinion  and an  Opinion of
Counsel to the effect that such amendment is permitted under this paragraph.

     (c) Promptly after the execution of any such  amendment,  the Trustee shall
furnish  written  notification of the substance of such amendment to each Holder
and the Rating Agencies.

     (d) It shall not be necessary for the consent of Holders under this Section
13.3 to approve the particular form of any proposed  amendment,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The manner of
obtaining  such consents and of evidencing  the  authorization  of the execution
thereof  by Holders  shall be in the  affirmative  and in  writing  and shall be
subject to such reasonable regulations as the Trustee may prescribe.

     (e) Notwithstanding any other provision of this Agreement,  for purposes of
the  giving  or  withholding   of  consents   pursuant  to  this  Section  13.3,
Certificates  registered in the name of the Depositor,  the Master Servicer, the
Special Servicer or any of their respective  Affiliates shall be entitled to the
same Voting Rights with respect to matters  described above as they would if any
other Person held such Certificates.

     Section  13.4  GOVERNING  LAW.  THIS  AGREEMENT  SHALL BE  GOVERNED  BY AND
CONSTRUED  IN  ACCORDANCE  WITH  THE  LAWS OF THE  STATE  OF NEW  YORK,  AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS (WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED
IN THE STATE OF NEW YORK,  OTHER THAN THE PRINCIPLES SET FORTH IN SECTION 5-1401
OF THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW YORK).


                                     -171-
<PAGE>


     Section 13.5 Notices.  All demands,  notices and  communications  hereunder
shall be in writing and shall be deemed to have been duly given when received by
(a) in the case of the Depositor,  Morgan Stanley Capital I Inc., 1585 Broadway,
New York, New York 10036,  Attention:  Russell  Rahbany;  (b) in the case of the
Trustee and the Fiscal Agent, at the Corporate Trust Office;  or (c) in the case
of the Master  Servicer  and the  Special  Servicer,  GMAC  Commercial  Mortgage
Corporation, 650 Dresher Road, Horsham, Pennsylvania 19044, Attention: Servicing
Manager,  and GMAC Commercial Mortgage  Corporation,  550 California Street, San
Francisco,  California 94104, Attention:  Servicing Manager (with a copy to GMAC
Mortgage Corporation,  100 Witmer Road, Horsham,  Pennsylvania 19044, Attention:
General Counsel); or as to each party hereto such other address as may hereafter
be furnished by such party to the other  parties  hereto in writing.  Any notice
required  or  permitted  to be given to a Holder  shall be mailed by first class
mail, postage prepaid, at the address of such Holder as shown in the Certificate
Register.  Any notice so mailed  within the time  prescribed  in this  Agreement
shall be  conclusively  presumed  to have been duly  given,  whether  or not the
Holder receives such notice.

     Section  13.6  Severability  of  Provisions.  If  any  one or  more  of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

     Section 13.7 Indulgences;  No Waivers. Neither the failure nor any delay on
the part of a party to exercise any right, remedy, power or privilege under this
Agreement  shall  operate as a waiver  thereof,  nor shall any single or partial
exercise of any right,  remedy, power or privilege preclude any other or further
exercise of the same or of any other  right,  remedy,  power or  privilege,  nor
shall any waiver of any right,  remedy,  power or privilege  with respect to any
occurrence  be construed as a waiver of such right,  remedy,  power or privilege
with respect to any other occurrence.  No waiver shall be effective unless it is
in writing and is signed by the party asserted to have granted such waiver.

     Section 13.8 Headings Not to Affect Interpretation.  The headings contained
in this Agreement are for  convenience of reference  only, and shall not be used
in the interpretation hereof.

     Section 13.9  Benefits of  Agreement.  Nothing in this  Agreement or in the
Certificates,  express  or  implied,  shall give to any  Person,  other than the
parties to this Agreement and their successors  hereunder and the Holders of the
Certificates,  any benefit or any legal or  equitable  right,  power,  remedy or
claim under this Agreement.

     Section 13.10 Special Notices to the Rating Agencies.

     (a) The Trustee  (or,  in the case of the items in clauses  (vi) and (vii),
the  successor  trustee)  shall give prompt  notice to the Rating  Agencies and,
except in the case of clause (viii),  the Operating Adviser of the occurrence of
any of the following events of which it has


                                     -172-
<PAGE>


notice:

          (i) any amendment to this Agreement pursuant to Section 13.3 hereof;

          (ii) any  repurchase or  replacement of any Mortgage Loan by a Seller,
     an Additional Warranting Party or the Conti Guarantor;

          (iii) waiver of a due-on-sale or due-on-encumbrance clause as provided
     in Section 8.6;

          (iv) any resignation of the Master  Servicer,  the Special Servicer or
     the Fiscal Agent pursuant to this Agreement;

          (v) the  appointment  of any  successor  to the Master  Servicer,  the
     Special Servicer or the Fiscal Agent pursuant to this Agreement;

          (vi) the  resignation  or removal of the  Trustee  pursuant to Section
     7.6;

          (vii) the appointment of a successor trustee pursuant to Section 7.7;

          (viii) the election,  resignation  or removal of an Operating  Adviser
     pursuant to Section 8.32; or

          (ix) termination of the Trust pursuant to Article X hereof.

     (b) All  notices to the  Rating  Agencies  shall be in writing  and sent by
first class mail, telecopy or overnight courier, as follows:

               If to DCR, to:

               Duff & Phelps Credit Rating Co.
               55 East Monroe Street
               Chicago, Illinois  60603
               Attention:  Structured Finance-Commercial Real Estate Monitoring
               Telecopy:  (312) 263-2852

               If to Moody's, to:

               Moody's Investor Service
               99  Church Street
               New York, New York 10007
               Attention:  Commercial Mortgage Surveillance
               Telecopy:  (212) 553-1350


                                     -173-
<PAGE>


          If to any other Rating Agency, at such address as shall be provided in
     writing to the Depositor by such Rating Agency.

     (c) The Master Servicer and the Special  Servicer shall each deliver to the
Trustee, and the Trustee shall deliver to the Rating Agencies and the Depositor,
copies of all reports  prepared by the Master Servicer or Special  Servicer,  as
the case may be, pursuant to this Agreement and required to be delivered to each
other,  the  Trustee  or  the   Certificateholders,   together  with  any  other
information as reasonably requested by the Rating Agencies and the Depositor.

     (d) Any notice or other document  required to be delivered or mailed by the
Depositor,  the Master  Servicer,  the Special  Servicer or the Trustee shall be
given by such  parties,  respectively,  on a best  efforts  basis  and only as a
matter of courtesy and  accommodation to the Rating  Agencies,  unless otherwise
specifically  required  herein,  and such parties,  respectively,  shall have no
liability  for  failure to deliver  any such  notice or  document  to the Rating
Agencies.

     Section 13.11  Counterparts.  This Agreement may be executed in one or more
counterparts,  each of which shall be deemed to be an original, and all of which
together shall constitute one and the same instrument.

     Section 13.12 Intention of Parties.

     (a) It is the express  intent of the parties  hereto that the conveyance of
the Mortgage Loans and related  property to the Trustee,  for the benefit of the
Certificateholders,  by the  Depositor  as  provided  in Section  2.1 be, and be
construed as, an absolute sale of the Mortgage  Loans and related  property.  It
is,  further,  not the intention of the parties that such conveyance be deemed a
pledge of the  Mortgage  Loans and  related  property  by the  Depositor  to the
Trustee to secure a debt or other obligation of the Depositor.  However,  in the
event that,  notwithstanding the intent of the parties,  such conveyance is held
not to be an absolute sale of the Mortgage Loans or any related property, or the
Mortgage  Loans or any related  property is for any other  reason held to be the
property of the Depositor, then:

          (i) This Agreement shall be deemed to be a security agreement.

          (ii) The conveyance  provided for in Section 2.1 shall be deemed to be
     a  grant  by  the  Depositor  to  the  Trustee,  for  the  benefit  of  the
     Certificateholders, of a security interest in all of the Depositor's right,
     title, and interest, whether now owned or hereafter acquired, in and to:

               (A) All accounts,  contract rights, general intangibles,  chattel
          paper, instruments,  documents, money, deposit accounts,  certificates
          of  deposit,   goods,  letters  of  credit,   advices  of  credit  and
          uncertificated  securities  consisting of, arising from or relating to
          any of the  property  described  in  clauses  (1)-(4)  below:  (1) the
          Mortgage Loans (including, without limitation, the Mortgage Notes, the
          related Mortgages,  the related security  agreements,  and the related
          title, hazard and other insurance policies) identified on the Mortgage
          Loan Schedule, including all


                                     -174-
<PAGE>


          Replacement  Mortgage  Loans,  together  with all  payments  and other
          collections  with respect  thereto  after the Cut-off Date (other than
          Monthly  Payments  of  principal  and  interest  due on or before  the
          Cut-off Date) the related Mortgage Files; (2) the Distribution Account
          and the Collection Account,  including,  without limitation, all funds
          and  investments  therein and all income from the  investment of funds
          therein (including any accrued discount realized on liquidation of any
          investment purchased at a discount); (3) the REMIC I Regular Interests
          and the REMIC II Regular Interests; and (4) the Mortgage Loan Purchase
          Agreements;

               (B) All accounts,  contract rights, general intangibles,  chattel
          paper, instruments,  documents, money, deposit accounts,  certificates
          of   deposit,   goods,   letters   of   credit,   advices  of  credit,
          uncertificated  securities, and other rights arising from or by virtue
          of the  disposition  of, or collections  with respect to, or insurance
          proceeds payable with respect to, or claims against other Persons with
          respect to, all or any part of the collateral  described in clause (A)
          above (including any accrued  discount  realized on liquidation of any
          investment purchased at a discount); and

               (C) All cash and non-cash proceeds of the collateral described in
          clauses (A) and (B) above.

          (iii)  The  possession  by the  Trustee  of the  Mortgage  Notes,  the
     Mortgages  and such other  goods,  letters  of  credit,  advices of credit,
     instruments,  money,  documents,  chattel paper or certificated  securities
     shall be deemed to be "possession by the secured party," or possession by a
     purchaser or a person  designated by him or her, for purposes of perfecting
     the security interest  pursuant to the Uniform  Commercial Code (including,
     without limitation,  Sections 9-305, 8-313 or 8-321 thereof) as in force in
     each relevant jurisdiction.

          (iv)   Notifications   to   Persons   holding   such   property,   and
     acknowledgments,  receipts  or  confirmations  from  Persons  holding  such
     property,  shall be deemed  to be  notifications  to,  or  acknowledgments,
     receipts or confirmations from, financial intermediaries, bailees or agents
     (as  applicable) of the Trustee for the purpose of perfecting such security
     interest under applicable law.

     (b) The Depositor and, at the  Depositor's  direction,  the Master Servicer
and the Trustee, shall, to the extent consistent with this Agreement,  take such
reasonable  actions as may be necessary to ensure that, if this  Agreement  were
deemed to create a security  interest  in the  property  described  above,  such
security  interest would be deemed to be a perfected  security interest of first
priority under applicable law and will be maintained as such throughout the term
of the  Agreement.  The Master  Servicer  shall file,  at the  direction  of the
Depositor,  all filings  necessary to maintain the effectiveness of any original
filings necessary under the Uniform Commercial Code as in effect in any relevant
jurisdiction  to perfect  the  Trustee's  security  interest  in such  property,
including, without limitation,  continuation statements. In connection herewith,
the Trustee  shall have all of the rights and  remedies  of a secured  party and
creditor under the


                                     -175-
<PAGE>


Uniform Commercial Code as in force in the relevant jurisdiction.

     (c) The Depositor shall not take any action  inconsistent  with the Trust's
ownership of the Mortgage Loans.

     Section  13.13  Recordation  of  Agreement.  This  Agreement  is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office  or  elsewhere.  Such  recordation,  if any,  shall be
effected by the Master  Servicer at the expense of the Trust  payable out of the
Collection  Account,  but only upon  direction of the Trustee  accompanied by an
Opinion of Counsel  (the cost of which  shall be payable  out of the  Collection
Account) to the effect that such recordation materially and beneficially affects
the interests of the Certificateholders of the Trust.


                                     -176-
<PAGE>


     IN WITNESS WHEREOF, the parties hereto have caused their names to be signed
hereto by their respective  officers thereunto duly authorized as of the day and
year first above written.

                                        MORGAN STANLEY CAPITAL I INC.,
                                        as Depositor


                                        By: /s/ Russell A. Rahbany
                                            --------------------------
                                            Name:  Russell A. Rahbany
                                            Title: Vice President


                                        GMAC COMMERCIAL MORTGAGE
                                        CORPORATION, as Master Servicer and
                                        Special Servicer


                                        By: /s/ Elisa George
                                            --------------------------
                                            Name:  Elisa George
                                            Title: Vice President


                                        LASALLE NATIONAL BANK,
                                        as Trustee


                                        By: /s/ Russell M. Goldenberg
                                            --------------------------
                                            Name:  Russell M. Goldenberg
                                            Title: Senior Vice President




                                        ABN AMRO BANK N.V., as Fiscal Agent


                                        By: /s/ Mary C. Casey
                                            --------------------------
                                            Name:  Mary C. Casey
                                            Title: Vice President


                                        By: /s/ Robert C. Smolka
                                            --------------------------
                                            Name:  Robert C. Smolka
                                            Title: Group Vice President


                                     -177-
<PAGE>


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

     On this ___th day of March,  1997,  before  me, a notary  public in and for
said State,  personally appeared Russell A. Rahbany,  personally known to me (or
proved  to me on the  basis  of  satisfactory  evidence)  to be the  person  who
executed the within  instrument as  _______________________  on behalf of Morgan
Stanley Capital I Inc., and  acknowledged to me that such  corporation  executed
the within  instrument  pursuant to its by-laws or a resolution  of its Board of
Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                                       _________________________
                                                            Notary Public


                                     -178-
<PAGE>


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

     On this ___th day of March,  1997,  before  me, a notary  public in and for
said State, personally appeared ____________________, personally known to me (or
proved  to me on the  basis  of  satisfactory  evidence)  to be the  person  who
executed the within instrument as  _________________ of GMAC Commercial Mortgage
Corporation,  and acknowledged to me that such  corporation  executed the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                       _________________________
                                                            Notary Public



                                     -179-
<PAGE>


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

     On this ___th day of March,  1997,  before  me, a notary  public in and for
said State, personally appeared ____________________, personally known to me (or
proved  to me on the  basis  of  satisfactory  evidence)  to be the  person  who
executed  the  within  instrument  as  ___________________  on behalf of LaSalle
National  Bank,  and  acknowledged  to me that such  nationally  chartered  bank
executed the within  instrument  pursuant to its by-laws or a resolution  of its
Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                       _________________________
                                                            Notary Public


                                     -180-
<PAGE>


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

     On this ___th day of March,  1997,  before  me, a notary  public in and for
said State, personally appeared ___________________,  personally known to me (or
proved to me on the basis of satisfactory evidence) to be one of the persons who
executed the within  instrument as  _____________________  on behalf of ABN AMRO
Bank N.V., and  acknowledged  to me that such banking  corporation  executed the
within  instrument  pursuant  to its  by-laws  or a  resolution  of its Board of
Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                      _________________________
                                                            Notary Public


                                     -181-
<PAGE>


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

     On this ___th day of March,  1997,  before  me, a notary  public in and for
said State, personally appeared  __________________,  personally known to me (or
proved to me on the basis of satisfactory evidence) to be one of the persons who
executed the within instrument as  __________________ on behalf of ABN AMRO Bank
N.V., and acknowledged to me that such banking  corporation  executed the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                       _________________________
                                                            Notary Public


                                     -182-
<PAGE>

                                   EXHIBIT A-1

                         FORM OF CLASS A-1A CERTIFICATE

                         CLASS A-1A COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this Variable
6.8500% per annum                                    Class A-1A Certificate as of the
                                                     Issue Date: $__________

Date of Pooling and Servicing                        Class Principal Balance of all the Class
Agreement: March 1, 1997                             A-1A Certificates as of the Issue Date:
                                                     $61,700,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                        Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                         CUSIP No.:  61745M AE 3
Certificate No. A-1A-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.



<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION,  FOLLOWING THE
DATE ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS B, CLASS
C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS J  CERTIFICATES  OF THE
SAME  SERIES IS  REDUCED  TO ZERO,  THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED IN CONNECTION  WITH LOSSES ON THE MORTGAGE LOANS AND
CERTAIN  UNANTICIPATED  EXPENSES.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE
PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Class  A-1A
Certificate  (obtained  by  dividing  the  principal  balance of this Class A-1A
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance of all the Class A-1A  Certificates  (their "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced  by all the Class  A-1A  Certificates,  in the  Trust  Fund
created pursuant to a Pooling and Servicing Agreement,  dated as specified above
(the  "Agreement"),  between 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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class A-1A Certificates on the applicable

                                      A-1-2

<PAGE>



Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any Class  A-1A  Certificate  will be made by the  Trustee by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
on or prior to the Record Date for such distribution  (which wiring instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) or  otherwise  by check  mailed to the  address  of such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any  possible  future  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously  allocated to this  Certificate) will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender  of this  Certificate  at the  offices  of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized Loss or Expense Loss previously  allocated to this  Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appeared in the  Certificate  Register or to any such other address
of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class A-1A  Certificates  are issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-1A  Certificates  are  exchangeable  for new Class A-1A  Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written instrument of transfer in the form satisfactory to the Certificate

                                      A-1-3

<PAGE>



Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon one or more new Class A-1A  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  A-1A  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class A-1A Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.

                                      A-1-4

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee


                                            By:_________________________________
                                                     Authorized Officer



                                      A-1-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  A-1A   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar



                                            By:_________________________________
                                                     Authorized Officer



                                      A-1-6

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:___________

                                          --------------------------------------
                                          Signature by or on behalf of Assignor


                                          --------------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in immediately available funds,  to_________________________________________ for
the account of_____________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
_______________) and all applicable statements  and notices should be  mailed to
_______________________________________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ________________, as its agent.


                                      A-1-7

<PAGE>



                                   EXHIBIT A-2

                         FORM OF CLASS A-1B CERTIFICATE

                         CLASS A-1B COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C> 
Pass-Through Rate:                                   Certificate Principal Balance of this Variable
7.4600% per annum                                    Class A-1B Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class
Agreement: March 1, 1997                             A-1B Certificates as of the Issue Date:
                                                     $193,000,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AF 0
Certificate No. A-1B-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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

                                      A-2-1

<PAGE>



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 MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION,  FOLLOWING THE
DATE ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS B, CLASS
C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS J  CERTIFICATES  OF THE
SAME  SERIES IS  REDUCED  TO ZERO,  THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED IN CONNECTION  WITH LOSSES ON THE MORTGAGE LOANS AND
CERTAIN  UNANTICIPATED  EXPENSES.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE
PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Class  A-1B
Certificate  (obtained  by  dividing  the  principal  balance of this Class A-1B
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance of all the Class A-1B  Certificates  (their "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced  by all the Class  A-1B  Certificates,  in the  Trust  Fund
created pursuant to a Pooling and Servicing Agreement,  dated as specified above
(the  "Agreement"),  between 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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business

                                      A-2-2

<PAGE>



Day of the  month  immediately  preceding  the month of such  distribution  (the
"Record  Date"),  in an amount equal to the product of the  Percentage  Interest
evidenced by this  Certificate  and the amount required to be distributed to the
Holders of the Class  A-1B  Certificates  on the  applicable  Distribution  Date
pursuant to the  Agreement.  All  distributions  made under the Agreement on any
Class  A-1B  Certificate  will be  made  by the  Trustee  by  wire  transfer  in
immediately  available funds to the account of the Person entitled  thereto at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder shall have provided the Trustee with wiring instructions on or
prior to the Record Date for such distribution (which wiring instructions may be
in the form of a standing order  applicable to all subsequent  distributions  as
well) or  otherwise  by check  mailed to the  address of such  Certificateholder
appearing in the  Certificate  Register.  Notwithstanding  the above,  the final
distribution  on this  Certificate  (determined  without  regard to any possible
future  reimbursement of any Realized Loss or Expense Loss previously  allocated
to this  Certificate)  will be made  after  due  notice  by the  Trustee  of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate at the offices of the Certificate Registrar appointed as provided in
the  Agreement or such other  location as may be specified in such notice.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate  in  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously allocated to this Certificate,  which reimbursement is to occur after
the date on  which  this  Certificate  is  surrendered  as  contemplated  by the
preceding  sentence,  will be made by check  mailed to the address of the Holder
that  surrenders  this   Certificate  as  such  address  last  appeared  in  the
Certificate  Register  or to any such  other  address  of which the  Trustee  is
subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class A-1B  Certificates  are issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-1B  Certificates  are  exchangeable  for new Class A-1B  Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this

                                      A-2-3

<PAGE>



Certificate  for  registration  of transfer  at the  offices of the  Certificate
Registrar,  duly endorsed by, or accompanied by a written instrument of transfer
in the form  satisfactory  to the  Certificate  Registrar  duly executed by, the
Holder hereof or his attorney duly  authorized in writing,  and thereupon one or
more new Class A-1B Certificates in authorized denominations evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  A-1B  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class A-1B Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such Holder and upon all future

                                      A-2-4

<PAGE>



Holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Agreement also permits the amendment
thereof, in certain circumstances, including any amendment necessary to maintain
the status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of
the Holders of any of the Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee



                                            By:_________________________________
                                                      Authorized Officer



                                      A-2-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  A-1B   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar



                                            By:_________________________________
                                                      Authorized Officer


                                      A-2-6

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

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

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

- --------------------------------------------------------------------------------
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:


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

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

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

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                      A-2-7

<PAGE>



                                   EXHIBIT A-3

                         FORM OF CLASS A-1C CERTIFICATE

                         CLASS A-1C COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this Variable
7.6300% per annum                                    Class A-1C Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class
Agreement: March 1, 1997                             A-1C Certificates as of the Issue Date:
                                                     $139,496,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                       Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                        CUSIP No.:  61745M AG 8
Certificate No. A-1C-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-3-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION,  FOLLOWING THE
DATE ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS B, CLASS
C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS J  CERTIFICATES  OF THE
SAME  SERIES IS  REDUCED  TO ZERO,  THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED IN CONNECTION  WITH LOSSES ON THE MORTGAGE LOANS AND
CERTAIN  UNANTICIPATED  EXPENSES.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE
PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Class  A-1C
Certificate  (obtained  by  dividing  the  principal  balance of this Class A-1C
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance of all the Class A-1C  Certificates  (their "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced  by all the Class  A-1C  Certificates,  in the  Trust  Fund
created pursuant to a Pooling and Servicing Agreement,  dated as specified above
(the  "Agreement"),  between 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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class A-1C Certificates on the applicable


                                      A-3-2

<PAGE>



Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any Class  A-1C  Certificate  will be made by the  Trustee by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
on or prior to the Record Date for such distribution  (which wiring instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) or  otherwise  by check  mailed to the  address  of such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any  possible  future  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously  allocated to this  Certificate) will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender  of this  Certificate  at the  offices  of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized Loss or Expense Loss previously  allocated to this  Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appeared in the  Certificate  Register or to any such other address
of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class A-1C  Certificates  are issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-1C  Certificates  are  exchangeable  for new Class A-1C  Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written instrument of transfer in the form satisfactory to the Certificate


                                      A-3-3

<PAGE>



Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon one or more new Class A-1C  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  A-1C  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class A-1C Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.


                                      A-3-4

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee



                                            By:_________________________________
                                                      Authorized Officer




                                      A-3-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  A-1C   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer




                                      A-3-6

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                      A-3-7

<PAGE>



                                   EXHIBIT A-4

                          FORM OF CLASS A-2 CERTIFICATE

                          CLASS A-2 COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:  Variable                         Certificate Principal Balance of this Variable
                                                     Class A-2 Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class
Agreement: March 1, 1997                             A-2 Certificates as of the Issue Date:
                                                     $38,248,484

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AH 6
Certificate No. A-2-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-4-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION,  FOLLOWING THE
DATE ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS B, CLASS
C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS J  CERTIFICATES  OF THE
SAME  SERIES IS  REDUCED  TO ZERO,  THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED IN CONNECTION  WITH LOSSES ON THE MORTGAGE LOANS AND
CERTAIN  UNANTICIPATED  EXPENSES.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE
PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by  this  Class  A-2
Certificate  (obtained  by  dividing  the  principal  balance  of this Class A-2
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance of all the Class A-2  Certificates  (their  "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest, evidenced by all the Class A-2 Certificates, in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  between  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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class A-2 Certificates on the applicable

                                      A-4-2

<PAGE>



Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class A-2  Certificate  will be made by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
on or prior to the Record Date for such distribution  (which wiring instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) or  otherwise  by check  mailed to the  address  of such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any  possible  future  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously  allocated to this  Certificate) will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender  of this  Certificate  at the  offices  of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized Loss or Expense Loss previously  allocated to this  Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appeared in the  Certificate  Register or to any such other address
of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class A-2  Certificates  are  issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-2  Certificates  are  exchangeable  for new Class  A-2  Certificates  in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing, and

                                      A-4-3

<PAGE>



thereupon one or more new Class A-2  Certificates  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class A-2 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
A-2 Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any

                                      A-4-4

<PAGE>



amendment  necessary to maintain the status of REMIC I, REMIC II or REMIC III as
a REMIC, without the consent of the Holders of any of the Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                      A-4-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class   A-2   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Trustee

                                            By:_________________________________
                                                      Authorized Officer




                                      A-4-6

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________


Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                      A-4-7

<PAGE>



                                   EXHIBIT A-5

                           FORM OF CLASS B CERTIFICATE

                           CLASS B COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
7.6900% per annum                                    Class B Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class B
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $51,252,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                     Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                      CUSIP No.:  61745M AL 7
Certificate No. B-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-5-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1 AND CLASS IO-2  CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE
EXTENT PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS  A-1A,  CLASS  A-1B,  CLASS  A-1C AND CLASS A-2  CERTIFICATES  OF THE SAME
SERIES.  IN  ADDITION,  FOLLOWING  THE DATE ON WHICH THE  AGGREGATE  CERTIFICATE
PRINCIPAL  BALANCE  OF THE CLASS C,  CLASS D, CLASS E, CLASS F, CLASS G, CLASS H
AND CLASS J CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  B
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class B
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class B  Certificates  (their  "Class
Principal

                                      A-5-2

<PAGE>



Balance") as of the Issue Date) in that certain beneficial  ownership  interest,
evidenced by all the Class B Certificates, in the Trust Fund created pursuant to
a Pooling and Servicing  Agreement,  dated as specified above (the "Agreement"),
between 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, the capitalized terms used herein have the respective  meanings assigned
in the Agreement.  This Certificate is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class  B  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement. All distributions made under the Agreement on any Class B Certificate
will be made by the Trustee by wire transfer in immediately  available  funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the  Trustee  with wiring  instructions  on or prior to the Record Date for such
distribution  (which wiring  instructions may be in the form of a standing order
applicable to all subsequent distributions as well) or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Expense  Loss  previously  allocated to this  Certificate)  will be made
after due notice by the Trustee of the  pendency of such  distribution  and only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided

                                      A-5-3

<PAGE>



in the Agreement,  withdrawals from the Collection  Account and the Distribution
Account may be made from time to time for purposes  other than,  and, in certain
cases, prior to,  distributions to  Certificateholders,  such purposes including
the reimbursement of advances made, or certain expenses  incurred,  with respect
to the Mortgage Loans and the payment of interest on such advances and expenses.

     The Class B  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class B Certificates are exchangeable for new Class B Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon  one or more new  Class B  Certificates  in  authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

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

                                      A-5-4

<PAGE>



holding of such  Certificate  or interest  therein by such person is exempt from
the prohibited  transaction  provisions of Section 406 of ERISA and Section 4975
of the Code under Section I and II of  Prohibited  Transaction  Class  Exemption
95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class B Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.

                                      A-5-5

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                      A-5-6

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class B Certificates referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer




                                      A-5-7

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

                  I  (we)  further  direct  the  issuance  of a  new  Commercial
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named  assignee  and  delivery of such  Commercial  Mortgage  Pass-Through
Certificate to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________


                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in immediately available funds, to _____________________________________ for the
account of ________________________________________________________________ .

     Distributions   made  by  check   (such   check  to  be  made   payable  to
___________________________) and all applicable statements and notices should be
mailed to _____________________________________________________________________

     This  information  is  provided  by   ______________________________,   the
assignee named above, or _______________________________________________, as its
agent.

                                      A-5-8

<PAGE>



                                   EXHIBIT A-6

                           FORM OF CLASS C CERTIFICATE

                           CLASS C COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
7.7900% per annum                                    Class C Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class C
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $38,439,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                     Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                      CUSIP No.:  61745M AM 5
Certificate No. C-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-6-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1, CLASS IO-2 AND CLASS B CERTIFICATES OF THE SAME SERIES,  AS AND
TO THE EXTENT  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B,  CLASS A-1C,  CLASS A-2 AND CLASS B CERTIFICATES OF THE
SAME SERIES. IN ADDITION,  FOLLOWING THE DATE ON WHICH THE AGGREGATE CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS J
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  C
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class C
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class C  Certificates  (their  "Class
Principal

                                      A-6-2

<PAGE>



Balance") as of the Issue Date) in that certain beneficial  ownership  interest,
evidenced by all the Class C Certificates, in the Trust Fund created pursuant to
a Pooling and Servicing  Agreement,  dated as specified above (the "Agreement"),
between 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, the capitalized terms used herein have the respective  meanings assigned
in the Agreement.  This Certificate is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class  C  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement. All distributions made under the Agreement on any Class C Certificate
will be made by the Trustee by wire transfer in immediately  available  funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the  Trustee  with wiring  instructions  on or prior to the Record Date for such
distribution  (which wiring  instructions may be in the form of a standing order
applicable to all subsequent distributions as well) or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Expense  Loss  previously  allocated to this  Certificate)  will be made
after due notice by the Trustee of the  pendency of such  distribution  and only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided

                                      A-6-3

<PAGE>



in the Agreement,  withdrawals from the Collection  Account and the Distribution
Account may be made from time to time for purposes  other than,  and, in certain
cases, prior to,  distributions to  Certificateholders,  such purposes including
the reimbursement of advances made, or certain expenses  incurred,  with respect
to the Mortgage Loans and the payment of interest on such advances and expenses.

     The Class C  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class C Certificates are exchangeable for new Class C Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon  one or more new  Class C  Certificates  in  authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

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

                                      A-6-4

<PAGE>



holding of such  Certificate  or interest  therein by such person is exempt from
the prohibited  transaction  provisions of Section 406 of ERISA and Section 4975
of the Code under Section I and II of  Prohibited  Transaction  Class  Exemption
95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class C Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
C Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.

                                      A-6-5

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                      A-6-6

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class C Certificates referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                             as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer



                                      A-6-7

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

                  I  (we)  further  direct  the  issuance  of a  new  Commercial
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named  assignee  and  delivery of such  Commercial  Mortgage  Pass-Through
Certificate to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________


                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in immediately available funds, to ________________________________________  for
the account of _____________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________________)  and all applicable  statements and notices should
be mailed to__________________________________________________________.

     This  information  is  provided by  _________________________________,  the
assignee named above, or ______________________________________________,  as its
agent.

                                      A-6-8

<PAGE>



                                   EXHIBIT A-7

                           FORM OF CLASS D CERTIFICATE

                           CLASS D COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C> 
Pass-Through Rate:                                   Certificate Principal Balance of this Variable
7.8500% per annum                                    Class D Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class D
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $35,236,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                     Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                      CUSIP No.:  61745M AN 3
Certificate No. D-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-7-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2,  CLASS  IO-1,  CLASS  IO-2,  CLASS B AND CLASS C  CERTIFICATES  OF THE SAME
SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B, CLASS A-1C, CLASS A-2, CLASS B AND CLASS C CERTIFICATES
OF THE SAME  SERIES.  IN  ADDITION,  FOLLOWING  THE DATE ON WHICH THE  AGGREGATE
CERTIFICATE  PRINCIPAL  BALANCE  OF THE CLASS E,  CLASS F,  CLASS G, CLASS H AND
CLASS J  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  D
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class D
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class D  Certificates  (their  "Class
Principal

                                      A-7-2

<PAGE>



Balance") as of the Issue Date) in that certain beneficial  ownership  interest,
evidenced by all the Class D Certificates, in the Trust Fund created pursuant to
a Pooling and Servicing  Agreement,  dated as specified above (the "Agreement"),
between 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, the capitalized terms used herein have the respective  meanings assigned
in the Agreement.  This Certificate is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class  D  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement. All distributions made under the Agreement on any Class D Certificate
will be made by the Trustee by wire transfer in immediately  available  funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the  Trustee  with wiring  instructions  on or prior to the Record Date for such
distribution  (which wiring  instructions may be in the form of a standing order
applicable to all subsequent distributions as well) or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Expense  Loss  previously  allocated to this  Certificate)  will be made
after due notice by the Trustee of the  pendency of such  distribution  and only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided

                                      A-7-3

<PAGE>



in the Agreement,  withdrawals from the Collection  Account and the Distribution
Account may be made from time to time for purposes  other than,  and, in certain
cases, prior to,  distributions to  Certificateholders,  such purposes including
the reimbursement of advances made, or certain expenses  incurred,  with respect
to the Mortgage Loans and the payment of interest on such advances and expenses.

     The Class D  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class D Certificates are exchangeable for new Class D Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon  one or more new  Class D  Certificates  in  authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

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

                                      A-7-4

<PAGE>



holding of such  Certificate  or interest  therein by such person is exempt from
the prohibited  transaction  provisions of Section 406 of ERISA and Section 4975
of the Code under Section I and II of  Prohibited  Transaction  Class  Exemption
95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class D Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
D Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.

                                      A-7-5

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                      A-7-6

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class D Certificates referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer



                                      A-7-7

<PAGE>



                                   ASSIGNMENT


     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                      A-7-8

<PAGE>



                                   EXHIBIT A-8

                           FORM OF CLASS E CERTIFICATE

                           CLASS E COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
7.8500% per annum                                    Class E Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class E
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $6,406,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                     Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                      CUSIP No.:  61745M AP 8
Certificate No. E-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-8-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2,  CLASS B, CLASS C AND CLASS D CERTIFICATES  OF THE
SAME  SERIES,  AS AND TO THE  EXTENT  PROVIDED  IN  THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B,  CLASS  A-1C,  CLASS A-2,  CLASS B, CLASS C AND CLASS D
CERTIFICATES  OF THE SAME SERIES.  IN ADDITION,  FOLLOWING THE DATE ON WHICH THE
AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE  OF THE CLASS F, CLASS G, CLASS H AND
CLASS J  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  E
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class E
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class E  Certificates  (their  "Class
Principal

                                      A-8-2

<PAGE>



Balance") as of the Issue Date) in that certain beneficial  ownership  interest,
evidenced by all the Class E Certificates, in the Trust Fund created pursuant to
a Pooling and Servicing  Agreement,  dated as specified above (the "Agreement"),
between 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, the capitalized terms used herein have the respective  meanings assigned
in the Agreement.  This Certificate is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered at the close of business on the last Business Day of the month of
such  distribution (the "Record Date"), in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  E  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class E  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
on or prior to the Record Date for such distribution  (which wiring instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) or  otherwise  by check  mailed to the  address  of such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any  possible  future  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously  allocated to this  Certificate) will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender  of this  Certificate  at the  offices  of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized Loss or Expense Loss previously  allocated to this  Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appeared in the  Certificate  Register or to any such other address
of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided

                                      A-8-3

<PAGE>



in the Agreement,  withdrawals from the Collection  Account and the Distribution
Account may be made from time to time for purposes  other than,  and, in certain
cases, prior to,  distributions to  Certificateholders,  such purposes including
the reimbursement of advances made, or certain expenses  incurred,  with respect
to the Mortgage Loans and the payment of interest on such advances and expenses.

     The Class E  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class E Certificates are exchangeable for new Class E Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon  one or more new  Class E  Certificates  in  authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

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

                                      A-8-4

<PAGE>



holding of such  Certificate  or interest  therein by such person is exempt from
the prohibited  transaction  provisions of Section 406 of ERISA and Section 4975
of the Code under Section I and II of  Prohibited  Transaction  Class  Exemption
95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class E Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
E Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate.

                                      A-8-5

<PAGE>



The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.




                                      A-8-6

<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer


                                      A-8-7

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class E Certificates referred to in the within-mentioned
Agreement.

Dated:


                                            LaSalle National Bank,
                                             as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                      A-8-8

<PAGE>



                                   ASSIGNMENT


     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

                  I  (we)  further  direct  the  issuance  of a  new  Commercial
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named  assignee  and  delivery of such  Commercial  Mortgage  Pass-Through
Certificate to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                      A-8-9

<PAGE>



                                   EXHIBIT A-9

                           FORM OF CLASS F CERTIFICATE

                           CLASS F COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
6.8500% per annum                                    Class F Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class F
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $19,220,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AQ 6
Certificate No. F-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                      A-9-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2, CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES
OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN VOLUNTARY PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED

                                      A-9-2

<PAGE>



WITHOUT THE  IMPOSITION  OF A PREPAYMENT  PREMIUM  BASED ON A YIELD  MAINTENANCE
FORMULA (THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO
MORE THAN $137.28 OF OID PER $1000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE, THE
YIELD TO MATURITY IS 9.0780% PER ANNUM AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL  ACCRUAL  PERIOD IS NO MORE THAN $0.45 PER $1000 OF INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO REPRESENTATION IS MADE
THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT ASSUMPTION
OR AT ANY OTHER RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B,  CLASS A-1C,  CLASS A-2,  CLASS B, CLASS C, CLASS D AND
CLASS E  CERTIFICATES  OF THE SAME SERIES.  IN ADDITION,  FOLLOWING  THE DATE ON
WHICH THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS G, CLASS H AND
CLASS J  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  F
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class F
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class F  Certificates  (their  "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced by all the Class F Certificates,  in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  between  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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class F Certificates on the applicable

                                      A-9-3

<PAGE>



Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class F  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
on or prior to the Record Date for such distribution  (which wiring instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) or  otherwise  by check  mailed to the  address  of such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any  possible  future  reimbursement  of  any  Realized  Loss  or  Expense  Loss
previously  allocated to this  Certificate) will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender  of this  Certificate  at the  offices  of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized Loss or Expense Loss previously  allocated to this  Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appeared in the  Certificate  Register or to any such other address
of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class F  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class F Certificates are exchangeable for new Class F Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing, and

                                      A-9-4

<PAGE>



thereupon  one or more new  Class F  Certificates  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

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

     No transfer of a Class F Certificate or any interest  therein shall be made
(A) to any employee  benefit  plan or other  retirement  arrangement,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds  and  separate  accounts  in which  such  plans,  accounts  or
arrangements are invested,  including,  without  limitation,  insurance  company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan, unless: (i) in the case of a Certificate that

                                      A-9-5

<PAGE>



constitutes  a  Book-Entry  Certificate,   the  purchase  and  holding  of  such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and III of Prohibited  Transaction Class Exemption 95-60; or (ii) in the case of
a Class F Certificate that is held as a Definitive Certificate,  the prospective
Transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the Trustee that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or result in the imposition of an excise tax under Section 4975
of the Code or subject the Depositor,  the Trustee, the Fiscal Agent, the Master
Servicer  or the  Special  Servicer  to any  obligation  in  addition  to  those
undertaken in the Agreement. Each Person who acquires any Class F Certificate or
interest  therein  (unless it shall have acquired such  Certificate  or interest
therein  from the  Depositor  or an  Affiliate  thereof  or unless it shall have
delivered to the Certificate Registrar the certification of facts and Opinion of
Counsel referred to in clause (ii) of the preceding  sentence) shall be required
to deliver to the  Certificate  Registrar  (or,  in the case of an interest in a
Book-Entry  Certificate,  to the  Certificate  Owner that is  transferring  such
interest) a  certification  to the effect that: (i) it is neither a Plan nor any
Person who is directly or  indirectly  purchasing  such Class F  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan;  or (ii) the  purchase  and  holding  of such  Certificate  or
interest  therein  by such  person is  exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and II of Prohibited Transaction Class Exemption 95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class F Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
F Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates

                                      A-9-6

<PAGE>



representing a majority Percentage Interest in such Class, at a price determined
as provided  in the  Agreement,  of all  Mortgage  Loans and any REO  Properties
remaining in the Trust Fund. The Agreement  permits,  but does not require,  the
Depositor,  the Master Servicer, or such Holders to purchase from the Trust Fund
all Mortgage Loans and any REO Properties  remaining therein at such time as the
aggregate Stated  Principal  Balance of the Mortgage Pool is less than 3% of the
aggregate  Cut-off Date Principal  Balance of the Mortgage Pool specified on the
face  hereof.  The exercise of such right will effect  early  retirement  of the
Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer


                                      A-9-7

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class F Certificates referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                      A-9-8

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

                  I  (we)  further  direct  the  issuance  of a  new  Commercial
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named  assignee  and  delivery of such  Commercial  Mortgage  Pass-Through
Certificate to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                      A-9-9

<PAGE>



                                  EXHIBIT A-10

                           FORM OF CLASS G CERTIFICATE

                           CLASS G COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
6.8500% per annum                                    Class G Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class G
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $11,211,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AR 4
Certificate No. G-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                     A-10-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2,  CLASS  IO-1,  CLASS  IO-2,  CLASS B, CLASS C, CLASS D, CLASS E AND CLASS F
CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN VOLUNTARY PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED

                                     A-10-2

<PAGE>



WITHOUT THE  IMPOSITION  OF A PREPAYMENT  PREMIUM  BASED ON A YIELD  MAINTENANCE
FORMULA (THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO
MORE THAN $177.58 OF OID PER $1000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE, THE
YIELD TO MATURITY IS 9.5027% PER ANNUM AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL  ACCRUAL  PERIOD IS NO MORE THAN $0.43 PER $1000 OF INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO REPRESENTATION IS MADE
THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT ASSUMPTION
OR AT ANY OTHER RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B, CLASS A-1C, CLASS A-2, CLASS B, CLASS C, CLASS D, CLASS
E AND CLASS F CERTIFICATES OF THE SAME SERIES.  IN ADDITION,  FOLLOWING THE DATE
ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS H AND CLASS J
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  G
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class G
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class G  Certificates  (their  "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced by all the Class G Certificates,  in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  between  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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered at the close of business on the last Business Day of the month of
such  distribution (the "Record Date"), in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  G  Certificates  on the  applicable
Distribution Date pursuant to the

                                     A-10-3

<PAGE>



Agreement. All distributions made under the Agreement on any Class G Certificate
will be made by the Trustee by wire transfer in immediately  available  funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the  Trustee  with wiring  instructions  on or prior to the Record Date for such
distribution  (which wiring  instructions may be in the form of a standing order
applicable to all subsequent distributions as well) or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Expense  Loss  previously  allocated to this  Certificate)  will be made
after due notice by the Trustee of the  pendency of such  distribution  and only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class G  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class G Certificates are exchangeable for new Class G Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing, and

                                     A-10-4

<PAGE>



thereupon  one or more new  Class G  Certificates  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

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

     No transfer of a Class G Certificate or any interest  therein shall be made
(A) to any employee  benefit  plan or other  retirement  arrangement,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds  and  separate  accounts  in which  such  plans,  accounts  or
arrangements are invested,  including,  without  limitation,  insurance  company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan, unless: (i) in the case of a Certificate that

                                     A-10-5

<PAGE>



constitutes  a  Book-Entry  Certificate,   the  purchase  and  holding  of  such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and III of Prohibited  Transaction Class Exemption 95-60; or (ii) in the case of
a Class G Certificate that is held as a Definitive Certificate,  the prospective
Transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the Trustee that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or result in the imposition of an excise tax under Section 4975
of the Code or subject the Depositor,  the Trustee, the Fiscal Agent, the Master
Servicer  or the  Special  Servicer  to any  obligation  in  addition  to  those
undertaken in the Agreement. Each Person who acquires any Class G Certificate or
interest  therein  (unless it shall have acquired such  Certificate  or interest
therein  from the  Depositor  or an  Affiliate  thereof  or unless it shall have
delivered to the Certificate Registrar the certification of facts and Opinion of
Counsel referred to in clause (ii) of the preceding  sentence) shall be required
to deliver to the  Certificate  Registrar  (or,  in the case of an interest in a
Book-Entry  Certificate,  to the  Certificate  Owner that is  transferring  such
interest) a  certification  to the effect that: (i) it is neither a Plan nor any
Person who is directly or  indirectly  purchasing  such Class G  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan;  or (ii) the  purchase  and  holding  of such  Certificate  or
interest  therein  by such  person is  exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and II of Prohibited Transaction Class Exemption 95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class G Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
G Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates

                                     A-10-6

<PAGE>



representing a majority Percentage Interest in such Class, at a price determined
as provided  in the  Agreement,  of all  Mortgage  Loans and any REO  Properties
remaining in the Trust Fund. The Agreement  permits,  but does not require,  the
Depositor,  the Master Servicer, or such Holders to purchase from the Trust Fund
all Mortgage Loans and any REO Properties  remaining therein at such time as the
aggregate Stated  Principal  Balance of the Mortgage Pool is less than 3% of the
aggregate  Cut-off Date Principal  Balance of the Mortgage Pool specified on the
face  hereof.  The exercise of such right will effect  early  retirement  of the
Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                     A-10-7

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class G Certificates referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer



                                     A-10-8

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                     A-10-9

<PAGE>



                                  EXHIBIT A-11

                           FORM OF CLASS H CERTIFICATE

                           CLASS H COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
6.8500% per annum                                    Class H Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class H
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $20,821,000

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AS 2
Certificate No. H-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                     A-11-1

<PAGE>



THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2,  CLASS IO-1,  CLASS  IO-2,  CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND
CLASS G CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN VOLUNTARY PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED

                                     A-11-2

<PAGE>



WITHOUT THE  IMPOSITION  OF A PREPAYMENT  PREMIUM  BASED ON A YIELD  MAINTENANCE
FORMULA (THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO
MORE THAN $412.32 OF OID PER $1000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE, THE
YIELD TO MATURITY IS 13.7084%  PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE  TO
THE  INITIAL  ACCRUAL  PERIOD  IS NO  MORE  THAN  $0.53  PER  $1000  OF  INITIAL
CERTIFICATE   PRINCIPAL   BALANCE,   COMPUTED   UNDER  THE  EXACT   METHOD.   NO
REPRESENTATION  IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B, CLASS A-1C, CLASS A-2, CLASS B, CLASS C, CLASS D, CLASS
E, CLASS F AND CLASS G CERTIFICATES OF THE SAME SERIES.  IN ADDITION,  FOLLOWING
THE DATE ON WHICH THE  AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS J
CERTIFICATES  IS  REDUCED TO ZERO,  THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED IN CONNECTION  WITH LOSSES ON THE MORTGAGE LOANS AND
CERTAIN  UNANTICIPATED  EXPENSES.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE
PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  H
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class H
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class H  Certificates  (their  "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced by all the Class H Certificates,  in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  between  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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class  H  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement. All distributions made under the Agreement on any

                                     A-11-3

<PAGE>



Class H Certificate  will be made by the Trustee by wire transfer in immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided  the Trustee with wiring  instructions  on or prior to the Record
Date for such  distribution  (which wiring  instructions may be in the form of a
standing order applicable to all subsequent  distributions as well) or otherwise
by check  mailed  to the  address  of such  Certificateholder  appearing  in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate  (determined without regard to any possible future  reimbursement of
any Realized Loss or Expense Loss previously allocated to this Certificate) will
be made after due notice by the Trustee of the pendency of such distribution and
only upon  presentation  and surrender of this Certificate at the offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class H  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class H Certificates are exchangeable for new Class H Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing, and

                                     A-11-4

<PAGE>



thereupon  one or more new  Class H  Certificates  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

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

     No transfer of a Class H Certificate or any interest  therein shall be made
(A) to any employee  benefit  plan or other  retirement  arrangement,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds  and  separate  accounts  in which  such  plans,  accounts  or
arrangements are invested,  including,  without  limitation,  insurance  company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan, unless: (i) in the case of a Certificate that

                                     A-11-5

<PAGE>



constitutes  a  Book-Entry  Certificate,   the  purchase  and  holding  of  such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and III of Prohibited  Transaction Class Exemption 95-60; or (ii) in the case of
a Class H Certificate that is held as a Definitive Certificate,  the prospective
Transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the Trustee that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or result in the imposition of an excise tax under Section 4975
of the Code or subject the Depositor,  the Trustee, the Fiscal Agent, the Master
Servicer  or the  Special  Servicer  to any  obligation  in  addition  to  those
undertaken in the Agreement. Each Person who acquires any Class H Certificate or
interest  therein  (unless it shall have acquired such  Certificate  or interest
therein  from the  Depositor  or an  Affiliate  thereof  or unless it shall have
delivered to the Certificate Registrar the certification of facts and Opinion of
Counsel referred to in clause (ii) of the preceding  sentence) shall be required
to deliver to the  Certificate  Registrar  (or,  in the case of an interest in a
Book-Entry  Certificate,  to the  Certificate  Owner that is  transferring  such
interest) a  certification  to the effect that: (i) it is neither a Plan nor any
Person who is directly or  indirectly  purchasing  such Class H  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan;  or (ii) the  purchase  and  holding  of such  Certificate  or
interest  therein  by such  person is  exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and II of Prohibited Transaction Class Exemption 95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class H Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
H Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 Fiscal Agent,
the Special Servicer,  the Trustee, the Certificate  Registrar or any such agent
shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates

                                     A-11-6

<PAGE>



representing a majority Percentage Interest in such Class, at a price determined
as provided  in the  Agreement,  of all  Mortgage  Loans and any REO  Properties
remaining in the Trust Fund. The Agreement  permits,  but does not require,  the
Depositor,  the Master Servicer, or such Holders to purchase from the Trust Fund
all Mortgage Loans and any REO Properties  remaining therein at such time as the
aggregate Stated  Principal  Balance of the Mortgage Pool is less than 3% of the
aggregate  Cut-off Date Principal  Balance of the Mortgage Pool specified on the
face  hereof.  The exercise of such right will effect  early  retirement  of the
Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                     A-11-7

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class H Certificates referred to in the within-mentioned
Agreement.

Dated:


                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer




                                     A-11-8

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                     A-11-9

<PAGE>



                                  EXHIBIT A-12

                           FORM OF CLASS J CERTIFICATE

                           CLASS J COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:                                   Certificate Principal Balance of this
6.8500% per annum                                    Class J Certificate as of the
                                                     Issue Date: $______________

Date of Pooling and Servicing                        Class Principal Balance of all the Class J
Agreement: March 1, 1997                             Certificates as of the Issue Date:
                                                     $25,628,439

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AT 0
Certificate No. J-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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.

                                     A-12-1

<PAGE>




THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS
G AND CLASS H CERTIFICATES OF THE SAME SERIES,  AS AND TO THE EXTENT PROVIDED IN
THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN

                                     A-12-2

<PAGE>



VOLUNTARY  PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED WITHOUT THE IMPOSITION
OF A PREPAYMENT  PREMIUM BASED ON A YIELD  MAINTENANCE  FORMULA (THE "PREPAYMENT
ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN $668.22 OF OID
PER $1000 OF INITIAL  CERTIFICATE  PRINCIPAL  BALANCE,  THE YIELD TO MATURITY IS
22.8233%  PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL
PERIOD IS NO MORE THAN $0.21 PER $1000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE,
COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT  ASSUMPTION OR AT ANY OTHER
RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1A,  CLASS A-1B, CLASS A-1C, CLASS A-2, CLASS B, CLASS C, CLASS D, CLASS
E, CLASS F, CLASS G AND CLASS H  CERTIFICATES  OF THE SAME SERIES.  IN ADDITION,
THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS  CERTIFICATE  MAY BE  REDUCED  IN
CONNECTION WITH LOSSES ON THE MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE HEREOF AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of  the  Percentage   Interest  evidenced  by  this  Class  J
Certificate  (obtained  by  dividing  the  principal  balance  of  this  Class J
Certificate (its  "Certificate  Principal  Balance") as of the Issue Date by the
aggregate  principal  balance  of all the  Class J  Certificates  (their  "Class
Principal  Balance") as of the Issue Date) in that certain beneficial  ownership
interest,  evidenced by all the Class J Certificates,  in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  between  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,  the  capitalized  terms used  herein  have the
respective meanings assigned in the Agreement.  This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class  J  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement. All distributions made under the Agreement on any

                                     A-12-3

<PAGE>



Class J Certificate  will be made by the Trustee by wire transfer in immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided  the Trustee with wiring  instructions  on or prior to the Record
Date for such  distribution  (which wiring  instructions may be in the form of a
standing order applicable to all subsequent  distributions as well) or otherwise
by check  mailed  to the  address  of such  Certificateholder  appearing  in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate  (determined without regard to any possible future  reimbursement of
any Realized Loss or Expense Loss previously allocated to this Certificate) will
be made after due notice by the Trustee of the pendency of such distribution and
only upon  presentation  and surrender of this Certificate at the offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice. Also notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement of any Realized Loss or Expense Loss previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

     Any  distribution  to the Holder of this  Certificate  in  reduction of the
Certificate  Principal  Balance  hereof is binding on such Holder and all future
Holders of this Certificate and any Certificate  issued upon the transfer hereof
or in  exchange  herefor  or in lieu  hereof  whether  or not  notation  of such
distribution is made upon this Certificate.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class J  Certificates  are  issuable  in fully  registered  form  only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class J Certificates are exchangeable for new Class J Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing, and

                                     A-12-4

<PAGE>



thereupon  one or more new  Class J  Certificates  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

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

     No transfer of a Class J Certificate or any interest  therein shall be made
(A) to any employee  benefit  plan or other  retirement  arrangement,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds  and  separate  accounts  in which  such  plans,  accounts  or
arrangements are invested,  including,  without  limitation,  insurance  company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan, unless: (i) in the case of a Certificate that

                                     A-12-5

<PAGE>



constitutes  a  Book-Entry  Certificate,   the  purchase  and  holding  of  such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and III of Prohibited  Transaction Class Exemption 95-60; or (ii) in the case of
a Class J Certificate that is held as a Definitive Certificate,  the prospective
Transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the Trustee that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or result in the imposition of an excise tax under Section 4975
of the Code or subject the Depositor,  the Trustee, the Fiscal Agent, the Master
Servicer  or the  Special  Servicer  to any  obligation  in  addition  to  those
undertaken in the Agreement. Each Person who acquires any Class J Certificate or
interest  therein  (unless it shall have acquired such  Certificate  or interest
therein  from the  Depositor  or an  Affiliate  thereof  or unless it shall have
delivered to the Certificate Registrar the certification of facts and Opinion of
Counsel referred to in clause (ii) of the preceding  sentence) shall be required
to deliver to the  Certificate  Registrar  (or,  in the case of an interest in a
Book-Entry  Certificate,  to the  Certificate  Owner that is  transferring  such
interest) a  certification  to the effect that: (i) it is neither a Plan nor any
Person who is directly or  indirectly  purchasing  such Class J  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan;  or (ii) the  purchase  and  holding  of such  Certificate  or
interest  therein  by such  person is  exempt  from the  prohibited  transaction
provisions  of Section 406 of ERISA and Section 4975 of the Code under Section I
and II of Prohibited Transaction Class Exemption 95-60.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class J Certificates,  but the Trustee or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
J Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates

                                     A-12-6

<PAGE>



representing a majority Percentage Interest in such Class, at a price determined
as provided  in the  Agreement,  of all  Mortgage  Loans and any REO  Properties
remaining in the Trust Fund. The Agreement  permits,  but does not require,  the
Depositor,  the Master Servicer, or such Holders to purchase from the Trust Fund
all Mortgage Loans and any REO Properties  remaining therein at such time as the
aggregate Stated  Principal  Balance of the Mortgage Pool is less than 3% of the
aggregate  Cut-off Date Principal  Balance of the Mortgage Pool specified on the
face  hereof.  The exercise of such right will effect  early  retirement  of the
Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer




                                     A-12-7

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class J Certificates referred to in the within-mentioned
Agreement.

Dated:


                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer




                                     A-12-8

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                     A-12-9

<PAGE>




                                  EXHIBIT A-13

                          FORM OF CLASS R-I CERTIFICATE

                          CLASS R-I COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Date of Pooling and Servicing                        Percentage Interest evidenced by
Agreement: March 1, 1997                             this Certificate in the related Class: ____%

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the Mortgage
                                                     Pool as of the Cut-off Date, after deducting payments
Issue Date: March 26, 1997                           of principal due on or before such date, whether or
                                                     not received: $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation
Certificate No. R-I-__
</TABLE>

THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS
G, CLASS H AND CLASS J  CERTIFICATES  OF THE SAME  SERIES,  AS AND TO THE EXTENT
PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE

                                     A-13-1

<PAGE>



SECURITIES LAWS OF ANY STATE. ANY RESALE,  TRANSFER OR OTHER DISPOSITION OF THIS
CERTIFICATE  WITHOUT SUCH  REGISTRATION OR  QUALIFICATION  MAY BE MADE ONLY IN A
TRANSACTION  WHICH DOES NOT REQUIRE SUCH  REGISTRATION OR  QUALIFICATION  AND IN
ACCORDANCE  WITH THE  PROVISIONS  OF SECTION 3.3 OF THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

     This certifies that _____________ is the registered owner of the Percentage
Interest  evidenced by this Class R-I Certificate  (as specified  above) in that
certain   beneficial   ownership   interest  evidenced  by  all  the  Class  R-I
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  between 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,  the capitalized
terms used herein have the respective  meanings assigned in the Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately  following  (each, a "Distribution  Date"),  commencing upon the
First Distribution Date specified above, to

                                     A-13-2

<PAGE>



the Person in whose name this Certificate is registered at the close of business
on the last  Business Day of the month  immediately  preceding the month of such
distribution  (the  "Record  Date"),  in an amount  equal to the  product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the Class R-I  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any Class R-I  Certificate  will be made by the  Trustee  by check
mailed to the address of the Person entitled  thereto,  as such name and address
appear  in the  Certificate  Register.  Notwithstanding  the  above,  the  final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such  distribution  and only upon  presentation and surrender of
this  Certificate  at the  offices of the  Certificate  Registrar  appointed  as
provided in the  Agreement  or such other  location as may be  specified in such
notice.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and  Distribution  Account may be made from time to time for
purposes  other  than,  and,  in  certain  cases,  prior  to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class R-I  Certificates  are  issuable  in fully  registered  form only
without  coupons  in minimum  denominations  representing  Percentage  Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein set forth,  Class R-I Certificates are exchangeable for new
Class R-I Certificates in authorized denominations evidencing the same aggregate
Percentage Interest, as requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon  one or more new Class R-I  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No transfer, sale, pledge or other disposition of any Class R-I Certificate
or interest  therein shall be made unless that transfer,  sale,  pledge or other
disposition is exempt from the registration and/or qualification requirements of
the  Securities Act and any applicable  state  securities  laws, or is otherwise
made in accordance with the Securities Act and such state  securities laws. If a
transfer of any Class R-I Certificate is to be made without  registration  under
the  Securities Act (other than in connection  with the initial  issuance of the
Certificates or a transfer of such Class R-I Certificate by the Depositor or any
of its Affiliates), then the Certificate Registrar shall refuse to register such
transfer unless it receives (and upon receipt, may

                                     A-13-3

<PAGE>



conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring  to effect  such  transfer  substantially  in the form  attached to the
Agreement  as  Exhibit  D-1  and a  certificate  from  such  Certificateholder's
prospective  transferee  substantially  in the form  attached  to the  Agreement
either as  Exhibit  D-2A or as  Exhibit  D-2B;  or (ii) an  Opinion  of  Counsel
satisfactory to the Trustee to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding such transfer on which such Opinion of Counsel is based. None of the
Depositor,  the Trustee or the Certificate Registrar is obligated to register or
qualify  any  Class  R-I  Certificates  under  the  Securities  Act or any other
securities law or to take any action not otherwise required under this Agreement
to permit the transfer of any Class R-I Certificate or interest  therein without
registration  or  qualification.  Any  Certificateholder  or  Certificate  Owner
desiring to effect a transfer of Class R-I  Certificates  or  interests  therein
shall, and does hereby agree to, indemnify, the Depositor, the Underwriter,  the
Trustee, the Master Servicer, the Special Servicer and the Certificate Registrar
against any  liability  that may result if the  transfer is not exempt from such
registration or qualification or is not made in accordance with such federal and
state laws.

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


                                     A-13-4

<PAGE>



     Each  Person  who  has or who  acquires  any  Ownership  Interest  in  this
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the  provisions of Section  3.3(e) of the
Agreement  and,  if any  purported  Transferee  shall  become a  Holder  of this
Certificate  in violation of the  provisions  of such  Section  3.3(e),  to have
irrevocably  authorized  the Trustee under clause (ii)(A) of such Section 3.3(e)
to deliver  payments to a Person other than such Person and to have  irrevocably
authorized  the Trustee under clause (ii)(B) of such Section 3.3(e) to negotiate
the terms of any mandatory  sale and to execute all  instruments of Transfer and
to do all other things  necessary in connection  with any such sale. Each Person
holding or  acquiring  any  Ownership  Interest  in this  Certificate  must be a
Permitted  Transferee and a United States Person and shall  promptly  notify the
Trustee  of any  change  or  impending  change  in  its  status  as a  Permitted
Transferee or United States Person.  In connection with any proposed Transfer of
any Ownership  Interest in this Certificate,  the Trustee shall require delivery
to it, and shall not register the Transfer of this Certificate until its receipt
of, an affidavit  and  agreement  substantially  in the form attached as Exhibit
E-1A to the Agreement (a "Transfer  Affidavit and Agreement")  from the proposed
Transferee, in form and substance satisfactory to the Trustee,  representing and
warranting,  among other things, that such Transferee is a Permitted  Transferee
and a United States Person,  that it is not acquiring its Ownership  Interest in
this  Certificate  as a nominee,  trustee or agent for any Person  that is not a
Permitted  Transferee or is not a United States  Person,  that for so long as it
retains its Ownership Interest in this Certificate, it will endeavor to remain a
Permitted  Transferee and a United States  Person,  and that it has reviewed the
provisions  of Section  3.3(e) of the  Agreement and agrees to be bound by them.
Notwithstanding the delivery of a Transfer Affidavit and Agreement by a proposed
Transferee,  if the Trustee has actual knowledge that the proposed Transferee is
not a Permitted  Transferee or is not a United States Person,  the Trustee shall
not register the Transfer of an Ownership  Interest in this  Certificate to such
proposed Transferee.

     Each Person holding or acquiring any Ownership Interest in this Certificate
shall  agree  (x) to  require  a  Transfer  Affidavit  and  Agreement  from  any
prospective  Transferee  to whom such Person  attempts to transfer its Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides  to the Trustee a  certificate  substantially  in the form  attached as
Exhibit E-1B to the Agreement stating that, among other things, it has no actual
knowledge that such prospective  Transferee is not a Permitted  Transferee or is
not a United  States  Person.  Each Person  holding or  acquiring  an  Ownership
Interest in this  Certificate,  by purchasing  such Ownership  Interest  herein,
agrees to give the Trustee  written notice that it is a  "pass-through  interest
holder"   within  the  meaning  of   temporary   Treasury   regulation   Section
1.67-3T(a)(2)(i)(A)  immediately upon acquiring such Ownership  Interest,  if it
is, or is holding such Ownership Interest on behalf of, a "pass-through interest
holder".

     The provisions of Section 3.3(e) of the Agreement may be modified, added to
or eliminated,  provided that there shall have been delivered to the Trustee the
following:  (a) written  notification from each Rating Agency to the effect that
the  modification  of,  addition to or elimination of such  provisions  will not
cause such Rating  Agency to  withdraw,  qualify or downgrade  its  then-current
rating of any Class of Certificates;  and (b) an Opinion of Counsel, in form and
substance satisfactory to the Trustee and the Depositor, to the effect that such

                                     A-13-5

<PAGE>



modification  of,  addition to or elimination of such  provisions will not cause
any of REMIC I,  REMIC II or REMIC III to (x) cease to qualify as a REMIC or (y)
be  subject  to an  entity-level  tax  caused by the  Transfer  of any Class R-I
Certificate to a Person which is not a Permitted  Transferee,  or cause a Person
other than the  prospective  Transferee  to be subject  to a  REMIC-related  tax
caused by the  Transfer of a Class R-I  Certificate  to a Person  which is not a
Permitted Transferee.

     A  "Permitted  Transferee"  is any  Transferee  other  than (i) the  United
States, any State or political subdivision thereof, any possession of the United
States, or any agency or  instrumentality of any of the foregoing (other than an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for FHLMC, a majority of its board of directors is not selected
by  such  governmental  unit),  (ii) a  foreign  government,  any  international
organization,  or any agency or instrumentality  of any of the foregoing,  (iii)
any organization (other than certain farmers' cooperatives  described in Section
521 of the Code)  which is exempt  from the tax imposed by Chapter 1 of the Code
(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable  income),  (iv) rural electric and telephone  cooperatives  described in
Section  1381(a)(2)(C) of the Code and (v) any other Person so designated by the
Trustee  based  upon an  Opinion of  Counsel  that the  holding of an  Ownership
Interest in a Class R-I  Certificate  by such Person may cause the Trust Fund or
any Person having an Ownership Interest in any Class of Certificates (other than
such  Person) to incur a liability  for any  federal tax imposed  under the Code
that  would not  otherwise  be  imposed  but for the  Transfer  of an  Ownership
Interest in a Class R-I Certificate to such Person.  The terms "United  States",
"State" and  "international  organization"  shall have the meanings set forth in
Section 7701 of the Code or successor provisions.

     A "United States  Person" 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, or an estate or
trust whose income from sources without the United States is includable in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange of Class R-I Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
R-I Certificates.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar  and any  agents of any of them may  treat the  Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Master  Servicer,  the  Special  Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on

                                     A-13-6

<PAGE>



behalf of the Trustee and  required to be  distributed  to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last Mortgage Loan or REO Property
remaining in the Trust Fund, and (ii) the purchase by the Depositor,  the Master
Servicer,  the  Special  Servicer  or the  Holders  of  Class  R-I  Certificates
representing a majority  Percentage Interest in such Class at a price determined
as  provided  in the  Agreement  of all  Mortgage  Loans and any REO  Properties
remaining in the Trust Fund. The Agreement  permits,  but does not require,  the
Depositor,  the Master Servicer, or such Holders to purchase from the Trust Fund
all Mortgage Loans and any REO Properties  remaining therein at such time as the
aggregate Stated  Principal  Balance of the Mortgage Pool is less than 3% of the
aggregate  Cut-off Date Principal  Balance of the Mortgage Pool specified on the
face  hereof.  The exercise of such right will effect  early  retirement  of the
Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.


                                     A-13-7

<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                     A-13-8

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

This is one of the Class R-I  Certificates  referred to in the  within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                     A-13-9

<PAGE>



                                   ASSIGNMENT


     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                     A-13-10

<PAGE>



                                  EXHIBIT A-14

                         FORM OF CLASS R-II CERTIFICATE

                         CLASS R-II COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Date of Pooling and Servicing                        Percentage Interest evidenced by
Agreement: March 1, 1997                             this Certificate in the related Class: ____%

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the Mortgage
                                                     Pool as of the Cut-off Date, after deducting payments
Issue Date: March 26, 1997                           of principal due on or before such date, whether or
                                                     not received: $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation
Certificate No. R-II-__
</TABLE>

THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK  N.V.  ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS
G, CLASS H AND CLASS J  CERTIFICATES  OF THE SAME  SERIES,  AS AND TO THE EXTENT
PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE,

                                     A-14-1

<PAGE>



TRANSFER OR OTHER  DISPOSITION OF THIS CERTIFICATE  WITHOUT SUCH REGISTRATION OR
QUALIFICATION  MAY BE MADE ONLY IN A  TRANSACTION  WHICH DOES NOT  REQUIRE  SUCH
REGISTRATION OR  QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION
3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

     This certifies that _____________ is the registered owner of the Percentage
Interest  evidenced by this Class R-II  Certificate (as specified above) in that
certain   beneficial   ownership  interest  evidenced  by  all  the  Class  R-II
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  between 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,  the capitalized
terms used herein have the respective  meanings assigned in the Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately  following  (each, a "Distribution  Date"),  commencing upon the
First  Distribution  Date  specified  above,  to the  Person in whose  name this
Certificate is registered at the close of business on the last Business

                                     A-14-2

<PAGE>



Day of the  month  immediately  preceding  the month of such  distribution  (the
"Record  Date"),  in an amount equal to the product of the  Percentage  Interest
evidenced by this  Certificate  and the amount required to be distributed to the
Holders of the Class  R-II  Certificates  on the  applicable  Distribution  Date
pursuant to the  Agreement.  All  distributions  made under the Agreement on any
Class  R-II  Certificate  will be made by the  Trustee  by check  mailed  to the
address of the Person entitled  thereto,  as such name and address appear in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and  Distribution  Account may be made from time to time for
purposes  other  than,  and,  in  certain  cases,  prior  to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class R-II  Certificates  are  issuable in fully  registered  form only
without  coupons  in minimum  denominations  representing  Percentage  Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein set forth, Class R-II Certificates are exchangeable for new
Class  R-II  Certificates  in  authorized   denominations  evidencing  the  same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon one or more new Class R-II  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No  transfer,   sale,  pledge  or  other  disposition  of  any  Class  R-II
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities  laws.  If a  transfer  of  any  Class  R-II  Certificate  held  as a
Definitive  Certificate is to be made without  registration under the Securities
Act (other than in connection with the initial issuance of the Certificates or a
transfer  of  such  Class  R-II  Certificate  by  the  Depositor  or  any of its
Affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer  unless it receives  (and upon  receipt,  may  conclusively  rely upon)
either: (i) a certificate from the Certificateholder

                                     A-14-3

<PAGE>



desiring  to effect  such  transfer  substantially  in the form  attached to the
Agreement  as  Exhibit  D-1  and a  certificate  from  such  Certificateholder's
prospective  transferee  substantially  in the form  attached  to the  Agreement
either as  Exhibit  D-2A or as  Exhibit  D-2B;  or (ii) an  Opinion  of  Counsel
satisfactory to the Trustee to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding such transfer on which such Opinion of Counsel is based. None of the
Depositor,  the Trustee or the Certificate Registrar is obligated to register or
qualify  any  Class  R-II  Certificates  under the  Securities  Act or any other
securities law or to take any action not otherwise required under this Agreement
to permit the transfer of any Class R-II Certificate or interest therein without
registration  or  qualification.  Any  Certificateholder  or  Certificate  Owner
desiring to effect a transfer of Class R-II  Certificates  or interests  therein
shall, and does hereby agree to, indemnify, the Depositor, the Underwriter,  the
Trustee, the Master Servicer, the Special Servicer and the Certificate Registrar
against any  liability  that may result if the  transfer is not exempt from such
registration or qualification or is not made in accordance with such federal and
state laws.

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


                                     A-14-4

<PAGE>



     Each  Person  who  has or who  acquires  any  Ownership  Interest  in  this
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the  provisions of Section  3.3(e) of the
Agreement  and,  if any  purported  Transferee  shall  become a  Holder  of this
Certificate  in violation of the  provisions  of such  Section  3.3(e),  to have
irrevocably  authorized  the Trustee under clause (ii)(A) of such Section 3.3(e)
to deliver  payments to a Person other than such Person and to have  irrevocably
authorized  the Trustee under clause (ii)(B) of such Section 3.3(e) to negotiate
the terms of any mandatory  sale and to execute all  instruments of Transfer and
to do all other things  necessary in connection  with any such sale. Each Person
holding or  acquiring  any  Ownership  Interest  in this  Certificate  must be a
Permitted  Transferee and a United States Person and shall  promptly  notify the
Trustee  of any  change  or  impending  change  in  its  status  as a  Permitted
Transferee or United States Person.  In connection with any proposed Transfer of
any Ownership  Interest in this Certificate,  the Trustee shall require delivery
to it, and shall not register the Transfer of this Certificate until its receipt
of, an affidavit  and  agreement  substantially  in the form attached as Exhibit
E-1A to the Agreement (a "Transfer  Affidavit and Agreement")  from the proposed
Transferee, in form and substance satisfactory to the Trustee,  representing and
warranting,  among other things, that such Transferee is a Permitted  Transferee
and a United States Person,  that it is not acquiring its Ownership  Interest in
this  Certificate  as a nominee,  trustee or agent for any Person  that is not a
Permitted  Transferee or is not a United States  Person,  that for so long as it
retains its Ownership Interest in this Certificate, it will endeavor to remain a
Permitted  Transferee and a United States  Person,  and that it has reviewed the
provisions  of Section  3.3(e) of the  Agreement and agrees to be bound by them.
Notwithstanding the delivery of a Transfer Affidavit and Agreement by a proposed
Transferee,  if the Trustee has actual knowledge that the proposed Transferee is
not a Permitted  Transferee or is not a United States Person,  the Trustee shall
not register the Transfer of an Ownership  Interest in this  Certificate to such
proposed Transferee.

     Each Person holding or acquiring any Ownership Interest in this Certificate
shall  agree  (x) to  require  a  Transfer  Affidavit  and  Agreement  from  any
prospective  Transferee  to whom such Person  attempts to transfer its Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides  to the Trustee a  certificate  substantially  in the form  attached as
Exhibit E-1B to the Agreement stating that, among other things, it has no actual
knowledge that such prospective  Transferee is not a Permitted  Transferee or is
not a United  States  Person.  Each Person  holding or  acquiring  an  Ownership
Interest in this  Certificate,  by purchasing  such Ownership  Interest  herein,
agrees to give the Trustee  written notice that it is a  "pass-through  interest
holder"   within  the  meaning  of   temporary   Treasury   regulation   Section
1.67-3T(a)(2)(i)(A)  immediately upon acquiring such Ownership  Interest,  if it
is, or is holding such Ownership Interest on behalf of, a "pass-through interest
holder".

     The provisions of Section 3.3(e) of the Agreement may be modified, added to
or eliminated,  provided that there shall have been delivered to the Trustee the
following:  (a) written  notification from each Rating Agency to the effect that
the  modification  of,  addition to or elimination of such  provisions  will not
cause such Rating  Agency to  withdraw,  qualify or downgrade  its  then-current
rating of any Class of Certificates;  and (b) an Opinion of Counsel, in form and
substance satisfactory to the Trustee and the Depositor, to the effect that such

                                     A-14-5

<PAGE>



modification  of,  addition to or elimination of such  provisions will not cause
any of REMIC I,  REMIC II or REMIC III to (x) cease to qualify as a REMIC or (y)
be  subject to an  entity-level  tax  caused by the  Transfer  of any Class R-II
Certificate to a Person which is not a Permitted  Transferee,  or cause a Person
other than the  prospective  Transferee  to be subject  to a  REMIC-related  tax
caused by the  Transfer of a Class R-II  Certificate  to a Person which is not a
Permitted Transferee.

     A  "Permitted  Transferee"  is any  Transferee  other  than (i) the  United
States, any State or political subdivision thereof, any possession of the United
States, or any agency or  instrumentality of any of the foregoing (other than an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for FHLMC, a majority of its board of directors is not selected
by  such  governmental  unit),  (ii) a  foreign  government,  any  international
organization,  or any agency or instrumentality  of any of the foregoing,  (iii)
any organization (other than certain farmers' cooperatives  described in Section
521 of the Code)  which is exempt  from the tax imposed by Chapter 1 of the Code
(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable  income),  (iv) rural electric and telephone  cooperatives  described in
Section  1381(a)(2)(C) of the Code and (v) any other Person so designated by the
Trustee  based  upon an  Opinion of  Counsel  that the  holding of an  Ownership
Interest in a Class R-II  Certificate by such Person may cause the Trust Fund or
any Person having an Ownership Interest in any Class of Certificates (other than
such  Person) to incur a liability  for any  federal tax imposed  under the Code
that  would not  otherwise  be  imposed  but for the  Transfer  of an  Ownership
Interest in a Class R-II Certificate to such Person.  The terms "United States",
"State" and  "international  organization"  shall have the meanings set forth in
Section 7701 of the Code or successor provisions.

     A "United States  Person" 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, or an estate or
trust whose income from sources without the United States is includable in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  R-II  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class R-II Certificates.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar  and any  agents of any of them may  treat the  Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Master  Servicer,  the  Special  Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.


                                     A-14-6

<PAGE>



     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing  a majority  Percentage  Interest  in such Class at a
price  determined as provided in the Agreement of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.


                                     A-14-7

<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer



                                     A-14-8

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

This is one of the Class R-II Certificates  referred to in the  within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                     A-14-9

<PAGE>



                                   ASSIGNMENT


     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.


                                     A-14-10

<PAGE>



                                  EXHIBIT A-15

                         FORM OF CLASS R-III CERTIFICATE

                         CLASS R-III COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Date of Pooling and Servicing                        Percentage Interest evidenced by
Agreement: March 1, 1997                             this Certificate in the related Class: ____%

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the Mortgage
                                                     Pool as of the Cut-off Date, after deducting payments
Issue Date: March 26, 1997                           of principal due on or before such date, whether or
                                                     not received: $640,657,923
First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                       Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation
Certificate No. R-III-__
</TABLE>

THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR INTEREST IN MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK  N.V.  ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS A-1C, CLASS
A-2, CLASS IO-1,  CLASS IO-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS
G, CLASS H AND CLASS J  CERTIFICATES  OF THE SAME  SERIES,  AS AND TO THE EXTENT
PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE,

                                     A-15-1

<PAGE>



TRANSFER OR OTHER  DISPOSITION OF THIS CERTIFICATE  WITHOUT SUCH REGISTRATION OR
QUALIFICATION  MAY BE MADE ONLY IN A  TRANSACTION  WHICH DOES NOT  REQUIRE  SUCH
REGISTRATION OR  QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION
3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

     This certifies that _____________ is the registered owner of the Percentage
Interest  evidenced by this Class R-III Certificate (as specified above) in that
certain  beneficial   ownership  interest  evidenced  by  all  the  Class  R-III
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  between 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,  the capitalized
terms used herein have the respective  meanings assigned in the Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately  following  (each, a "Distribution  Date"),  commencing upon the
First  Distribution  Date  specified  above,  to the  Person in whose  name this
Certificate is registered at the close of business on the last Business

                                     A-15-2

<PAGE>



Day of the  month  immediately  preceding  the month of such  distribution  (the
"Record  Date"),  in an amount equal to the product of the  Percentage  Interest
evidenced by this  Certificate  and the amount required to be distributed to the
Holders of the Class R-III  Certificates  on the  applicable  Distribution  Date
pursuant to the  Agreement.  All  distributions  made under the Agreement on any
Class  R-III  Certificate  will be made by the  Trustee  by check  mailed to the
address of the Person entitled  thereto,  as such name and address appear in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and  Distribution  Account may be made from time to time for
purposes  other  than,  and,  in  certain  cases,  prior  to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class R-III  Certificates  are issuable in fully  registered  form only
without  coupons  in minimum  denominations  representing  Percentage  Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations therein set forth, Class R-III Certificates are exchangeable for new
Class  R-III  Certificates  in  authorized  denominations  evidencing  the  same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and thereupon one or more new Class R-III  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No  transfer,  sale,  pledge  or  other  disposition  of  any  Class  R-III
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities  laws.  If a  transfer  of any  Class  R-III  Certificate  held  as a
Definitive  Certificate is to be made without  registration under the Securities
Act (other than in connection with the initial issuance of the Certificates or a
transfer  of  such  Class  R-III  Certificate  by  the  Depositor  or any of its
Affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer  unless it receives  (and upon  receipt,  may  conclusively  rely upon)
either: (i) a certificate from the

                                     A-15-3

<PAGE>



Certificateholder  desiring to effect such  transfer  substantially  in the form
attached  to  the  Agreement  as  Exhibit  D-1  and  a  certificate   from  such
Certificateholder's prospective transferee substantially in the form attached to
the  Agreement  either as Exhibit D-2A or as Exhibit D-2B; or (ii) an Opinion of
Counsel satisfactory to the Trustee to the effect that such transfer may be made
without  registration  under the  Securities Act (which Opinion of Counsel shall
not be an expense of the Trust Fund or of the  Depositor,  the Master  Servicer,
the  Special  Servicer,  the  Trustee  or the  Certificate  Registrar  in  their
respective capacities as such), together with the written certification(s) as to
the facts  surrounding  such transfer on which such Opinion of Counsel is based.
None of the Depositor,  the Trustee or the Certificate Registrar is obligated to
register or qualify any Class R-III Certificates under the Securities Act or any
other  securities  law or to take any action not otherwise  required  under this
Agreement  to permit the  transfer  of any Class R-III  Certificate  or interest
therein  without  registration  or  qualification.   Any   Certificateholder  or
Certificate  Owner desiring to effect a transfer of Class R-III  Certificates or
interests therein shall, and does hereby agree to, indemnify, the Depositor, the
Underwriter,  the Trustee,  the Master  Servicer,  the Special  Servicer and the
Certificate  Registrar  against any liability that may result if the transfer is
not exempt from such  registration or qualification or is not made in accordance
with such federal and state laws.

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


                                     A-15-4

<PAGE>



     Each  Person  who  has or who  acquires  any  Ownership  Interest  in  this
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the  provisions of Section  3.3(e) of the
Agreement  and,  if any  purported  Transferee  shall  become a  Holder  of this
Certificate  in violation of the  provisions  of such  Section  3.3(e),  to have
irrevocably  authorized  the Trustee under clause (ii)(A) of such Section 3.3(e)
to deliver  payments to a Person other than such Person and to have  irrevocably
authorized  the Trustee under clause (ii)(B) of such Section 3.3(e) to negotiate
the terms of any mandatory  sale and to execute all  instruments of Transfer and
to do all other things  necessary in connection  with any such sale. Each Person
holding or  acquiring  any  Ownership  Interest  in this  Certificate  must be a
Permitted  Transferee and a United States Person and shall  promptly  notify the
Trustee  of any  change  or  impending  change  in  its  status  as a  Permitted
Transferee or United States Person.  In connection with any proposed Transfer of
any Ownership  Interest in this Certificate,  the Trustee shall require delivery
to it, and shall not register the Transfer of this Certificate until its receipt
of, an affidavit  and  agreement  substantially  in the form attached as Exhibit
E-1A to the Agreement (a "Transfer  Affidavit and Agreement")  from the proposed
Transferee, in form and substance satisfactory to the Trustee,  representing and
warranting,  among other things, that such Transferee is a Permitted  Transferee
and a United States Person,  that it is not acquiring its Ownership  Interest in
this  Certificate  as a nominee,  trustee or agent for any Person  that is not a
Permitted  Transferee or is not a United States  Person,  that for so long as it
retains its Ownership Interest in this Certificate, it will endeavor to remain a
Permitted  Transferee and a United States  Person,  and that it has reviewed the
provisions  of Section  3.3(e) of the  Agreement and agrees to be bound by them.
Notwithstanding the delivery of a Transfer Affidavit and Agreement by a proposed
Transferee,  if the Trustee has actual knowledge that the proposed Transferee is
not a Permitted  Transferee or is not a United States Person,  the Trustee shall
not register the Transfer of an Ownership  Interest in this  Certificate to such
proposed Transferee.

     Each Person holding or acquiring any Ownership Interest in this Certificate
shall  agree  (x) to  require  a  Transfer  Affidavit  and  Agreement  from  any
prospective  Transferee  to whom such Person  attempts to transfer its Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides  to the Trustee a  certificate  substantially  in the form  attached as
Exhibit E-1B to the Agreement stating that, among other things, it has no actual
knowledge that such prospective  Transferee is not a Permitted  Transferee or is
not a United  States  Person.  Each Person  holding or  acquiring  an  Ownership
Interest in this  Certificate,  by purchasing  such Ownership  Interest  herein,
agrees to give the Trustee  written notice that it is a  "pass-through  interest
holder"   within  the  meaning  of   temporary   Treasury   regulation   Section
1.67-3T(a)(2)(i)(A)  immediately upon acquiring such Ownership  Interest,  if it
is, or is holding such Ownership Interest on behalf of, a "pass-through interest
holder".

     The provisions of Section 3.3(e) of the Agreement may be modified, added to
or eliminated,  provided that there shall have been delivered to the Trustee the
following:  (a) written  notification from each Rating Agency to the effect that
the  modification  of,  addition to or elimination of such  provisions  will not
cause such Rating  Agency to  withdraw,  qualify or downgrade  its  then-current
rating of any Class of Certificates;  and (b) an Opinion of Counsel, in form and
substance satisfactory to the Trustee and the Depositor, to the effect that such

                                     A-15-5

<PAGE>



modification  of,  addition to or elimination of such  provisions will not cause
any of REMIC I,  REMIC II or REMIC III to (x) cease to qualify as a REMIC or (y)
be subject to an  entity-level  tax caused by the  Transfer  of any Class  R-III
Certificate to a Person which is not a Permitted  Transferee,  or cause a Person
other than the  prospective  Transferee  to be subject  to a  REMIC-related  tax
caused by the Transfer of a Class R-III  Certificate  to a Person which is not a
Permitted Transferee.

     A  "Permitted  Transferee"  is any  Transferee  other  than (i) the  United
States, any State or political subdivision thereof, any possession of the United
States, or any agency or  instrumentality of any of the foregoing (other than an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for FHLMC, a majority of its board of directors is not selected
by  such  governmental  unit),  (ii) a  foreign  government,  any  international
organization,  or any agency or instrumentality  of any of the foregoing,  (iii)
any organization (other than certain farmers' cooperatives  described in Section
521 of the Code)  which is exempt  from the tax imposed by Chapter 1 of the Code
(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable  income),  (iv) rural electric and telephone  cooperatives  described in
Section  1381(a)(2)(C) of the Code and (v) any other Person so designated by the
Trustee  based  upon an  Opinion of  Counsel  that the  holding of an  Ownership
Interest in a Class R-III Certificate by such Person may cause the Trust Fund or
any Person having an Ownership Interest in any Class of Certificates (other than
such  Person) to incur a liability  for any  federal tax imposed  under the Code
that  would not  otherwise  be  imposed  but for the  Transfer  of an  Ownership
Interest in a Class R-III Certificate to such Person. The terms "United States",
"State" and  "international  organization"  shall have the meanings set forth in
Section 7701 of the Code or successor provisions.

     A "United States  Person" 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, or an estate or
trust whose income from sources without the United States is includable in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  R-III  Certificates,  but the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class R-III Certificates.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar  and any  agents of any of them may  treat the  Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Master  Servicer,  the  Special  Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.


                                     A-15-6

<PAGE>



     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing  a majority  Percentage  Interest  in such Class at a
price  determined as provided in the Agreement of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled to
at least 51% of the Voting Rights  allocated to the affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.


                                     A-15-7

<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                              as Trustee

                                            By:_________________________________
                                                      Authorized Officer


                                     A-15-8

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

This is one of the Class R-III Certificates  referred to in the within-mentioned
Agreement.

Dated:

                                            LaSalle National Bank,
                                              as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                     A-15-9

<PAGE>



                                   ASSIGNMENT


     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                     A-15-10

<PAGE>



                                  EXHIBIT A-16

                         FORM OF CLASS IO-1 CERTIFICATE

                         CLASS IO-1 COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Effective Pass-Through Rate:                         Effective Certificate Notional Amount of  this
Variable                                             Class IO-1 Certificate as of the Issue Date:
                                                     $----------------

Date of Pooling and Servicing                        Effective Class Notional Amount of all the
Agreement: March 1, 1997                             the Class IO-1 Certificates as of the Issue
                                                     Date:  $601,807,030

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923

First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AJ 2
Certificate No. IO-1-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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

                                     A-16-1

<PAGE>



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 MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN VOLUNTARY PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED
WITHOUT THE  IMPOSITION  OF A PREPAYMENT  PREMIUM  BASED ON A YIELD  MAINTENANCE
FORMULA (THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO
MORE  THAN  $$4191.12  OF OID PER  $100,000  OF  INITIAL  EFFECTIVE  CERTIFICATE
NOTIONAL  AMOUNT,  THE YIELD TO  MATURITY IS 9.5843% PER ANNUM AND THE AMOUNT OF
OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL  PERIOD IS NO MORE THAN  $39.66  PER
$100,000 OF INITIAL EFFECTIVE  CERTIFICATE  NOTIONAL AMOUNT,  COMPUTED UNDER THE
EXACT METHOD. NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A
RATE BASED ON THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

THIS  CERTIFICATE  DOES NOT HAVE A  CERTIFICATE  PRINCIPAL  BALANCE AND DOES NOT
ENTITLE THE HOLDER HEREOF TO ANY  DISTRIBUTIONS OF PRINCIPAL.  THE HOLDER HEREOF
WILL BE ENTITLED TO DISTRIBUTIONS OF INTEREST ACCRUED AS PROVIDED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN ON THE CERTIFICATE NOTIONAL AMOUNT OF
THIS CERTIFICATE, WHICH AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Class  IO-1
Certificate  (obtained by dividing the notional  principal  amount of this Class
IO-1 Certificate (its "Certificate Notional Amount")

                                     A-16-2

<PAGE>



as of the Issue Date by the aggregate  effective  notional  principal balance of
all the Class IO-1 Certificates  (their "Class Notional Amount") as of the Issue
Date) in that certain beneficial ownership interest,  evidenced by all the Class
IO-1 Certificates, in the Trust Fund created pursuant to a Pooling and Servicing
Agreement,  dated as specified above (the  "Agreement"),  between 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,  the capitalized
terms used herein have the respective  meanings assigned in the Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class IO-1  Certificates  on the  applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on any  Class  IO-1
Certificate  will  be made  by the  Trustee  by  wire  transfer  in  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided  the Trustee with wiring  instructions  on or prior to the Record
Date for such  distribution  (which wiring  instructions may be in the form of a
standing order applicable to all subsequent distributions as well), or otherwise
by check  mailed  to the  address  of such  Certificateholder  appearing  in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class IO-1  Certificates  are issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class IO-1  Certificates  are  exchangeable  for new Class IO-1  Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                                     A-16-3

<PAGE>



     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon one or more new Class IO-1  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  IO-1  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class IO-1 Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled

                                     A-16-4

<PAGE>



to at least 51% of the Voting Rights allocated to the affected Classes. Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

                                            LaSalle National Bank,
                                            as Trustee

                                            By:_________________________________
                                                      Authorized Officer




                                     A-16-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  IO-1   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                     A-16-6

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                     A-16-7

<PAGE>



                                  EXHIBIT A-17

                         FORM OF CLASS IO-2 CERTIFICATE

                         CLASS IO-2 COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-C1


evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial  mortgage  loans (the "Mortgage  Loans"),  such pool being formed and
sold by

                          MORGAN STANLEY CAPITAL I INC.

<TABLE>
<S>                                                  <C>
Pass-Through Rate:  Variable                         Certificate Notional Amount of  this Class IO-2
                                                     Certificate as of the Issue Date:
                                                     $----------------

Date of Pooling and Servicing                        Class Notional Amount of all the
Agreement: March 1, 1997                             the Class IO-2 Certificates as of the Issue
                                                     Date:  $38,248,484

Cut-off Date: March 1, 1997                          Aggregate unpaid principal balance of the
Issue Date: March 26, 1997                           Mortgage Pool as of the Cut-off Date, after
                                                     deducting payments of principal due on or before
                                                     such date, whether or not received:  $640,657,923

First Distribution Date:
April 15, 1997

Master Servicer and Special Servicer:                      Trustee:  LaSalle National Bank
GMAC Commercial Mortgage Corporation                       CUSIP No.:  61745M AK 9
Certificate No. IO-2-__
</TABLE>

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE DEPOSITOR,  THE
TRUSTEE,  THE  CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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

                                     A-17-1

<PAGE>



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 MORGAN
STANLEY CAPITAL I INC., GMAC COMMERCIAL MORTGAGE  CORPORATION,  LASALLE NATIONAL
BANK,  ABN AMRO BANK N.V. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE   NOR  THE  MORTGAGE   LOANS  ARE   GUARANTEED   BY  ANY  AGENCY  OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS MARCH 26, 1997. ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN)  OF 5% DURING THE
RESPECTIVE PERIODS WHEN VOLUNTARY PREPAYMENTS OF PRINCIPAL THEREON ARE PERMITTED
WITHOUT THE  IMPOSITION  OF A PREPAYMENT  PREMIUM  BASED ON A YIELD  MAINTENANCE
FORMULA (THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO
MORE THAN $8735.78 OF OID PER $100,000 OF INITIAL  CERTIFICATE  NOTIONAL AMOUNT,
THE YIELD TO MATURITY IS 43.5743%  PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE
TO THE INITIAL  ACCRUAL  PERIOD IS NO MORE THAN  $109.06 PER $100,000 OF INITIAL
CERTIFICATE NOTIONAL AMOUNT,  COMPUTED UNDER THE EXACT METHOD. NO REPRESENTATION
IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.

THIS  CERTIFICATE  DOES NOT HAVE A  CERTIFICATE  PRINCIPAL  BALANCE AND DOES NOT
ENTITLE THE HOLDER HEREOF TO ANY  DISTRIBUTIONS OF PRINCIPAL.  THE HOLDER HEREOF
WILL BE ENTITLED TO DISTRIBUTIONS OF INTEREST ACCRUED AS PROVIDED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN ON THE CERTIFICATE NOTIONAL AMOUNT OF
THIS CERTIFICATE, WHICH AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

     This   certifies   that   _______________________________________   is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Class  IO-2
Certificate  (obtained by dividing the notional  principal  amount of this Class
IO-2 Certificate (its "Certificate Notional Amount")

                                     A-17-2

<PAGE>



as of the Issue Date by the aggregate  effective  notional  principal balance of
all the Class IO-2 Certificates  (their "Class Notional Amount") as of the Issue
Date) in that certain beneficial ownership interest,  evidenced by all the Class
IO-2 Certificates, in the Trust Fund created pursuant to a Pooling and Servicing
Agreement,  dated as specified above (the  "Agreement"),  between 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,  the capitalized
terms used herein have the respective  meanings assigned in the Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

     Pursuant to the terms of the Agreement,  distributions  will be made on the
15th day of each month or, if such 15th day is not a Business  Day, the Business
Day immediately following (each, a "Distribution Date"), commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class IO-2  Certificates  on the  applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on any  Class  IO-2
Certificate  will  be made  by the  Trustee  by  wire  transfer  in  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided  the Trustee with wiring  instructions  on or prior to the Record
Date for such  distribution  (which wiring  instructions may be in the form of a
standing order applicable to all subsequent distributions as well), or otherwise
by check  mailed  to the  address  of such  Certificateholder  appearing  in the
Certificate Register.  Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice.

     The Depositor's  Mortgage  Pass-Through  Certificates,  Series 1997-C1 (the
"Certificates")  are limited in right of distribution to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Collection  Account and the  Distribution  Account may be made from time to time
for purposes  other than,  and, in certain  cases,  prior to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

     The Class IO-2  Certificates  are issuable in fully  registered  form only,
without  coupons,  in  minimum  denominations  specified  in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class IO-2  Certificates  are  exchangeable  for new Class IO-2  Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                                     A-17-3

<PAGE>



     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
offices of the  Certificate  Registrar,  duly endorsed by, or  accompanied  by a
written  instrument  of transfer  in the form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized in
writing,  and  thereupon one or more new Class IO-2  Certificates  in authorized
denominations  evidencing the same aggregate  Percentage Interest will be issued
to the designated transferee or transferees.

     No service  charge  will be imposed  for any  registration  of  transfer or
exchange  of  Class  IO-2  Certificates,  but  the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class IO-2 Certificates.

     Notwithstanding  the  foregoing,   for  so  long  as  this  Certificate  is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

     Prior to due presentment of this  Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Fiscal Agent, the Certificate  Registrar and any agents 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 or any such
agent shall be affected by notice to the contrary.

     The Trust Fund and the obligations created by the Agreement shall terminate
upon distribution (or provision for distribution) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and  required to be  distributed
to them pursuant to the Agreement following the earlier of (i) the final payment
or other  liquidation (or any advance with respect thereto) of the last Mortgage
Loan or REO Property  remaining in the Trust Fund,  and (ii) the purchase by the
Depositor, the Master Servicer, the Special Servicer or the Holders of Class R-I
Certificates  representing a majority  Percentage  Interest in such Class,  at a
price determined as provided in the Agreement, of all Mortgage Loans and any REO
Properties  remaining in the Trust Fund.  The  Agreement  permits,  but does not
require,  the Depositor,  the Master Servicer,  or such Holders to purchase from
the Trust Fund all Mortgage  Loans and any REO Properties  remaining  therein at
such time as the aggregate Stated Principal Balance of the Mortgage Pool is less
than 3% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage Pool
specified  on the face  hereof.  The  exercise of such right will  effect  early
retirement of the Certificates.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof,  and the  modification  of the rights and obligations of the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the Fiscal
Agent  thereunder and the rights of the  Certificateholders  thereunder,  at any
time by the Depositor,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent with the consent of the Holders of Certificates entitled

                                     A-17-4

<PAGE>



to at least 51% of the Voting Rights allocated to the affected Classes. Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment necessary to maintain the status of REMIC I, REMIC II or
REMIC  III  as a  REMIC,  without  the  consent  of  the  Holders  of any of the
Certificates.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder hereof, by its acceptance hereof, agrees that it will
look  solely  to the  Trust  Fund (to the  extent  of its  rights  therein)  for
distributions hereunder.

     This Certificate shall be construed in accordance with the internal laws of
the State of New York  applicable to agreements made and to be performed in said
State,  and the  obligations,  rights and remedies of the Holder hereof shall be
determined in accordance with such laws.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.


                                            LaSalle National Bank,
                                            as Trustee

                                            By:_________________________________
                                                      Authorized Officer


                                     A-17-5

<PAGE>



                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  IO-2   Certificates   referred   to  in  the
within-mentioned Agreement.

Dated:

                                            LaSalle National Bank,
                                            as Certificate Registrar

                                            By:_________________________________
                                                      Authorized Officer


                                     A-17-6

<PAGE>



                                   ASSIGNMENT

     FOR   VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)   and
transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                   (please print or typewrite name and address
                     including postal zip code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Commercial  Mortgage  Pass-Through   Certificate  and  hereby  authorize(s)  the
registration  of  transfer of such  interest to the above named  assignee on the
Certificate Register of the Trust Fund.

     I  (we)  further  direct  the  issuance  of  a  new   Commercial   Mortgage
Pass-Through  Certificate of a like  Percentage  Interest and Class to the above
named assignee and delivery of such Commercial Mortgage Pass-Through Certificate
to the following address:

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Dated:____________

                                           -------------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall, if permitted,  be made by wire transfer or otherwise,
in  immediately  available  funds,  to________________________________  for  the
account of________________________________________________________________.

     Distributions   made  by  check   (such   check  to  be  made   payable  to
____________________) and all applicable statements and notices should be mailed
to__________________________________________.

     This information is provided by  ___________________________,  the assignee
named above, or ____________________________________, as its agent.

                                     A-17-7

<PAGE>



                                   EXHIBIT B-1

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                __________, 1997


Morgan Stanley Capital I Inc.
1585 Broadway, 37th Floor
New York, New York  10036

     Re:  Pooling and Servicing  Agreement  ("Pooling and Servicing  Agreement")
          relating to Morgan Stanley Capital I Inc., Commercial Mortgage 
          Pass-Through Certificates, Series 1997-C1
          ----------------------------------------------------------------------

Ladies and Gentlemen:

     In  accordance  with the  provisions  of  Section  2.2 of the  Pooling  and
Servicing Agreement, the undersigned hereby certifies that, with respect to each
Mortgage Loan listed in the Mortgage Loan Schedule and subject to the exceptions
noted in the schedule of exceptions  attached  hereto,  that:  (a) all documents
specified  in  clause  (i) of  the  definition  of  "Mortgage  File"  are in its
possession,  (b)  such  documents  have  been  reviewed  by it and have not been
materially  mutilated,  damaged,  defaced, torn or otherwise physically altered,
and such documents  relate to such Mortgage  Loan, (c) based on its  examination
and only as to the  foregoing  documents,  the loan  number  and the name of the
borrower set forth in the Mortgage Loan Schedule  respecting  such Mortgage Loan
accurately  reflects the information  contained in such documents,  and (d) each
Mortgage Note has been  endorsed as provided in clause (i) of the  definition of
"Mortgage File". The Trustee makes no  representations  as to: (i) the validity,
legality,  sufficiency,  enforceability  or  genuineness  of any such  documents
contained in each Mortgage File or any of the Mortgage  Loans  identified in the
Mortgage Loan Schedule, or (ii) the collectibility,  insurability, effectiveness
or suitability of any such Mortgage Loan.

     The Trustee  acknowledges  receipt of notice that the Depositor has granted
to the Trustee for the benefit of the  Certificateholders a security interest in
all of the Depositor's right, title and interest in and to the Mortgage Loans.

     Capitalized  words and phrases used herein and not otherwise defined herein
shall have the respective meanings assigned to them in the Pooling and Servicing
Agreement.  This  Certificate  is subject in all  respects  to the terms of said
Pooling and Servicing Agreement.

                                       LASALLE NATIONAL BANK, as Trustee


                                       By:______________________________________
                                          Name:
                                          Title:

                                      B-1-1

<PAGE>



                                   EXHIBIT B-2

                     FORM OF FINAL CERTIFICATION OF TRUSTEE




                                __________, 1997




Morgan Stanley Capital I Inc.
1585 Broadway, 37th Floor
New York, New York  10036

     Re:  Pooling and Servicing  Agreement  ("Pooling and Servicing  Agreement")
          relating to Morgan Stanley Capital I Inc., Commercial Mortgage 
          Pass-Through Certificates, Series 1997-C1
          ----------------------------------------------------------------------

Ladies and Gentlemen:

     In  accordance  with the  provisions  of  Section  2.2 of the  Pooling  and
Servicing Agreement, the undersigned hereby certifies that, with respect to each
Mortgage Loan listed in the Mortgage Loan Schedule and subject to the exceptions
noted in the Schedule of exceptions  attached  hereto,  that:  (a) all documents
required to be included in the  Mortgage  File  pursuant to clauses  (i),  (ii),
(iii),  (ix), (xii) (to the extent it relates to the foregoing) and (xiii) (if a
leasehold  interest of the borrower in the related Mortgaged Property is evident
from the related  Mortgage or title policy) of the definition of "Mortgage File"
are in its possession,  (b) such documents have been reviewed by it and have not
been  materially  mutilated,  damaged,  defaced,  torn or  otherwise  physically
altered,  and such  documents  relate to such  Mortgage  Loan,  (c) based on its
examination and only as to the foregoing documents,  the loan number, the street
address of the Mortgaged  Property and the name of the borrower set forth in the
Mortgage Loan Schedule  respecting  such Mortgage Loan  accurately  reflects the
information  contained  in the  documents  in the  Mortgage  File,  and (d) each
Mortgage  Note has  been  endorsed  and each  Assignment  of  Mortgage  has been
delivered as provided in the definition of "Mortgage File". The Trustee makes no
representations as to: (i) the validity, legality,  sufficiency,  enforceability
or genuineness of any of the documents contained in each Mortgage File or any of
the Trustee Mortgage Loans identified in the Mortgage Loan Schedule, or (ii) the
collectibility,  insurability, effectiveness or suitability of any such Mortgage
Loan.

     The Trustee  acknowledges  receipt of notice that the Depositor has granted
to the Trustee for the benefit of the  Certificateholders a security interest in
all of the Depositor's right, title and interest in and to the Mortgage Loans.

                                      B-2-1

<PAGE>



     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings  assigned  to  them  in  the  Pooling  and  Servicing  Agreement.  This
Certificate  is  qualified  in all  respects  by the terms of said  Pooling  and
Servicing Agreement including but not limited to Section 2.2.


                                       LASALLE NATIONAL BANK, as Trustee



                                       By:______________________________________
                                          Name:
                                          Title:



                                      B-2-2

<PAGE>



                                    EXHIBIT C

                           FORM OF REQUEST FOR RELEASE

To:  LaSalle National Bank, Trustee
     135 South LaSalle Street
     Chicago, Illinois  60674

     Attn: Asset-Backed Securities Trust Services Group

     Re:  Morgan Stanley Capital I Inc., Commercial
          Mortgage Pass-Through Certificates, Series 1997-C1
          --------------------------------------------------

                                 Date:__________


     In connection with the  administration of the Mortgage Loans held by you as
Trustee under the Pooling and Servicing  Agreement  dated as of March 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"),  the undersigned  hereby requests a release of the Trustee Mortgage
File held by you as Trustee with  respect to the  following  described  Mortgage
Loan for the reason indicated below.

                  Mortgagor's Name:

                  Address:

                  Loan No.:

                  Reason for requesting file:

_____             1.       Mortgage Loan paid in full.
         (The [Master]  [Special]  Servicer  hereby  certifies  that all amounts
         received in  connection  with the  Mortgage  Loan have been or will be,
         following  the  [Master]  [Special]  Servicer's  release of the Trustee
         Mortgage File,  credited to the Collection  Account or the Distribution
         Account pursuant to the Pooling and Servicing Agreement.)

_____             2.       Mortgage Loan repurchased.
         (The [Master]  [Special]  Servicer  hereby  certifies that the Purchase
         Price has been  credited to the  Distribution  Account  pursuant to the
         Pooling and Servicing Agreement.)


                                       C-1

<PAGE>



_____             3.       Mortgage Loan substituted.
         (The [Master]  [Special]  Servicer  hereby  certifies that a Qualifying
         Substitute  Mortgage  Loan has been assigned and delivered to you along
         with the  related  Trustee  Mortgage  File  pursuant to the Pooling and
         Servicing Agreement.)

_____             4.       The Mortgage Loan is being foreclosed.

_____             5.       Other.  (Describe)

         The undersigned  acknowledges that the above Trustee Mortgage File will
be held by the  undersigned in accordance with the provisions of the Pooling and
Servicing Agreement and will be returned to you, except if the Mortgage Loan has
been paid in full,  repurchased  or substituted  for by a Qualifying  Substitute
Mortgage  Loan (in which case the Trustee  Mortgage  File will be retained by us
permanently), when no longer required by us for such purpose).

         Capitalized  terms used herein shall have the meanings ascribed to them
in the Pooling and Servicing Agreement.


                                           [Name of [Master] [Special] Servicer]




                                           By:__________________________________
                                              Name:
                                              Title:

                                       C-2

<PAGE>



                                   EXHIBIT D-1

                       FORM OF TRANSFEROR CERTIFICATE FOR

             TRANSFERS OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES


                                     [Date]


[CERTIFICATE REGISTRAR]


          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificates, Series 1997-C1, Class (the "Certificates")

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
[Class ___  Certificates  having an initial  principal  balance as of March ___,
1997 (the "Closing Date") of $__________][evidencing a ____% Percentage Interest
in  the  related  Class]  (the  "Transferred  Certificates").   The  Transferred
Certificates  were issued  pursuant to the Pooling and Servicing  Agreement (the
"Pooling  and  Servicing  Agreement"),  dated as of March 1, 1997,  among Morgan
Stanley Capital I Inc. as depositor (the "Depositor"),  GMAC Commercial Mortgage
Corporation as master servicer and as special servicer, LaSalle National Bank as
trustee  and ABN AMRO Bank N.V. as fiscal  agent.  All terms used herein and not
otherwise defined shall have the meanings set forth in the Pooling and Servicing
Agreement.  The Transferor hereby certifies,  represents and warrants to you, as
Certificate Registrar, that:

          1. The Transferor is the lawful owner of the Transferred  Certificates
     with the full right to  transfer  such  Certificates  free from any and all
     claims and encumbrances whatsoever.

          2.  Neither  the  Transferor  nor anyone  acting on its behalf has (a)
     offered,   transferred,   pledged,   sold  or  otherwise  disposed  of  any
     Transferred  Certificate,  any  interest  in any  Certificate  or any other
     similar  security to any person in any manner,  (b)  solicited any offer to
     buy or accept a transfer,  pledge or other  disposition of any  Transferred
     Certificate,  any  interest  in any  Transferred  Certificate  or any other
     similar security from any person in any manner, (c) otherwise approached or
     negotiated with respect to any Transferred Certificate, any interest in any
     Transferred  Certificate  or any other similar  security with any person in
     any  manner,  (d)  made  any  general  solicitation  by  means  of  general
     advertising  or in any other manner,  or (e) taken any other action,  which
     (in the  case of any of the acts  described  in  clauses  (a)  through  (e)
     hereof) would constitutea distribution of any Transferred Certificate under
     the Securities Act of 1933, as amended

                                      D-1-3

<PAGE>



     (the "Securities  Act"), or would render the disposition of any Transferred
     Certificate  a violation  of Section 5 of the  Securities  Act or any state
     securities  laws, or would require  registration  or  qualification  of any
     Transferred  Certificate  pursuant  to the  Securities  Act  or  any  state
     securities laws.


                                       Very truly yours,


                                       _________________________________________
                                       (Transferor)


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                      D-1-4

<PAGE>



                                  EXHIBIT D-2A

                        FORM I OF TRANSFEREE CERTIFICATE
                           FOR TRANSFERS OF DEFINITIVE
                         PRIVATELY OFFERED CERTIFICATES


                                     [Date]

[CERTIFICATE REGISTRAR]

          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificates, Series 1997-C1 (the "Certificates")

Ladies and Gentlemen:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
Class ______ Certificates [having an initial Certificate Principal Balance as of
March  __,  1997  (the  "Closing  Date") of  [$__________]  [evidencing  a ____%
Percentage Interest in the related Class] (the "Transferred Certificates").  The
Certificates,  including the Transferred  Certificates,  were issued pursuant to
the Pooling and Servicing Agreement, dated as of March 1, 1997 (the "Pooling and
Servicing  Agreement"),  among Morgan  Stanley  Capital I Inc. as depositor (the
"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 but not otherwise defined herein shall
have the respective  meanings set forth in the Pooling and Servicing  Agreement.
The Transferee hereby certifies,  represents and warrants to you, as Certificate
Registrar, that:

          1. The Transferee is a "qualified  institutional  buyer" (a "Qualified
     Institutional  Buyer") as that term is defined in Rule 144A  ("Rule  144A")
     under the Securities Act of 1933, as amended (the "Securities Act") and has
     completed one of the forms of  certification to that effect attached hereto
     as Annex 1 and Annex 2. The  Transferee is aware that the sale to it of the
     Transferred  Certificates  is being  made in  reliance  on Rule  144A.  The
     Transferee is acquiring the Transferred Certificates for its own account or
     for the account of a Qualified  Institutional  Buyer,  and understands that
     such Transferred  Certificates  may be resold,  pledged or transferred only
     (i) to a person reasonably  believed to be a Qualified  Institutional Buyer
     that  purchases  for its own  account  or for the  account  of a  Qualified
     Institutional  Buyer to whom  notice is given  that the  resale,  pledge or
     transfer  is being made in  reliance  on Rule  144A,  or (ii)  pursuant  to
     another exemption from registration under the Securities Act.


                                     D-2A-1

<PAGE>



          2. The Transferee has been  furnished with all  information  regarding
     (a) the Transferred Certificates and distributions thereon, (b) the nature,
     performance  and  servicing  of the  Mortgage  Loans,  (c) the  Pooling and
     Servicing  Agreement,  and (d) any credit enhancement  mechanism associated
     with the Transferred Certificates, that it has requested.


                                       Very truly yours,


                                       _________________________________________
                                       (Transferor)


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                     D-2A-2

<PAGE>



                                  EXHIBIT E-1A

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
                  FOR TRANSFERS OF REMIC RESIDUAL CERTIFICATES

STATE OF                                    )
                                            ) ss:
COUNTY OF                                   )


          ____________________, being first duly sworn, deposes and says that:

     1.  He/She  is  the   ____________________  of  ____________________   (the
prospective  transferee  (the  "Transferee")  of Morgan Stanley  Capital I Inc.,
Mortgage Pass-Through Certificates,  Series 1997-C1, Class [R-I] [R-II] [R-III],
evidencing   a  ____%   Percentage   Interest  in  such  Class  (the   "Residual
Certificates")),  a  ________________  duly organized and validly existing under
the  laws  of  ____________________,  on  behalf  of  which  he/she  makes  this
affidavit.  All  capitalized  terms used but not otherwise  defined herein shall
have the  respective  meanings set forth in the Pooling and Servicing  Agreement
pursuant  to which the  Residual  Certificates  were issued  (the  "Pooling  and
Servicing Agreement").

     2.  The  Transferee  (i) is,  and as of the  date of  transfer  will  be, a
"Permitted  Transferee" and will endeavor to remain a "Permitted Transferee" for
so long as it  holds  the  Residual  Certificates,  and  (ii) is  acquiring  the
Residual  Certificates  for  its  own  account  or for the  account  of  another
prospective  transferee from which it has received an affidavit in substantially
the same form as this  affidavit.  A "Permitted  Transferee" is any Person other
than a "disqualified  organization"  or a possession of the United States.  (For
this purpose, a "disqualified  organization"  means the United States, any state
or political  subdivision  thereof,  any agency or instrumentality of any of the
foregoing  (other than an  instrumentality,  all of the  activities of which are
subject to tax and,  except for the Federal Home Loan  Mortgage  Corporation,  a
majority of whose board of directors  is not  selected by any such  governmental
entity) or any foreign government,  international  organization or any agency or
instrumentality of such foreign  government or organization,  any rural electric
or telephone  cooperative,  or any  organization  (other than  certain  farmers'
cooperatives)  that is  generally  exempt  from  federal  income tax unless such
organization is subject to the tax on unrelated business taxable income.

     3.  The  Transferee  is  aware  (i) of the tax that  would  be  imposed  on
transfers of the Residual Certificates to "disqualified organizations" under the
Code that applies to all transfers of the Residual Certificates;  (ii) that such
tax would be on the  transferor  or, if such transfer is through an agent (which
Person includes a broker, nominee or middleman) for a non-Permitted  Transferee,
on the  agent;  (iii)  that the  Person  otherwise  liable  for the tax shall be
relieved of liability for the tax if the transferee  furnishes to such Person an
affidavit  that the  transferee  is a Permitted  Transferee  and, at the time of
transfer,  such Person  does not have actual  knowledge  that the  affidavit  is
false; and (iv) that the Residual  Certificates  may be a "noneconomic  residual
interest" within the meaning of Treasury regulation Section 1.860E-1(c) and that
the transferor

                                     E-1A-1

<PAGE>



of a "noneconomic  residual  interest" will remain liable for any taxes due with
respect to the income on such residual interest,  unless no significant  purpose
of the  transfer  is to enable  the  transferor  to  impede  the  assessment  or
collection of tax.

     4. The  Transferee is aware of the tax imposed on a  "pass-through  entity"
holding the Residual  Certificates if at any time during the taxable year of the
pass-through  entity a  non-Permitted  Transferee  is the  record  holder  of an
interest in such entity.  (For this purpose, a "pass-through  entity" includes a
regulated  investment  company,  a real estate  investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.)

     5. The Transferee is aware that the Certificate Registrar will not register
any  transfer  of  the  Residual  Certificates  by  the  Transferee  unless  the
Transferee's transferee, or such transferee's agent, delivers to the Certificate
Registrar,  among other things,  an affidavit and agreement in substantially the
same form as this affidavit and agreement.  The Transferee expressly agrees that
it will not  consummate  any such  transfer  if it  knows or  believes  that any
representation contained in such affidavit and agreement is false.

     6. The Transferee  consents to any additional  restrictions or arrangements
that shall be deemed necessary upon advice of counsel to constitute a reasonable
arrangement to ensure that the Residual Certificate will only be owned, directly
or indirectly, by a Permitted Transferee.

     7. The Transferee's taxpayer identification number is _________________.

     8. The  Transferee  has reviewed the  provisions  of Section  3.3(e) of the
Pooling and Servicing Agreement,  a description of which provisions is set forth
in the Residual  Certificates  (in particular,  clause (ii)(A) of Section 3.3(e)
which authorizes the Trustee to deliver payments on the Residual  Certificate to
a Person other than the  Transferee  and clause  (ii)(B) of Section 3.3(e) which
authorizes   the  Trustee  to  negotiate  a  mandatory   sale  of  the  Residual
Certificates,  in either  case,  in the event  that the  Transferee  holds  such
Residual  Certificates  in  violation  of Section  3.3(e));  and the  Transferee
expressly agrees to be bound by and to comply with such provisions.

     9. No purpose of the Transferee relating to its purchase or any sale of the
Residual  Certificates  is or will be to impede the  assessment or collection of
any tax.

     10.  The  Transferee  hereby  represents  to and  for  the  benefit  of the
transferor that the Transferee  intends to pay any taxes associated with holding
the Residual  Certificates as they become due, fully  understanding  that it may
incur tax  liabilities  in excess of any cash flows  generated  by the  Residual
Certificates.

     11. The Transferee  will, in connection  with any transfer that it makes of
the Residual Certificates, deliver to the Certificate Registrar a representation
letter  substantially  in the form of Exhibit E-2 to the  Pooling and  Servicing
Agreement in which it will represent and warrant, among other things, that it is
not  transferring  the  Residual   Certificates  to  impede  the  assessment  or
collection of any tax and that it has at the time of such  transfer  conducted a

                                     E-1A-2

<PAGE>



reasonable  investigation of the financial  condition of the proposed transferee
as  contemplated  by  Treasury  regulation  Section  1.860E-1(c)(4)(i)  and  has
satisfied the requirements of such provision.

     12.  The  Transferee  is a citizen or  resident  of the  United  States,  a
corporation, a partnership or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.



                                     E-1A-3

<PAGE>



     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its  ____________________  and  its  corporate  seal  to be  hereunto  attached,
attested by its [Assistant] Secretary, this day of _________________, ____.


                                             [NAME OF TRANSFEREE]


                                             By:________________________________
                                                [Name of Officer]
                                                [Title of Officer]

[Corporate Seal]

ATTEST:

____________________________
[Assistant] Secretary


     Personally appeared before me the above-named  ____________________,  known
or proved to me to be the same person who executed the foregoing  instrument and
to be the  ____________________  of the Transferee,  and acknowledged to me that
he/she  executed the same as his/her free act and deed and the free act and deed
of the Transferee.

     Subscribed  and  sworn  before  me this  ___ day of  _____________________,
_____.

                                    _____________________________________
                                    NOTARY PUBLIC

                                    COUNTY OF____________________________
                                    STATE OF_____________________________
                                    My  Commission  expires the _________ day of
                                    ___________, 19__.


                                     E-1A-4

<PAGE>



                                  EXHIBIT E-1B

                 FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF
                           REMIC RESIDUAL CERTIFICATES

                                                           _______________, 19__

LaSalle National Bank, as Trustee
Corporate Trust Office
135 S. LaSalle Street, Suite 1740
Chicago, Illinois  60674-4107

          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificates, Series 1997-C1 (the "Certificates")

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_________________  (the "Transferor") to _________________ (the "Transferee") of
[Class  R-I]  [Class  R-II]  [Class  R-III]  Certificates   evidencing  a  ____%
Percentage   Interest  in  such  Class  (the   "Residual   Certificates").   The
Certificates,  including the Residual Certificates,  were issued pursuant to the
Pooling and  Servicing  Agreement,  dated as of March 1, 1997 (the  "Pooling and
Servicing Agreement"),  among Morgan Stanley Capital I Inc., as Depositor,  GMAC
Commercial  Mortgage  Corporation,  as Master Servicer and as Special  Servicer,
LaSalle  National Bank, as Trustee and ABN AMRO Bank N.V., as Fiscal Agent.  All
capitalized  terms  used  but  not  otherwise  defined  herein  shall  have  the
respective  meanings  set forth in the  Pooling  and  Servicing  Agreement.  The
Transferor  hereby  certifies,  represents  and warrants to you, as  Certificate
Registrar, that:

     1. No purpose of the  Transferor  relating to the  transfer of the Residual
Certificates  by the  Transferor  to the  Transferee is or will be to impede the
assessment or collection of any tax.

     2. The  Transferor  understands  that the Transferee has delivered to you a
Transfer  Affidavit  and  Agreement  in the form  attached  to the  Pooling  and
Servicing  Agreement.   The  Transferor  does  not  know  or  believe  that  any
representation contained therein is false.


                                     E-1B-1

<PAGE>



     3. The Transferor  has at the time of this transfer  conducted a reasonable
investigation  of the financial  condition of the Transferee as  contemplated by
Treasury  regulation  Section   1.860E-1(c)(4)(i)  and,  as  a  result  of  that
investigation,   the  Transferor   has   determined   that  the  Transferee  has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate that the  Transferee  will not continue to pay its debts as
they become due in the future.  The Transferor  understands that the transfer of
the Residual  Certificates  may not be respected  for United  States  income tax
purposes (and the  Transferor may continue to be liable for United States income
taxes  associated  therewith)  unless  the  Transferor  has  conducted  such  an
investigation.

                                            Very truly yours,


                                            ___________________________________
                                            (Transferor)

                                            By:________________________________
                                            Name:______________________________
                                            Title:_____________________________


                                     E-1B-2

<PAGE>



                                   EXHIBIT F-1

                   [FORM OF MONTHLY CERTIFICATEHOLDER REPORT]








                                      F-1-1

<PAGE>



                                                         ANNEX 1 TO EXHIBIT D-2A


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [for Transferees other than Registered Investment Companies]

     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor")  and [name of Certificate  Registrar],  as Certificate  Registrar,
with respect to the mortgage  pass-through  certificates  being transferred (the
"Transferred  Certificates") as described in the Transferee Certificate to which
this certification relates and to which this certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity purchasing the Transferred Certificates (the "Transferee").

     2. The  Transferee  is a  "qualified  institutional  buyer" as that term is
defined in Rule 144A under the  Securities Act of 1933, as amended ("Rule 144A")
because  (i) the  Transferee  owned  and/or  invested on a  discretionary  basis
$____________________(1)  in  securities  (other  than the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

         ___      Corporation,  etc. The Transferee is a corporation (other than
                  a bank, savings and loan association or similar  institution),
                  Massachusetts or similar business trust,  partnership,  or any
                  organization  described  in Section  501(c)(3) of the Internal
                  Revenue Code of 1986.

         ___      Bank.  The  Transferee  (a) is a  national  bank or a  banking
                  institution  organized  under  the  laws  of any  State,  U.S.
                  territory or the  District of Columbia,  the business of which
                  is substantially  confined to banking and is supervised by the
                  State or territorial banking commission or similar official or
                  is a foreign bank or  equivalent  institution,  and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. bank, and not more than 18 months  preceding such date of
                  sale for a foreign bank or equivalent institution.

- --------
     (1)  Transferee  must own and/or invest on a  discretionary  basis at least
$100,000,000  in securities  unless  Transferee is a dealer,  and, in that case,
Transferee must own and/or invest on a discretionary  basis at least $10,000,000
in securities.


                                     D-2A-1

<PAGE>



         ___      Savings  and Loan.  The  Transferee  (a) is a savings and loan
                  association, building and loan association,  cooperative bank,
                  homestead   association  or  similar  institution,   which  is
                  supervised and examined by a State or Federal authority having
                  supervision over any such institutions or is a foreign savings
                  and loan association or equivalent  institution and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. savings and loan association, and not more than 18 months
                  preceding  such  date of sale for a foreign  savings  and loan
                  association or equivalent institution.

         ___      Broker-dealer.  The Transferee is a dealer registered pursuant
                  to  Section  15 of the  Securities  Exchange  Act of 1934,  as
                  amended.

         ___      Insurance  Company.  The  Transferee  is an insurance  company
                  whose primary and predominant business activity is the writing
                  of  insurance  or the  reinsuring  of  risks  underwritten  by
                  insurance companies and which is subject to supervision by the
                  insurance  commissioner  or a similar  official or agency of a
                  State, U.S. territory or the District of Columbia.

         ___      State or Local Plan. The Transferee is a plan  established and
                  maintained  by a State,  its  political  subdivisions,  or any
                  agency  or  instrumentality  of the  State  or  its  political
                  subdivisions, for the benefit of its employees.

         ___      ERISA Plan. The Transferee is an employee  benefit plan within
                  the  meaning  of  Title I of the  Employee  Retirement  Income
                  Security Act of 1974.

         ___      Investment  Advisor.  The Transferee is an investment  advisor
                  registered  under  the  Investment  Advisers  Act of 1940,  as
                  amended.

         ___      Other.  (Please supply a brief description of the entity and a
                  cross-reference   to  the  paragraph  and  subparagraph  under
                  subsection (a)(1) of Rule 144A pursuant to which it qualifies.
                  Note that  registered  investment  companies  should  complete
                  Annex 2 rather than this Annex 1.)____________________________
                  ______________________________________________________________

     3. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the  Transferee,  (ii) securities that are part
of an unsold  allotment to or subscription by the Transferee,  if the Transferee
is a dealer,  (iii) bank deposit notes and  certificates  of deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase  agreement and (vii) currency,  interest rate and commodity  swaps.
For purposes of  determining  the aggregate  amount of  securities  owned and/or
invested on a  discretionary  basis by the  Transferee,  the  Transferee did not
include any of the securities referred to in this paragraph.

                                     D-2A-2

<PAGE>



     4. For purposes of  determining  the aggregate  amount of securities  owned
and/or invested on a discretionary basis by the Transferee,  the Transferee used
the cost of such securities to the Transferee, unless the Transferee reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and no current  information with respect to the cost of those securities
has been published, in which case the securities were valued at market. Further,
in  determining  such  aggregate  amount,   the  Transferee  may  have  included
securities   owned  by  subsidiaries  of  the  Transferee,   but  only  if  such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities  Exchange Act of 1934, as
amended.

     5. The  Transferee  acknowledges  that it is  familiar  with  Rule 144A and
understands  that the  Transferor and other parties  related to the  Transferred
Certificates are relying and will continue to rely on the statements made herein
because one or more sales to the Transferee may be in reliance on Rule 144A.

         ___      ___    Will the Transferee be purchasing the Transferred 
         Yes      No     Certificates only for the Transferee's own account?

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule 144A, and the "qualified institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule 144A.

     7.  The  Transferee   will  notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice is  given,  the  Transferee's  purchase  of the  Transferred
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties any updated  annual  financial  statements  that become  available on or
before the date of such purchase, promptly after they become available.

                                       _________________________________________
                                       Print Name of Transferee

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                       Date:____________________________________

                                     D-2A-3

<PAGE>



                                                         ANNEX 2 TO EXHIBIT D-2A


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [for Transferees that are Registered Investment Companies]


     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor")  and [name of Certificate  Registrar],  as Certificate  Registrar,
with respect to the mortgage  pass-through  certificate  being  transferred (the
"Transferred  Certificates") as described in the Transferee Certificate to which
this certification relates and to which this certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity  purchasing the Transferred  Certificates  (the  "Transferee") or, if the
Transferee is a "qualified  institutional buyer" as that term is defined in Rule
144A under the  Securities  Act of 1933, as amended  ("Rule  144A")  because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

     2. The Transferee is a "qualified  institutional  buyer" as defined in Rule
144A because (i) the Transferee is an investment  company  registered  under the
Investment  Company  Act of 1940,  as  amended,  and (ii) as marked  below,  the
Transferee  alone  owned  and/or  invested  on a  discretionary  basis,  or  the
Transferee's  Family of Investment  Companies  owned,  at least  $100,000,000 in
securities (other than the excluded  securities referred to below) as of the end
of the  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment  Companies,  the  cost  of  such  securities  was  used,  unless  the
Transferee or any member of the Transferee's Family of Investment Companies,  as
the case may be, reports its securities holdings in its financial  statements on
the basis of their market value, and no current  information with respect to the
cost of those  securities  has been  published,  in which case the securities of
such entity were valued at market.

____              The Transferee owned and/or invested on a discretionary  basis
                  $___________________  in  securities  (other than the excluded
                  securities   referred   to   below)  as  of  the  end  of  the
                  Transferee's  most  recent  fiscal  year  (such  amount  being
                  calculated in accordance with Rule 144A).

____              The  Transferee  is part of a Family of  Investment  Companies
                  which owned in the  aggregate  $______________  in  securities
                  (other than the excluded  securities  referred to below) as of
                  the end of the  Transferee's  most  recent  fiscal  year (such
                  amount being calculated in accordance with Rule 144A).


                                     D-2A-1

<PAGE>



     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Transferee or are part of the  Transferee's
Family of  Investment  Companies,  (ii) bank deposit notes and  certificates  of
deposit, (iii) loan participations,  (iv) repurchase agreements,  (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity  swaps. For purposes of determining the aggregate amount of securities
owned and/or  invested on a discretionary  basis by the Transferee,  or owned by
the Transferee's Family of Investment  Companies,  the securities referred to in
this paragraph were excluded.

     5. The  Transferee  is  familiar  with Rule 144A and  understands  that the
parties to which this  certification is being made are relying and will continue
to  rely  on the  statements  made  herein  because  one or  more  sales  to the
Transferee will be in reliance on Rule 144A.

         ____     ____      Will the Transferee be purchasing the Transferred
                            Certificates only for the Transferee's own account?
         Yes      No

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule 144A, and the "qualified institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule 144A.

     7. The undersigned  will notify the parties to which this  certification is
made of any  changes  in the  information  and  conclusions  herein.  Until such
notice,  the  Transferee's   purchase  of  the  Transferred   Certificates  will
constitute a reaffirmation  of this  certification  by the undersigned as of the
date of such purchase.

                                       _________________________________________
                                       Print Name of Transferee or Adviser

                                       By:______________________________________
                                       Name:
                                       Title:

                                       IF AN ADVISER:

                                       _________________________________________
                                       Print Name of Transferee

                                       Date:____________________________________

                                     D-2A-2

<PAGE>



                                  EXHIBIT D-2B

                        FORM II OF TRANSFEREE CERTIFICATE
                           FOR TRANSFERS OF DEFINITIVE
                         PRIVATELY OFFERED CERTIFICATES


                                     [Date]

[CERTIFICATE REGISTRAR]

          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificates, Series 1997-C1 (the "Certificates")

Ladies and Gentlemen:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_______________________  (the  "Transferor") to  _______________________________
(the  "Transferee")  of Class ___  Certificates  [having an initial  Certificate
Principal   Balance   as  of  March   __,   1997   (the   "Closing   Date")   of
$__________][evidencing  a ____% Percentage  Interest in the related Class] (the
"Transferred  Certificates").   The  Certificates,   including  the  Transferred
Certificates, were issued pursuant to the Pooling and Servicing Agreement, dated
as of March 1,  1997 (the  "Pooling  and  Servicing  Agreement"),  among  Morgan
Stanley Capital I Inc. as depositor (the "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 but
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, as Certificate Registrar, that:

     1. The  Transferee is acquiring the  Transferred  Certificates  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would  violate the  Securities  Act of 1933,  as amended (the  "Securities
Act"), or any applicable state securities laws.

     2. The Transferee  understands  that (a) the Class of Certificates to which
the  Transferred  Certificates  belong  has not been and will not be  registered
under the Securities Act or registered or qualified  under any applicable  state
securities  laws,  (b) none of the  Depositor,  the  Trustee or the  Certificate
Registrar is obligated  so to register or qualify the Class of  Certificates  to
which the Transferred  Certificates  belong, and (c) no Transferred  Certificate
may be  resold  or  transferred  unless  it is (i)  registered  pursuant  to the
Securities  Act and  registered  or  qualified  pursuant  any  applicable  state
securities  laws or (ii) sold or  transferred in  transactions  which are exempt
from such  registration  and  qualification  and the  Certificate  Registrar has
received either: (A) a certificate from the Certificateholder desiring to effect
such transfer  substantially  in the form attached as Exhibit D-1 to the Pooling
and Servicing Agreement and a certificate from such

                                     D-2B-1

<PAGE>



Certificateholder's  prospective  transferee  substantially in the form attached
either  as  Exhibit  D-2A  or as  Exhibit  D-2B  to the  Pooling  and  Servicing
Agreement; or (C) an opinion of counsel satisfactory to the Trustee with respect
to the  availability  of such exemption from  registration  under the Securities
Act,  together with copies of the written  certification(s)  from the transferor
and/or  transferee  setting forth the facts  surrounding the transfer upon which
such opinion is based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any Transferred  Certificate except in compliance with the provisions of Section
3.3 of the Pooling and Servicing  Agreement,  which  provisions it has carefully
reviewed, and that each Transferred Certificate will bear the following legends:

     THIS  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
     SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT") OR THE
     SECURITIES  LAWS  OF  ANY  STATE.   ANY  RESALE,   TRANSFER  OR  OTHER
     DISPOSITION OF THIS  CERTIFICATE  OR ANY INTEREST  HEREIN WITHOUT SUCH
     REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION WHICH
     DOES NOT REQUIRE SUCH  REGISTRATION OR  QUALIFICATION  AND WHICH IS IN
     ACCORDANCE  WITH THE  PROVISIONS  OF SECTION  3.3 OF THE  POOLING  AND
     SERVICING AGREEMENT REFERRED TO HEREIN.

     NO TRANSFER OF THIS  CERTIFICATE TO AN EMPLOYEE  BENEFIT PLAN OR OTHER
     RETIREMENT  ARRANGEMENT  THAT IS  SUBJECT TO THE  EMPLOYEE  RETIREMENT
     INCOME  SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  OR THE INTERNAL
     REVENUE CODE OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR
     INDIRECTLY   PURCHASING  THIS  CERTIFICATE  ON  BEHALF  OF,  AS  NAMED
     FIDUCIARY  OF,  AS  TRUSTEE  OF, OR WITH  ASSETS OF ANY SUCH  EMPLOYEE
     BENEFIT  PLAN OR  OTHER  RETIREMENT  ARRANGEMENT,  WILL BE  REGISTERED
     EXCEPT IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.

     4. Neither the  Transferee nor anyone acting on its behalf has (a) offered,
pledged, sold, disposed of or otherwise transferred any Transferred Certificate,
any interest in any Transferred Certificate or any other similar security to any
person  in any  manner,  (b)  solicited  any  offer to buy or  accept a  pledge,
disposition or other transfer of any  Transferred  Certificate,  any interest in
any Transferred Certificate or any other similar security from any person in any
manner,  (c) otherwise  approached or negotiated with respect to any Transferred
Certificate,  any interest in any Certificate or any other similar security with
any person in any manner, (d) made any general  solicitation with respect to any
Certificate,  any interest in any  Transferred  Certificate or any other similar
security by means of general  advertising  or in any other manner,  or (e) taken
any other action with respect to any  Transferred  Certificate,  any interest in
any Transferred Certificate or any other similar security, which (in the case of
any of the acts  described in clauses (a) through (e) above) would  constitute a
distribution of the Transferred Certificates under the

                                     D-2B-2

<PAGE>



Securities Act, would render the  disposition of the Transferred  Certificates a
violation  of Section 5 of the  Securities  Act or any state  securities  law or
would require  registration or  qualification  of the  Transferred  Certificates
pursuant thereto.  The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to any  Transferred  Certificate,  any interest in any  Transferred
Certificate or any other similar security.

     5. The Transferee has been furnished with all information regarding (a) the
Depositor,  (b) the Transferred  Certificates and distributions thereon, (c) the
Pooling and Servicing Agreement and the Trust Fund created pursuant thereto, (d)
the nature, performance and servicing of the Mortgage Loans, and (e) all related
matters, that it has requested.

     6.  The  Transferee  is an  "accredited  investor"  as  defined  in  any of
paragraphs  (1), (2), (3) and (7) of Rule 501(a) under the  Securities Act or an
entity in which all of the  equity  owners  come  within  such  paragraphs.  The
Transferee has such  knowledge and experience in financial and business  matters
as to be capable of  evaluating  the  merits and risks of an  investment  in the
Transferred  Certificate;  the Transferee has sought such accounting,  legal and
tax  advice  as it has  considered  necessary  to  make an  informed  investment
decision;  and  the  Transferee  is  able to bear  the  economic  risks  of such
investment and can afford a complete loss of such investment.


                                       Very truly yours,


                                       _________________________________________
                                       (Transferee)

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                     D-2B-3

<PAGE>



                                  EXHIBIT D-3A

                        FORM I OF TRANSFEREE CERTIFICATE
                          FOR TRANSFERS OF INTERESTS IN
                    BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES




                                                                          [Date]




[TRANSFEROR]

          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificate, Series 1997-C1, Class (the "Certificates")

Dear Sirs:

This  letter  is   delivered  to  you  in   connection   with  the  transfer  by
_____________________   (the   "Transferor")  to   ______________________   (the
"Transferee") of a Certificate (the "Transferred Certificate") having an initial
principal balance as of March ___, 1997 (the "Closing Date") of $__________. The
Certificates  were issued  pursuant to the Pooling and Servicing  Agreement (the
"Pooling  and  Servicing  Agreement"),  dated as of March 1, 1997,  among Morgan
Stanley Capital I Inc. as depositor (the "Depositor"),  GMAC Commercial Mortgage
Corporation as master servicer and as special servicer, LaSalle National Bank as
trustee  and ABN AMRO Bank N.V. as fiscal  agent.  All terms used herein and not
otherwise defined shall have the meanings set forth in the Pooling and Servicing
Agreement. The Transferee hereby certifies,  represents and warrants to you, and
for the benefit of the Depositor and the Trustee, that:

     1. The  Transferee is acquiring  the  Transferred  Certificate  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would  violate the  Securities  Act of 1933,  as amended (the  "Securities
Act"), or any applicable state securities laws.

     2. The Transferee  understands that (a) the Certificates  have not been and
will not be registered under the Securities Act or registered or qualified under
any applicable state securities laws, (b) none of the Depositor,  the Trustee or
the   Certificate   Registrar  is  obligated  so  to  register  or  qualify  the
Certificates  and (c) no interest in the Certificates may be sold or transferred
unless (i) such  Certificates are registered  pursuant to the Securities Act and
registered or qualified pursuant to any applicable state securities laws or (ii)
such interest sold or  transferred  in  transactions  which are exempt from such
registration and qualification and the Certificate Owner desiring to effect such
transfer has received either (A) a certification from such Certificate

                                     D-3A-1

<PAGE>



Owner's  prospective  transferee  (substantially  in the  form  attached  to the
Pooling  and  Servicing  Agreement)  setting  forth  the facts  surrounding  the
transfer or (B) an opinion of counsel satisfactory to the Certificate  Registrar
with respect to the availability of such exemption,  together with copies of the
certification(s)  from the transferor and/or transferee  setting forth the facts
surrounding the transfer upon which such opinion is based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any portion of its interest in the Transferred  Certificate except in compliance
with the provisions of Section 3.3 of the Pooling and Servicing Agreement, which
provisions it has carefully reviewed, and that the Transferred  Certificate will
bear legends substantially to the following effect:

     THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

                                     - AND -

     NO  TRANSFER  OF THIS  CERTIFICATE  TO AN  EMPLOYEE  BENEFIT  PLAN OR OTHER
RETIREMENT  ARRANGEMENT  THAT  IS  SUBJECT  TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  OR THE  INTERNAL  REVENUE CODE OF
1986,  AS AMENDED (THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
PURCHASING THIS  CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF,
OR  WITH  ASSETS  OF  ANY  SUCH  EMPLOYEE   BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

     4. Neither the  Transferee nor anyone acting on its behalf has (a) offered,
pledged,  sold,  disposed  of or  otherwise  transferred  any  Certificate,  any
interest in any  Certificate or any other similar  security to any person in any
manner, (b) solicited any offer to buy or accept a pledge,  disposition or other
transfer  of any  Certificate,  any  interest  in any  Certificate  or any other
similar  security  from any person in any manner,  (c)  otherwise  approached or
negotiated with respect to any  Certificate,  any interest in any Certificate or
any other similar  security with any person in any manner,  (d) made any general
solicitation  by means of general  advertising  or in any other  manner,  or (e)
taken  any  other  action,  that (in the case of any of the  acts  described  in
clauses  (a)  through  (e)  above)  would   constitute  a  distribution  of  any
Certificate  under the  Securities  Act,  would  render the  disposition  of any
Certificate  a  violation  of  Section  5 of the  Securities  Act  or any  state
securities law or would require registration or qualification of any Certificate
pursuant thereto.  The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to any Certificate.

                                     D-3A-2

<PAGE>




     5. The Transferee has been furnished with all information regarding (a) the
Depositor,  (b) the Transferred  Certificates and distributions thereon, (c) the
Pooling  and  Servicing  Agreement,  and (d) all  related  matters,  that it has
requested.

     6. The Transferee is an institutional  "accredited  investor" as defined in
Rule 501(a) (1), (2), (3) or (7) under the Securities Act and has such knowledge
and experience in financial and business  matters as to be capable of evaluating
the merits and risks of an investment in the  Certificates;  the  Transferee has
sought such accounting,  legal and tax advice as it has considered  necessary to
make an informed  investment  decision;  and the  Transferee is able to bear the
economic  risks of such an  investment  and can afford a  complete  loss of such
investment.

                                       Very truly yours,


                                       _________________________________________
                                       (Transferee)


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                     D-3A-3

<PAGE>



                                  EXHIBIT D-3B

                        FORM II OF TRANSFEREE CERTIFICATE
                          FOR TRANSFERS OF INTERESTS IN
                    BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES



                                                                          [Date]




[TRANSFEROR]

          Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
               Certificate, Series 1997-C1, Class (the "Certificates")

Dear Sirs:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_____________  ________  (the  "Transferor")  to   ______________________   (the
"Transferee") of a Certificate (the "Transferred Certificate") having an initial
principal balance as of March ___, 1997 (the "Closing Date") of $__________. The
Certificates  were issued  pursuant to the Pooling and Servicing  Agreement (the
"Pooling  and  Servicing  Agreement"),  dated as of March 1, 1997,  among Morgan
Stanley Capital I Inc. as depositor (the "Depositor"),  GMAC Commercial Mortgage
Corporation as master servicer and as special servicer, LaSalle National Bank as
trustee  and ABN AMRO Bank N.V. as fiscal  agent.  All terms used herein and not
otherwise defined shall have the meanings set forth in the Pooling and Servicing
Agreement. The Transferee hereby certifies,  represents and warrants to you, and
for the benefit of the Depositor and the Trustee, that:

          1. The Transferee is a "qualified institutional buyer" as that term is
     defined in Rule 144A ("Rule  144A") under the  Securities  Act of 1933,  as
     amended  (the  "Securities  Act"),  and has  completed  one of the forms of
     certification  to that effect  attached  hereto as Annex 1 and Annex 2. The
     Transferee  is aware that the sale to it is being made in  reliance on Rule
     144A. The Transferee is acquiring the  Transferred  Certificate for its own
     account  or  for  the  account  of a  qualified  institutional  buyer,  and
     understands  that such  Certificate or any interest  therein may be resold,
     pledged or  transferred  only (i) to a person  reasonably  believed to be a
     qualified institutional buyer that purchases for its own account or for the
     account of a qualified institutional buyer to whom notice is given that the
     resale,  pledge or transfer is being made in reliance on Rule 144A, or (ii)
     pursuant to another exemption from registration under the Securities Act.

          2. The Transferee  understands  that (a) the Class of  Certificates to
     which the  Transferred  Certificate  belongs  have not been and will not be
     registered under the

                                     D-3B-1

<PAGE>



     Securities  Act or  registered  or  qualified  under any  applicable  state
     securities laws, (b) none of the Depositor,  the Trustee or the Certificate
     Registrar is obligated so to register or qualify the  Certificates  and (c)
     no interest in the Certificates may be sold or transferred  unless (i) such
     Certificates  are registered  pursuant to the Securities Act and registered
     or qualified  pursuant to any applicable state securities laws or (ii) such
     interest sold or  transferred  in  transactions  which are exempt from such
     registration and qualification and the Certificate Owner desiring to effect
     such transfer has received either (A) a certification from such Certificate
     Owner's prospective  transferee  (substantially in the form attached to the
     Pooling and Servicing  Agreement)  setting forth the facts  surrounding the
     transfer  or (B) an  opinion  of counsel  satisfactory  to the  Certificate
     Registrar with respect to the availability of such exemption, together with
     copies  of the  certification(s)  from  the  transferor  and/or  transferee
     setting forth the facts surrounding the transfer upon which such opinion is
     based.

     3. The Transferee  understands  that it may not sell or otherwise  transfer
any portion of its interest in the Transferred  Certificate except in compliance
with the provisions of Section 3.3 of the Pooling and Servicing Agreement, which
provisions it has carefully reviewed, and that the Transferred  Certificate will
bear legends substantially to the following effect:

     THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

                                     - AND -

     NO  TRANSFER  OF THIS  CERTIFICATE  TO AN  EMPLOYEE  BENEFIT  PLAN OR OTHER
RETIREMENT  ARRANGEMENT  THAT  IS  SUBJECT  TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  OR THE  INTERNAL  REVENUE CODE OF
1986,  AS AMENDED (THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
PURCHASING THIS  CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF,
OR  WITH  ASSETS  OF  ANY  SUCH  EMPLOYEE   BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.


                                     D-3B-2

<PAGE>



     4. The Transferee has been furnished with all information regarding (a) the
Certificates  and  distributions  thereon,  (b)  the  nature,   performance  and
servicing of the Mortgage Loans,  (c) the Pooling and Servicing  Agreement,  and
(d)  any  credit   enhancement   mechanism   associated   with  the  Transferred
Certificate, that it has requested.

                                       Very truly yours,


                                       _________________________________________
                                       (Transferee)


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                     D-3B-3

<PAGE>



                                                         ANNEX 1 TO EXHIBIT D-3B


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]

     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor"),  and  for the  benefit  of the  Depositor  and  the  Trustee,  as
Certificate  Registrar,  with respect to the  commercial  mortgage  pass-through
certificate being  transferred (the  "Transferred  Certificate") as described in
the Transferee Certificate to which this certification relates and to which this
certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity purchasing the Transferred Certificate (the "Transferee").

     2. The  Transferee  is a  "qualified  institutional  buyer" as that term is
defined in Rule 144A under the Securities Act of 1933, as amended ("Rule 144A"),
because  (i) the  Transferee  owned  and/or  invested on a  discretionary  basis
$____________________(2)  in  securities  (other  than the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

         ___      Corporation,  etc. The Transferee is a corporation (other than
                  a bank, savings and loan association or similar  institution),
                  Massachusetts or similar business trust,  partnership,  or any
                  organization  described  in Section  501(c)(3) of the Internal
                  Revenue Code of 1986, as amended.

         ___      Bank.  The  Transferee  (a) is a  national  bank or a  banking
                  institution  organized  under  the  laws  of any  State,  U.S.
                  territory or the  District of Columbia,  the business of which
                  is substantially  confined to banking and is supervised by the
                  State or territorial banking commission or similar official or
                  is a foreign bank or  equivalent  institution,  and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. bank, and not more than 18 months  preceding such date of
                  sale for a foreign bank or equivalent institution.

- --------
     (2)  Transferee  must own and/or invest on a  discretionary  basis at least
$100,000,000  in securities  unless  Transferee is a dealer,  and, in that case,
Transferee must own and/or invest on a discretionary  basis at least $10,000,000
in securities.


                                     D-3B-1

<PAGE>



         ___      Savings  and Loan.  The  Transferee  (a) is a savings and loan
                  association, building and loan association,  cooperative bank,
                  homestead   association  or  similar  institution,   which  is
                  supervised and examined by a State or Federal authority having
                  supervision over any such institutions or is a foreign savings
                  and loan association or equivalent  institution and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. savings and loan association, and not more than 18 months
                  preceding  such  date of sale for a foreign  savings  and loan
                  association or equivalent institution.

         ___      Broker-dealer.  The Transferee is a dealer registered pursuant
                  to  Section  15 of the  Securities  Exchange  Act of 1934,  as
                  amended.

         ___      Insurance  Company.  The  Transferee  is an insurance  company
                  whose primary and predominant business activity is the writing
                  of  insurance  or the  reinsuring  of  risks  underwritten  by
                  insurance companies and which is subject to supervision by the
                  insurance  commissioner  or a similar  official or agency of a
                  State, U.S. territory or the District of Columbia.

         ___      State or Local Plan. The Transferee is a plan  established and
                  maintained  by a State,  its  political  subdivisions,  or any
                  agency  or  instrumentality  of the  State  or  its  political
                  subdivisions, for the benefit of its employees.

         ___      ERISA Plan. The Transferee is an employee  benefit plan within
                  the  meaning  of  Title I of the  Employee  Retirement  Income
                  Security Act of 1974, as amended.

         ___      Investment  Advisor.  The Transferee is an investment  advisor
                  registered  under  the  Investment  Advisers  Act of 1940,  as
                  amended.

         ___      Other.  (Please supply a brief description of the entity and a
                  cross-reference   to  the  paragraph  and  subparagraph  under
                  subsection (a)(1) of Rule 144A pursuant to which it qualifies.
                  Note that  registered  investment  companies  should  complete
                  Annex 2 rather than this Annex 1.)
                  ______________________________________________________________
                  ______________________________________________________________
                  ______________________________________________________________

     3. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the  Transferee,  (ii) securities that are part
of an unsold  allotment to or subscription by the Transferee,  if the Transferee
is a dealer,  (iii) bank deposit notes and  certificates  of deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase  agreement and (vii) currency,  interest rate and commodity  swaps.
For purposes of  determining  the aggregate  amount of  securities  owned and/or
invested on a

                                     D-3B-2

<PAGE>



discretionary basis by the Transferee, the Transferee did not include any of the
securities referred to in this paragraph.

     4. For purposes of  determining  the aggregate  amount of securities  owned
and/or invested on a discretionary basis by the Transferee,  the Transferee used
the cost of such securities to the Transferee, unless the Transferee reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and no current  information with respect to the cost of those securities
has been published, in which case the securities were valued at market. Further,
in  determining  such  aggregate  amount,   the  Transferee  may  have  included
securities   owned  by  subsidiaries  of  the  Transferee,   but  only  if  such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities  Exchange Act of 1934, as
amended.

     5. The  Transferee  acknowledges  that it is  familiar  with  Rule 144A and
understands  that the  Transferor and other parties  related to the  Transferred
Certificate  are relying and will continue to rely on the statements made herein
because one or more sales to the Transferee may be in reliance on Rule 144A.

         ___      ___    Will the Transferee be purchasing the Transferred 
         Yes      No     Certificate only for the Transferee's own account?

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule 144A, and the "qualified institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule 144A.

     7.  The  Transferee   will  notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice is  given,  the  Transferee's  purchase  of the  Transferred
Certificate will constitute a reaffirmation of this certification as of the date
of such purchase.  In addition,  if the Transferee is a bank or savings and loan
as provided  above,  the Transferee  agrees that it will furnish to such parties
any updated annual  financial  statements that become available on or before the
date of such purchase, promptly after they become available.

                                       _________________________________________
                                       Print Name of Transferee

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                       Date:____________________________________


                                     D-3B-3

<PAGE>



                                                         ANNEX 2 TO EXHIBIT D-3B


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That Are Registered Investment Companies]


     The undersigned  hereby  certifies as follows to [name of Transferor]  (the
"Transferor")  , and for the  benefit of the  Depositor  and the  Trustee,  with
respect to the commercial  mortgage  pass-through  certificate being transferred
(the  "Transferred  Certificate") as described in the Transferee  Certificate to
which this certification relates and to which this certification is an Annex:

     1. As indicated  below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity  purchasing the Transferred  Certificate  (the  "Transferee")  or, if the
Transferee is a "qualified  institutional buyer" as that term is defined in Rule
144A under the Securities  Act of 1933, as amended  ("Rule  144A"),  because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

     2. The Transferee is a "qualified  institutional  buyer" as defined in Rule
144A because (i) the Transferee is an investment  company  registered  under the
Investment  Company  Act of 1940,  as  amended,  and (ii) as marked  below,  the
Transferee  alone  owned  and/or  invested  on a  discretionary  basis,  or  the
Transferee's  Family of Investment  Companies  owned,  at least  $100,000,000 in
securities (other than the excluded  securities referred to below) as of the end
of the  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment  Companies,  the  cost  of  such  securities  was  used,  unless  the
Transferee or any member of the Transferee's Family of Investment Companies,  as
the case may be, reports its securities holdings in its financial  statements on
the basis of their market value, and no current  information with respect to the
cost of those  securities  has been  published,  in which case the securities of
such entity were valued at market.

____              The Transferee owned and/or invested on a discretionary  basis
                  $___________________  in  securities  (other than the excluded
                  securities   referred   to   below)  as  of  the  end  of  the
                  Transferee's  most  recent  fiscal  year  (such  amount  being
                  calculated in accordance with Rule 144A).

____              The  Transferee  is part of a Family of  Investment  Companies
                  which owned in the  aggregate  $______________  in  securities
                  (other than the excluded  securities  referred to below) as of
                  the end of the  Transferee's  most  recent  fiscal  year (such
                  amount being calculated in accordance with Rule 144A).


                                     D-3B-4

<PAGE>



     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Transferee or are part of the  Transferee's
Family of  Investment  Companies,  (ii) bank deposit notes and  certificates  of
deposit, (iii) loan participations,  (iv) repurchase agreements,  (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity  swaps. For purposes of determining the aggregate amount of securities
owned and/or  invested on a discretionary  basis by the Transferee,  or owned by
the Transferee's Family of Investment  Companies,  the securities referred to in
this paragraph were excluded.

     5. The  Transferee  is  familiar  with Rule 144A and  understands  that the
parties to which this  certification is being made are relying and will continue
to  rely  on the  statements  made  herein  because  one or  more  sales  to the
Transferee will be in reliance on Rule 144A.

     ____     ____         Will the Transferee be purchasing the Transferred
                           Certificate only for the Transferee's own account?
     Yes      No

     6. If the answer to the foregoing question is "no", then in each case where
the  Transferee  is  purchasing  for an account other than its own, such account
belongs to a third party that is itself a "qualified institutional buyer" within
the meaning of Rule 144A, and the "qualified institutional buyer" status of such
third party has been  established by the  Transferee  through one or more of the
appropriate methods contemplated by Rule 144A.

     7. The undersigned  will notify the parties to which this  certification is
made of any  changes  in the  information  and  conclusions  herein.  Until such
notice, the Transferee's purchase of the Transferred Certificate will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.

                                       _________________________________________
                                       Print Name of Transferee or Adviser

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                       IF AN ADVISER:


                                       _________________________________________
                                       Print Name of Transferee

                                       Date:____________________________________

                                     D-3B-5

<PAGE>




                                   EXHIBIT F-1

                    FORM OF MONTHLY CERTIFICATEHOLDER REPORT

















<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97


                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     

                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740          WAC:               8.939995%
      Chicago, IL   60603                           WAMM:                    120


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

                                                            Number of Pages
                                                            ---------------
     Table of Contents                                            1
     REMIC Certificate Report                                     4
     Other Related Information                                    2
     Asset Backed Facts Sheets                                    3
     Delinquency Loan Detail                                      2
     Mortgage Loan Characteristics                                8
     Loan Level Listing                                           6


     Total Pages Included In This Package                        26

     Specially Serviced Loan Detail                      Appendix A
     Modified Loan Detail                                Appendix B
     Realized Loss Detail                                Appendix C


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

                                                                    Page 1 of 26

04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank          


<PAGE>

ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                        WAC:
   Chicago, IL   60603                                      WAMM:


                          ABN AMRO Acct: 67-7721-20-1
                                    REMIC III

<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 $,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>
A-1A      61,700,000.00    61,700,000.000 0.00        0.00        0.00          61,700,000.00         0.00         0.00
61745MAE3 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
A-1B      193,000,000.00   193,000,000.00 0.00        0.00        0.00         193,000,000.00         0.00         0.00
61745MAF0 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
A-1C      139,496,000.00   139,496,000.00 0.00        0.00        0.00         139,496,000.00         0.00         0.00
61745MAG8 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
A-2       38,248,484.00    38,248,484.00  0.00        0.00        0.00          38,248,484.00         0.00         0.00
61745MAH2 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
I0-1 (*4) 601,807,012.31 N 601,807,012.31 0.00        0.00        0.00         601,807,012.31         0.00         0.00
61745MAJ2 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
I0-2      38,248,372.29  N 38,248,372.29  0.00        0.00        0.00          38,248,372.29         0.00         0.00
61745MAK9 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
B         51,252,000.00    51,252,000.00  0.00        0.00        0.00          51,252,000.00         0.00         0.00
61745MAL7 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
C         38,439,000.00    38,439,000.00  0.00        0.00        0.00          38,439,000.00         0.00         0.00
61745MAM5 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
D         35,236,000.00    35,236,000.00  0.00        0.00        0.00          35,236,000.00         0.00         0.00
61745MAN3 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
E         6,406,000.00     6,406,000.00   0.00        0.00        0.00           6,406,000.00         0.00         0.00
61745MAP8 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
F         19,220,000.00    19,220,000.00  0.00        0.00        0.00          19,220,000.00         0.00         0.00
61745MAQ6 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
G         11,211,000.00    11,211,000.00  0.00        0.00        0.00          11,211,000.00         0.00         0.00
61745MAR4 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
H         20,821,000.00    20,821,000.00  0.00        0.00        0.00          20,821,000.00         0.00         0.00
61745MAS2 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
J         25,628,439.00    25,628,439.00  0.00        0.00        0.00          25,628,439.00         0.00         0.00
61745MAT0 1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
R-III     0.00             0.00           0.00        0.00        0.00                   0.00         0.00         0.00
9ABSA299  1000.000000000   1000.000000000 0.000000000 0.000000000 0.000000000  1000.000000000  0.000000000  0.000000000
          640,657,923.00   640,657,923.00 0.00        0.00        0.00         640,657,923.00         0.00         0.00
====================================================================================================================================
                                                                             Total P&I Payment        0.00                      
                                                                             =============================
</TABLE>


Notes:  (1) N denotes  notional  balance not included in total (2) Interest Paid
minus Interest  Adjustment minus Deferred  Interest equals Accrual (3) Estimated
(4)* The  Effective  Notional  Amount will be used up to and including the Class
A-2  Crossover  Date.  See Page 7  

04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank         Page 2 of 26

<PAGE>


ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                           WAC:
   Chicago, IL   60603                                         WAMM:


                           ABN AMRO Acct: 67-7721-20-1
                                    REMIC II

<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 $,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>
A-1A       61,700.00     61,700.000         0.00        0.00           0.00      61,700.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
A-1B      193,000.00     193,000.00         0.00        0.00           0.00     193,000.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
A-1C      139,496.00     139,496.00         0.00        0.00           0.00     139,496.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
A-2        38,248.48      38,248.48         0.00        0.00           0.00      38,248.48        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
I0-2   38,248,372.29N 38,248,372.29         0.00        0.00           0.00  38,248,372.29        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
LG1   601,807,012.31 601,807,012.31         0.00        0.00           0.00 601,807,012.31        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
LG2    38,210,123.81  38,210,123.81         0.00        0.00           0.00  38,210,123.81        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
B          51,252.00      51,252.00         0.00        0.00           0.00      51,252.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
C          38,439.00      38,439.00         0.00        0.00           0.00      38,439.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
D          35,236.00      35,236.00         0.00        0.00           0.00      35,236.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
E           6,406.00       6,406.00         0.00        0.00           0.00       6,406.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
F          19,220.00      19,220.00         0.00        0.00           0.00      19,220.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
G          11,211.00      11,211.00         0.00        0.00           0.00      11,211.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
H          20,821.00      20,821.00         0.00        0.00           0.00      20,821.00        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
J          25,628.44      25,628.44         0.00        0.00           0.00      25,628.44        0.00        0.00              
None  1000.000000000 1000.000000000  0.000000000 0.000000000    0.000000000 1000.000000000 0.000000000 0.000000000              
================================================================================================================================
</TABLE>

Note:  (1) N denotes  notional  balance not included in total (2) Interest  Paid
minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated


04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank        Page 3 of 26

<PAGE>

ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                      WAC:
   Chicago, IL   60603                                                   WAMM:

                           ABN AMRO Acct: 67-7721-20-1
                                    REMIC II


<TABLE>
<CAPTION>
=========================================================================
          Original          Opening         Principal      Principal     
Class     Face Value(1)     Balance         Payment        Adj. or Loss  
CUSIP     Per $1,000        Per $1,000      Per $,000      Per $1,000    
- -------------------------------------------------------------------------
<S>        <C>              <C>              <C>           <C>           
R-II                 0.00             0.00          0.00          0.00   
9ABSA300   1000.000000000   1000.000000000   0.000000000   0.000000000   





           640,657,794.04   640,657,794.04          0.00          0.00   
=========================================================================

<CAPTION>
====================================================================================
           Negative      Closing      Interest       Interest          Pass-Through
Class      Amortization  Balance      Payment        Adjustment        Rate (2)
CUSIP      Per $1,000    Per $1,000   Per $1,000     Per $1,000        Next Rate (3)
- ------------------------------------------------------------------------------------
<S>        <C>           <C>           <C>           <C>               <C>
R-II              0.00          0.00          0.00          0.00
9ABSA300   0.000000000   0.000000000   0.000000000   0.000000000


                  0.00   640,078,651.38       0.00          0.00
====================================================================================
                    Total P&I Payment         0.00
</TABLE>

Notes:  (1) N denotes  notional  balance not included in total (2) Interest Paid
minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated


04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank        Page 4 of 26


<PAGE>

ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                      WAC:
   Chicago, IL   60603                                                   WAMM:


                           ABN AMRO Acct: 67-7721-20-1
                                    REMIC II


<TABLE>
<CAPTION>
================================================================================
                  Original                  Opening           Principal         
Class             Face Value(1)             Balance           Payment           
CUSIP             Per $1,000                Per $1,000        Per $,000         
- --------------------------------------------------------------------------------
<S>               <C>                       <C>               <C>               
Regular           640,657,794.04            640,657,794.04           0.00       
9ABSA301          1000.000000000            1000.000000000    0.000000000       
R-I                         0.00                      0.00           0.00       
9ABSA301          1000.000000000            1000.000000000    0.000000000       





                  640,657,794.04            640,657,794.04           0.00       
================================================================================
<CAPTION>

===================================================================================================================================
                  Principal                 Negative                  Closing           Interest         Interest     Pass-Through
Class             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   Next Rate (3)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>               <C>                       <C>                       <C>              <C>                <C>         <C>
Regular                  0.00                      0.00               640,657,794.04          0.00               0.00
9ABSA301          0.000000000               0.000000000               1000.000000000   0.000000000        0.000000000
R-I                      0.00                      0.00                         0.00          0.00               0.00
9ABSA301          0.000000000               0.000000000               1000.000000000   0.000000000        0.000000000





                         0.00                      0.00               640,078,651.38          0.00               0.00
===================================================================================================================================
                                                                      Total P&I Payment       0.00
</TABLE>

Notes:  (1) N denotes  notional  balance not included in total (2) Interest Paid
minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated


04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank        Page 5 of 26
<PAGE>


ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                      WAC:
   Chicago, IL   60603                                                   WAMM:


                           ABN AMRO Acct: 67-7721-20-1
                            Other Related Information
<TABLE>
<CAPTION>
===================================================================================================================================



- ------------------------------------------------------------------------------------------------------------
Certificate       Excess Prepay              Unpaid                Appraisal Reduction         Yield Maint.
Class             Interest Shortfall         Interest               Capitalization Amt          Premiums
- ------------------------------------------------------------------------------------------------------------
<S>                    <C>                    <C>                           <C>                    <C> 
A-1A                   0.00                   0.00                          0.00                   0.00
A-1B                   0.00                   0.00                          0.00                   0.00
A-1C                   0.00                   0.00                          0.00                   0.00
A-2                    0.00                   0.00                          0.00                   0.00
IO-1                   0.00                   0.00                          0.00                   0.00
I0-2                   0.00                   0.00                          0.00                   0.00
B                      0.00                   0.00                          0.00                   0.00
C                      0.00                   0.00                          0.00                   0.00
D                      0.00                   0.00                          0.00                   0.00
E                      0.00                   0.00                          0.00                   0.00
F                      0.00                   0.00                          0.00                   0.00
G                      0.00                   0.00                          0.00                   0.00
H                      0.00                   0.00                          0.00                   0.00
J                      0.00                   0.00                          0.00                   0.00
- ------------------------------------------------------------------------------------------------------------
Totals:                0.00                   0.00            0.00          0.00                   0.00
- ------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                        Advances
                        Prior Outstanding               Current Month                  Recovered              Advances Outstanding
                        -----------------               -------------                  ---------              --------------------
                   Principal        Interest     Principal         Interest     Principal         Interest   Principal    Interest
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>              <C>          <C>               <C>          <C>               <C>         <C>           <C> 
Servicer:            0.00             0.00         0.00              0.00         0.00              0.00        0.00          0.00
Trustee:             0.00             0.00         0.00              0.00         0.00              0.00        0.00          0.00
Fiscal Agent:        0.00             0.00         0.00              0.00         0.00              0.00        0.00          0.00
- ----------------------------------------------------------------------------------------------------------------------------------
      Totals:        0.00             0.00         0.00              0.00         0.00              0.00        0.00          0.00
- ----------------------------------------------------------------------------------------------------------------------------------
                                               Current Period Collected Servicing Fee:      0.00
                                               Current Period Special Servicing Fees:       0.00
                                               Additional Servicing Compensation:           0.00



===================================================================================================================================
</TABLE>

04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank        Page 6 of 26

<PAGE>


ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                          
   Chicago, IL   60603                                                        


                           ABN AMRO Acct: 67-7721-20-1
                            Other Related Information

<TABLE>
<CAPTION>
===================================================================================================================================


Summary of REO Property:

- --------------------------------------------------------------------------------------------------------------
                                    Principal               Date of Final     Amount        Aggregate Other
     Property Name    Date of REO    Balance    Book Value    Recovery     of Proceeds    Revenues   Collected
- --------------------------------------------------------------------------------------------------------------
     <S>              <C>           <C>         <C>         <C>            <C>            <C>        <C>



- --------------------------------------------------------------------------------------------------------------
   Totals:                              0.00          0.00                      0.00                 0.00
- --------------------------------------------------------------------------------------------------------------

                                                                         -----------
  Appraisal value of real estate acquired through foreclosure 
    or grant of a deed in lieu of foreclosure:                                  0.00
                                                                         -----------
</TABLE>


Summary of Appraisal Reductions:
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
                                     Principal    Appraisal            Appraisal    Date of
     Property Name    Loan Number     Balance  Reduction Amount           Date     Reduction
- --------------------------------------------------------------------------------------------
     <S>              <C>            <C>       <C>                     <C>         <C>




- --------------------------------------------------------------------------------------------
   Totals:                            0.00             0.00
- --------------------------------------------------------------------------------------------


                         Summary of Class IO-1 Interest

                  Rate

                                                             Balance
                  Notional
                  Effective Notional*
                  Used to Calculate Current Interest

*    The  Effective  Notional  Amount will be used up to and including the Class
     A-2 Crossover Date.

===================================================================================================================================
</TABLE>


04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank        Page 7 of 26



<PAGE>


ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                          
   Chicago, IL   60603                                                        


                           ABN AMRO Acct: 67-7721-20-1
                         Asset Backed Facts - Pool Total


<TABLE>
<CAPTION>

=====================================================================================================================
Distribution    Delinq 1 Month      Delinq 2 Months      Delinq 3+ Months      Foreclosure/               REO                  
Date                                                                           Bankruptcy
                -----------------------------------------------------------------------------------------------------
                #      Balance      #       Balance      #        Balance      #        Balance      #        Balance          
=====================================================================================================================
<S>             <C>      <C>     <C>          <C>     <C>           <C>     <C>           <C>     <C>           <C>        
4/15/97         0            0      0             0      0              0      0              0      0              0          
             0.00%       0.000%  0.00%        0.000%  0.00%         0.000%  0.00%         0.000%  0.00%         0.000%         
- ---------------------------------------------------------------------------------------------------------------------


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


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


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


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

<CAPTION>
================================================================================
   Modifications            Prepayments             Curr Weighted Avg.   
- --------------------------------------------------------------------------------
   #     Balance            #   Balance              Coupon    Remit    
================================================================================
<S>        <C>           <C>      <C>                <C>       <C>
   0           0            0         0              0.0000%   0.0000%  
0.00%      0.000%        0.00%    0.000%                           
- --------------------------------------------------------------------------------


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


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


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


================================================================================
</TABLE>

                                                                   Page 8 of 26

Note: Foreclosure  and REO Totals are  Included  in the  Appropriate  
      Delinquency Aging Category

04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank            


<PAGE>


ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                          
   Chicago, IL   60603                                                        


                           ABN AMRO Acct: 67-7721-20-1
                       Asset Backed Facts - Group 1 Total


<TABLE>
<CAPTION>

=====================================================================================================================
Distribution    Delinq 1 Month      Delinq 2 Months      Delinq 3+ Months      Foreclosure/               REO                  
Date                                                                           Bankruptcy
                -----------------------------------------------------------------------------------------------------
                #      Balance      #       Balance      #        Balance      #        Balance      #        Balance          
=====================================================================================================================
<S>             <C>      <C>     <C>          <C>     <C>           <C>     <C>           <C>     <C>           <C>        
4/15/97         0            0      0             0      0              0      0              0      0              0          
             0.00%       0.000%  0.00%        0.000%  0.00%         0.000%  0.00%         0.000%  0.00%         0.000%         
- ---------------------------------------------------------------------------------------------------------------------


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


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


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


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

<CAPTION>
================================================================================
   Modifications            Prepayments            Curr Weighted Avg.   
- --------------------------------------------------------------------------------
   #     Balance            #   Balance              Coupon    Remit    
================================================================================
<S>        <C>           <C>      <C>                <C>       <C>
   0           0            0         0              0.0000%   0.0000%  
0.00%      0.000%        0.00%    0.000%                           
- --------------------------------------------------------------------------------


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


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


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


================================================================================
</TABLE>

                                                                   Page 9 of 26

Note: Foreclosure  and REO Totals are  Included  in the  Appropriate  
      Delinquency Aging Category

04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank            


<PAGE>




ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                          
   Chicago, IL   60603                                                        


                           ABN AMRO Acct: 67-7721-20-1
                       Asset Backed Facts - Group 2 Total


<TABLE>
<CAPTION>

=====================================================================================================================
Distribution    Delinq 1 Month      Delinq 2 Months      Delinq 3+ Months       Foreclosure/              REO                  
Date                                                                            Bankruptcy
                -----------------------------------------------------------------------------------------------------
                #      Balance      #       Balance      #        Balance      #        Balance      #        Balance          
=====================================================================================================================
<S>             <C>      <C>     <C>          <C>     <C>           <C>     <C>           <C>     <C>           <C>        
4/15/97         0            0      0             0      0              0      0              0      0              0          
             0.00%       0.000%  0.00%        0.000%  0.00%         0.000%  0.00%         0.000%  0.00%         0.000%         
- ---------------------------------------------------------------------------------------------------------------------


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


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


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


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

<CAPTION>
================================================================================
   Modifications            Prepayments             Curr Weighted Avg.   
- --------------------------------------------------------------------------------
   #     Balance            #   Balance              Coupon    Remit    
================================================================================
<S>        <C>           <C>      <C>                <C>       <C>
   0           0            0         0              0.0000%   0.0000%  
0.00%      0.000%        0.00%    0.000%                           
- --------------------------------------------------------------------------------


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


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


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


================================================================================
</TABLE>

                                                                   Page 10 of 26

Note: Foreclosure  and REO Totals are  Included  in the  Appropriate  
      Delinquency Aging Category

04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank            


<PAGE>



ABN AMRO                                           Statement Date:     04/15/97
LaSalle National Bank                              Payment Date:       04/15/97
                                                   Prior Payment:            NA
                                                   Record Date:        03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

Administrator:
   Linda Wirfel (800) 246-5761
   135 S. LaSalle Street  Suite 1740                                          
   Chicago, IL   60603                                                        


                           ABN AMRO Acct: 67-7721-20-1
                             Delinquent Loan Detail
<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        2. P&I Advance - Loan delinquent 2 months  4. Matured Balloon/Assumed Scheduled Payment
                 < one month delinq
============================================================================================================================
</TABLE>


** Outstanding P&I Advances include the current period P&I Advance

                                                                   Page 11 of 26
04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank            


<PAGE>



<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>








Total                 0.00         0.00        0.00
============================================================================================================================
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        2. P&I Advance - Loan delinquent 2 months  4. Matured Balloon/Assumed Scheduled Payment
                 one month delinquent
============================================================================================================================
</TABLE>

** Outstanding P&I Advances include the current period P&I Advance

                                                                  Page 12 of 26
04/11/97  - 16:20  (A287-A301)  1997  LaSalle National Bank            



<PAGE>



ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Pool Total


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  

                        Distribution of Principal Balances
- --------------------------------------------------------------------------------
           Current Scheduled          Number            Scheduled      Based on
              Balances                of Loans          Balance        Balance
================================================================================
         $0      to     $250,000
   $250,000      to     $750,000
   $750,000      to   $1,250,000
 $1,250,000      to   $1,750,000
 $1,750,000      to   $2,250,000
 $2,250,000      to   $2,750,000
 $2,750,000      to   $3,250,000
 $3,250,000      to   $3,750,000
 $3,750,000      to   $4,750,000
 $4,750,000      to   $5,750,000
 $5,750,000      to   $6,750,000
 $6,750,000      to   $7,750,000
 $7,750,000      to   $8,750,000
 $8,750,000      to   $9,750,000
 $9,750,000      to  $10,750,000
$10,750,000      to  $11,750,000
$11,750,000      to  $12,750,000
$12,750,000      to  $13,750,000
$13,750,000      to  $14,750,000
$14,750,000       &        Above
================================================================================
                Total
================================================================================
                          W/Avg Mortgage Interest Rate is
                          Minimum Mortage Interest Rate is
                          Maximum Mortgage Interest Rate is


                         Distribution of Property Types
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Property Types                        of Loans        Balance            Balance
================================================================================
  MF-Housing
    Retail
 Self Storage
  Industrial
 Nursing Home
    Various
    MH Park
    Office
Congregate Care
  Hospitality
 Office/Retail
     Other
================================================================================
     Total
- --------------------------------------------------------------------------------


                     Distribution of Mortgage Interest Rates
- --------------------------------------------------------------------------------
 Current Mortgage                     Number          Scheduled         Based on
 Interest Rate                        of Loans        Balance            Balance
================================================================================
 8.000%      or        less
 8.000%      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%      to        10.375%
10.375%      to        10.625%
10.625%      to        10.875%
10.875%      to        11.125%
11.125%       &        Above
================================================================================
            Total
- --------------------------------------------------------------------------------

            W/Avg Mortgage Interest Rate is
            Minimum Mortage Interest Rate is
            Maximum Mortgage Interest Rate is


                             Geographic Distribution
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Geographic Location                   of Loans        Balance            Balance
================================================================================
    California
     New York
       Texas
      Arizona
   Massachusetts
     Michigan
     Colorado
      Georgia
    New Jersey
     Illinois
     Virginia
   Pennsylvania
       Utah
     Missouri
     Minnesota
     Maryland
    Washington
     Tennessee
  South Carolina
      Nevada
      Indiana
   South Dakota
      Florida
     Kentucky
    New Mexico
    Connecticut
  North Carolina
   Rhode Island
    Mississippi
      Alabama
      Wyoming
================================================================================
       Total
- --------------------------------------------------------------------------------



04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 13 of 26
<PAGE>

ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Pool Total


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                                 Loan Seasoning
- --------------------------------------------------------------------------------
                                      Number           Scheduled        Based on
 Number of Years                      of Loans         Balance           Balance
================================================================================
 1 year or less
 1+ to 2 years  
 2+ to 3 years  
 3+ to 4 years 
 4+ to 5 years 
 5+ to 6 years
 6+ to 7 years
 7+ to 8 years 
 8+ to 9 years
 9+ to 10 years
 10 years or more
================================================================================
     Total
- --------------------------------------------------------------------------------
                               Weighted Average Seasoning is


                         Distribution of Remaining Term
                                 Full Amortizing
- --------------------------------------------------------------------------------
Fully Amortizing                      Number          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
- --------------------------------------------------------------------------------
                           Weighted Average Months to Maturity is


                              Distribution of DSCR
- --------------------------------------------------------------------------------
     Debt Service                     Number          Scheduled         Based on
   Coverate Ratio (1)                 of Loans        Balance            Balance
================================================================================
0.500      to           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
- --------------------------------------------------------------------------------
Weighted Average Debt Service Coverage Ratio is


                        Distribution of Amortization Type
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Amortization Type                     of Loans        Balance            Balance
================================================================================
Fully Amortizing

Amortizing Ballon



================================================================================
      Total
- --------------------------------------------------------------------------------


                         Distribution of Remaining Term
                                  Ballon Loans
- --------------------------------------------------------------------------------
     Balloon                          Number          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
- --------------------------------------------------------------------------------
        Weighted Average Months to Maturity is

                                    NOI Aging
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
   NOI Date                           of Loans        Balance            Balance
================================================================================
 1 year or less
 1 to 2 years
2 Years or More
    Unknown
================================================================================
     Total
- --------------------------------------------------------------------------------

(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.

04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank     Page 14 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Pool Total


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                          Distribution of Maximum Rates
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Maximum Rates                         of Loans        Balance            Balance
================================================================================







================================================================================
             Total
- --------------------------------------------------------------------------------
               Weighted Average for Mtge with a Maximum Rate is



                    Distribution of Indices of Mortgage Loans
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
    Indices                           of Loans        Balance            Balance
================================================================================








================================================================================
     Total
- --------------------------------------------------------------------------------



                          Distribution of Minimum Rates
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Minimum Rates (1)                     of Loans        Balance            Balance
================================================================================









================================================================================
      Total
- --------------------------------------------------------------------------------


                       Distribution of Payment Adjustment
- --------------------------------------------------------------------------------
Interest Adjustment                  Number           Scheduled         Based on
     Frequency                       of Loans         Balance            Balance
================================================================================







================================================================================
       Total
- --------------------------------------------------------------------------------

                      Distribution of Mortgage Loan Margins
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Mortgage Loan Margins                 of Loans        Balance            Balance
================================================================================







================================================================================
        Total
- --------------------------------------------------------------------------------

(1)  For adjustable mortgage loans where a minimum rate does not exist the gross
     margine was used.


                       Distribution of Interest Adjustment
- --------------------------------------------------------------------------------
 Payment Adjustment                   Number          Scheduled         Based on
      Frequency                       of Loans        Balance            Balance
================================================================================







================================================================================
        Total
- --------------------------------------------------------------------------------



04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank


                                                                   Page 15 of 26
<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Loan Goup 1


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                      Distribution of Principal Balances
- --------------------------------------------------------------------------------
            Current Scheduled          Number            Scheduled      Based on
               Balances                of Loans          Balance         Balance
================================================================================
          $0      to     $250,000
    $250,000      to     $750,000
    $750,000      to   $1,250,000
  $1,250,000      to   $1,750,000
  $1,750,000      to   $2,250,000
  $2,250,000      to   $2,750,000
  $2,750,000      to   $3,250,000
  $3,250,000      to   $3,750,000
  $3,750,000      to   $4,750,000
  $4,750,000      to   $5,750,000
  $5,750,000      to   $6,750,000
  $6,750,000      to   $7,750,000
  $7,750,000      to   $8,750,000
  $8,750,000      to   $9,750,000
  $9,750,000      to  $10,750,000
 $10,750,000      to  $11,750,000
 $11,750,000      to  $12,750,000
 $12,750,000      to  $13,750,000
 $13,750,000      to  $14,750,000
 $14,750,000       &        Above
================================================================================
                 Total
- --------------------------------------------------------------------------------
                   Average Scheduled Balance is
                   Maximum Scheduled Balance is
                   Minimum Scheduled Balance is


                         Distribution of Property Types
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Property Types                        of Loans        Balance            Balance
================================================================================
  MF-Housing
    Retail
 Self Storage
  Industrial
 Nursing Home
    Various
    MH Park
    Office
Congregate Care
  Hospitality
 Office/Retail
     Other
================================================================================
     Total
- --------------------------------------------------------------------------------


                     Distribution of Mortgage Interest Rates
- --------------------------------------------------------------------------------
       Current Mortgage               Number          Scheduled         Based on
        Interest Rate                 of Loans        Balance            Balance
================================================================================
 8.000%      or        less                                                    
 8.000%      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%      to        10.375%                                                 
10.375%      to        10.625%                                                 
10.625%      to        10.875%                                                 
10.875%      to        11.125%                                                 
11.125%       &        Above                                                   
================================================================================
            Total                                                              
- --------------------------------------------------------------------------------
              W/Avg Mortgage Interest Rate is                                   
              Minimum Mortgage Interest Rate is                                 
              Maximum Mortgage Interest Rate is                                 



                             Geographic Distribution
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Geographic Location                   of Loans        Balance            Balance
================================================================================
    California
     New York
       Texas
      Arizona
   Massachusetts
     Michigan
     Colorado
      Georgia
    New Jersey
     Illinois
     Virginia
   Pennsylvania
       Utah
     Missouri
     Minnesota
     Maryland
    Washington
     Tennessee
  South Carolina
      Nevada
      Indiana
   South Dakota
      Florida
     Kentucky
    New Mexico
    Connecticut
  North Carolina
   Rhode Island
    Mississippi
      Alabama
      Wyoming
================================================================================
       Total
- --------------------------------------------------------------------------------


04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 16 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Loan Goup 1


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                                 Loan Seasoning
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
 Number of Years                      of Loans        Balance            Balance
================================================================================
 1 year or less
 1+ to 2 years
 2+ to 3 years  
 3+ to 4 years 
 4+ to 5 years 
 5+ to 6 years
 6+ to 7 years
 7+ to 8 years 
 8+ to 9 years
 9+ to 10 years
10 years or more
================================================================================
      Total
- --------------------------------------------------------------------------------
                                  Weighted Average Seasoning is


                         Distribution of Remaining Term
                                 Full Amortizing
- --------------------------------------------------------------------------------
 Fully Amortizing                     Number          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
- --------------------------------------------------------------------------------
                           Weighted Average Months to Maturity is


                              Distribution of DSCR
- --------------------------------------------------------------------------------
     Debt Service               Number            Scheduled      Based on
   Coverate Ratio (1)           of Loans          Balance        Balance
================================================================================
0.500      to           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
- --------------------------------------------------------------------------------
Weighted Average Debt Service Coverage Ratio is


                        Distribution of Amortization Type
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Amortization Type                     of Loans        Balance            Balance
================================================================================
 Fully Amortizing

Amortizing Ballon




================================================================================
      Total
- --------------------------------------------------------------------------------


                         Distribution of Remaining Term
                                  Ballon Loans
- --------------------------------------------------------------------------------
     Balloon                          Number          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
- --------------------------------------------------------------------------------
        Weighted Average Months to Maturity is              115


                                    NOI Aging
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
   NOI Date                           of Loans        Balance            Balance
================================================================================
 1 year or less
 1 to 2 years
2 Years or More
    Unknown
================================================================================
     Total
- --------------------------------------------------------------------------------

(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.


04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 17 of 26


<PAGE>



ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97


                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Loan Group 2


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  

                        Distribution of Principal Balances
- --------------------------------------------------------------------------------
           Current Scheduled          Number            Scheduled      Based on
              Balances                of Loans          Balance        Balance
================================================================================
         $0      to     $250,000
   $250,000      to     $750,000
   $750,000      to   $1,250,000
 $1,250,000      to   $1,750,000
 $1,750,000      to   $2,250,000
 $2,250,000      to   $2,750,000
 $2,750,000      to   $3,250,000
 $3,250,000      to   $3,750,000
 $3,750,000      to   $4,750,000
 $4,750,000      to   $5,750,000
 $5,750,000      to   $6,750,000
 $6,750,000      to   $7,750,000
 $7,750,000      to   $8,750,000
 $8,750,000      to   $9,750,000
 $9,750,000      to  $10,750,000
$10,750,000      to  $11,750,000
$11,750,000      to  $12,750,000
$12,750,000      to  $13,750,000
$13,750,000      to  $14,750,000
$14,750,000       &        Above
================================================================================
                Total
================================================================================
                          W/Avg Mortgage Interest Rate is
                          Minimum Mortgage Interest Rate is
                          Maximum Mortgage Interest Rate is


                         Distribution of Property Types
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Property Types                        of Loans        Balance            Balance
================================================================================
  MF-Housing
    Retail
 Self Storage
  Industrial
 Nursing Home
    Various
    MH Park
    Office
Congregate Care
  Hospitality
 Office/Retail
     Other
================================================================================
     Total
- --------------------------------------------------------------------------------


                     Distribution of Mortgage Interest Rates
- --------------------------------------------------------------------------------
 Current Mortgage                     Number          Scheduled         Based on
 Interest Rate                        of Loans        Balance            Balance
================================================================================
 8.000%      or        less
 8.000%      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%      to        10.375%
10.375%      to        10.625%
10.625%      to        10.875%
10.875%      to        11.125%
11.125%       &        Above
================================================================================
            Total
- --------------------------------------------------------------------------------
                          W/Avg Mortgage Interest Rate is
                          Minimum Mortgage Interest Rate is
                          Maximum Mortgage Interest Rate is


                             Geographic Distribution
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Geographic Location                   of Loans        Balance            Balance
================================================================================
    California
     New York
       Texas
      Arizona
   Massachusetts
     Michigan
     Colorado
      Georgia
    New Jersey
     Illinois
     Virginia
   Pennsylvania
       Utah
     Missouri
     Minnesota
     Maryland
    Washington
     Tennessee
  South Carolina
      Nevada
      Indiana
   South Dakota
      Florida
     Kentucky
    New Mexico
    Connecticut
  North Carolina
   Rhode Island
    Mississippi
      Alabama
      Wyoming
================================================================================
       Total
- --------------------------------------------------------------------------------



04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 18 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Service
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Loan Group 2


Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                                 Loan Seasoning
- --------------------------------------------------------------------------------
                                      Number           Scheduled        Based on
 Number of Years                      of Loans         Balance           Balance
================================================================================
 1 year or less
 1+ to 2 years  
 2+ to 3 years  
 3+ to 4 years 
 4+ to 5 years 
 5+ to 6 years
 6+ to 7 years
 7+ to 8 years 
 8+ to 9 years
 9+ to 10 years
 10 years or more
================================================================================
     Total
- --------------------------------------------------------------------------------
                               Weighted Average Seasoning is


                         Distribution of Remaining Term
                                 Full Amortizing
- --------------------------------------------------------------------------------
Fully Amortizing                      Number          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
- --------------------------------------------------------------------------------
                           Weighted Average Months to Maturity is


                              Distribution of DSCR
- --------------------------------------------------------------------------------
     Debt Service                     Number          Scheduled         Based on
   Coverate Ratio (1)                 of Loans        Balance            Balance
================================================================================
0.500      to           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
- --------------------------------------------------------------------------------
Weighted Average Debt Service Coverage Ratio is


                        Distribution of Amortization Type
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Amortization Type                     of Loans        Balance            Balance
================================================================================
Fully Amortizing

Amortizing Ballon



================================================================================
      Total
- --------------------------------------------------------------------------------


                         Distribution of Remaining Term
                                  Ballon Loans
- --------------------------------------------------------------------------------
     Balloon                          Number          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
- --------------------------------------------------------------------------------
        Weighted Average Months to Maturity is              86

                                    NOI Aging
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
   NOI Date                           of Loans        Balance            Balance
================================================================================
 1 year or less
 1 to 2 years
2 Years or More
    Unknown
================================================================================
     Total
- --------------------------------------------------------------------------------

(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.

04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 19 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1
                                   Loan Group 2

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  


                          Distribution of Maximum Rates
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Maximum Rates                         of Loans        Balance            Balance
================================================================================







================================================================================
             Total
- --------------------------------------------------------------------------------
               Weighted Average for Mtge with a Maximum Rate is



                    Distribution of Indices of Mortgage Loans
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
    Indices                           of Loans        Balance            Balance
================================================================================








================================================================================
     Total
- --------------------------------------------------------------------------------



                          Distribution of Minimum Rates
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Minimum Rates (1)                     of Loans        Balance            Balance
================================================================================









================================================================================
      Total
- --------------------------------------------------------------------------------


                       Distribution of Payment Adjustment
- --------------------------------------------------------------------------------
Interest Adjustment                  Number           Scheduled         Based on
     Frequency                       of Loans         Balance            Balance
================================================================================







================================================================================
       Total
- --------------------------------------------------------------------------------

                      Distribution of Mortgage Loan Margins
- --------------------------------------------------------------------------------
                                      Number          Scheduled         Based on
Mortgage Loan Margins                 of Loans        Balance            Balance
================================================================================







================================================================================
        Total
- --------------------------------------------------------------------------------

(1)  For adjustable mortgage loans where a minimum rate does not exist the gross
     margine was used.


                       Distribution of Interest Adjustment
- --------------------------------------------------------------------------------
 Payment Adjustment                   Number          Scheduled         Based on
      Frequency                       of Loans        Balance            Balance
================================================================================







================================================================================
        Total
- --------------------------------------------------------------------------------



04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 20 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97



                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

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

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than on month deliquent

1. P&1 Adv - delinquent 1 month       
2. P&1 Adv - delinquent 2 months
3. P&1 Adv - delinquent 3+ months 
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 21 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
30   
31   
32   
33   
34   
35   
36   
37   
38   
39   
40   
41   
42   
43   
44   
45   
46   
47   
48   
49   
50   
51   
52   
53   
54   
55   
56   
57   
58   

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

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than one month deliquent

1. P&1 Adv - delinquent 1 month        
2. P&1 Adv - delinquent 2 months
3. P&1 Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 22 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
59   
60   
61   
62   
63   
64   
65   
66   
67   
68   
69   
70   
71   
72   
73   
74   
75   
76   
77   
78   
79   
80   
81   
82   
83   
84   
85   
86   
87   
  
====================================================================================================================================

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than one month delinquent

1. P&1 Adv - delinquent 1 month       
2. P&1 Adv - delinquent 2 months
3. P&1 Adv - delinquent 3+ months 
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 23 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
88     
89     
90     
91     
92     
93     
94     
95     
96     
97     
98     
99     
100    
101    
102    
103    
104    
105    
106    
107    
108    
109    
110    
111    
112    
113    
114    
115    
116    
  
====================================================================================================================================

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than one month delinquent

1. P&1 Adv - delinquent 1 month        
2. P&1 Adv - delinquent 2 months
3. P&1 Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 24 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
117   
118   
119   
120   
121   
122   
123   
124   
125   
126   
127   
128   
129   
130   
131   
132   
133   
134   
135   
136   
137   
138   
139   
140   
141   
142   
143   
144   
145   
  
====================================================================================================================================

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than one month delinquent

1. P&1 Adv - delinquent 1 month        
2. P&1 Adv - delinquent 2 months
3. P&1 Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 25 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
<TABLE>
<CAPTION>
                                                               Loan Level Detail      
====================================================================================================================================
                    Property                           Operating      Ending                                                  Loan
Disclosure            Type    Maturity                 Statement     Principal   Note  Schedule                 Prepayment   Status
Control #    Group    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>  
146  
147  
148  
149  
150  
151  
152  
153  
154  
155  
156  
157  
158  
159  
160  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
====================================================================================================================================

*    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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Legend: 

A. P&1 Adv - in Grace Period
B. P&1 Adv - less than one month delinquent

1. P&1 Adv - delinquent 1 month        
2. P&1 Adv - delinquent 2 month
3. P&1 Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&1
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
================================================================================
04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank         Page 26 of 26


<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
      
                         Specially Serviced Loan Detail
================================================================================
            Beginning                                 Specially
Disclosure  Scheduled   Interest  Maturity  Property  Serviced
Control #   Balance     Rate       Date      Type    Status Code(1)     Comments
================================================================================












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

(1)  Legend:

     1)   Request for waiver of Prepayment Penalty
     2)   Payment default
     3)   Request for Loan Modification of Workout
     4)   Loan with Borrower Bankruptcy
     5)   Loan in Process of Foreclosure
     6)   Loan now REO Property
     7)   Loan Paid Off
     8)   Loans Returns to Master Servicer
================================================================================

04/11/97 - 16:20 (A287-A301)(C)1997 LaSalle National Bank             Appendix A

                                                                      
<PAGE>


ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
      

                              Modified Loan Detail
================================================================================

Disclosure        Modification                        Modification
Control #            Date                             Description
- --------------------------------------------------------------------------------




















================================================================================
04/11/97 - 16:20 (A287-A301)(C)1997 LaSalle National Bank             Appendix B


<PAGE>



ABN AMRO                                           Statement Date:      04/15/97
LaSalle National Bank                              Payment Date:        04/15/97
                                                   Prior Payment:             NA
                                                   Record Date:         03/31/97

                          Morgan Stanley Capital I Inc.
       GMAC Commercial Mortgage Corporation, as Master and Special Servicer
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1
                                                                     


                          ABN AMRO Acct: 67-7721-20-1

Administrator:
      Linda Wirfel (800) 246-5761
      135 S. LaSalle Street     Suite 1740                                 
      Chicago, IL   60603                                                  
      
<TABLE>
<CAPTION>
                                                        Realized Loss Detail
====================================================================================================================================
                                           Beginning             Gross Proceeds     Aggregate       Net       Net Proceeds
Dist.  Disclosure   Appraisal  Appraisal   Scheduled     Gross      as a % of      Liquidation  Liquidation     as a % of   Realized
Date    Control #     Date       Value      Balance    Proceeds  Sched Principal    Expenses*    Proceeds    Sched. Balance   Loss
- ------------------------------------------------------------------------------------------------------------------------------------
<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
====================================================================================================================================
                                                                                                                    Appendix C
</TABLE>

*    Aggregrate  liquidation  expenses also include outstanding P&I advances and
     unpaid servicing fees, unpaid trustee fees, etc..

04/11/97 - 16:20 (A287-A301) (C)1997 LaSalle National Bank

<PAGE>


                                                                 Statement Date:
                                                                 Payment Date:
                                                                 Prior Payment:
                                                                 Record Date:


            GMAC Commercial Mortgage Corporation as Master Servicer
            GMAC Commercial Mortgage Corporation as Special Servicer
                        LaSalle National Bank as Trustee
          Morgan Stanley Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

                         SPECIALLY SERVICED LOAN SUMMARY

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

Number of Loans as of the Closing Date
Principal Balance as of the Closing Date

Current Number of Loans
Current Outstanding Principal Balance

Current Number of Specially Serviced Loans
Current Outstanding Principal Balance of Specially Serviced Loans
Percent of Specially Serviced Loans (per Current Number of Loans)
Percent of Specially Loans (per Current Outstanding Principal Balance)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                  Current              Current
                                                                                                 Principal            Principal
                                                                                    Current     Balance as a %      Balance as a %
                                                   Number of    Initial Principal  Principal     of Specially        of Total Pool
 Specially Serviced Loan Status                      Loans           Balance        Balance     Serviced Loans         Balance
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                                 <C>          <C>                <C>          <C>                    <C>  

  1)    Request for waiver of Prepayment Penalty
  2)    Payment Default
  3)    Request for Loan Modification or Workout
  4)    Loans with Borrower Bankruptcy
  5)    Loan in Process of Foreclosure
  6)    Loans now REO Property
  7)    Loans paid off
  8)    Loans Returned to Master Servicer
- ------------------------------------------------------------------------------------------------------------------------------------
                      Total                           0.00             0.00           0.00

====================================================================================================================================
</TABLE>


                                                                   EXHIBIT F - 1


<PAGE>


<TABLE>
<CAPTION>
                  GMAC Commercial Mortgage Corporation as Master Servicer                                Statement Date:
                 GMAC Commercial Mortgage Corporation as Special Servicer                                Payment Date:
                             LaSalle National Bank as Trustee                                            Prior Payment:
               Morgan Stanley Commercial Mortgage Pass-Through Certificates                              Record Date:
                                                       Series 1997-C1

                                      REALIZED LOSS DETAIL
====================================================================================================================================
                                                                          Gross                                 Net
                                        Appraisal                       Proceeds                             Proceeds
                Offering                 Value/       Sched             as a % of   Aggregate       Net      as a % of      Current
Distribution    Circular   Appraisal     Brokers    Principal   Gross     Sched    Liquidation  Liquidation    Sched       Realized
    Date        Control #    Date       Estimate     Balance  Proceeds  Principal   Expenses*    Proceeds     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                      0.00
 Cumulative                                0.00                   0.00       0.00        0.00         0.00                      0.00
====================================================================================================================================
</TABLE>

*    Aggregate  liquidation  expenses also include  outstanding P&1 advances and
     unpaid servicing fees,  unpaid special servicing fees, unpaid trustee fees,
     etc.


<PAGE>


                                                                 Statement Date:
                                                                 Payment Date:
                                                                 Prior Payment:
                                                                 Record Date:


            GMAC Commercial Mortgage Corporation as Master Servicer
            GMAC Commercial Mortgage Corporation as Special Servicer
                        LaSalle National Bank as Trustee
          Morgan Stanley Commercial Mortgage Pass-Through Certificates
                                 Series 1997-C1

                              MODIFIED LOAN DETAIL
================================================================================
                 Offering
Modification     Circular                                       Modification
    Date         Control #                                       Description
- --------------------------------------------------------------------------------













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

                                                                   EXHIBIT F - 2




<PAGE>





                                    EXHIBIT G
- --------------------------------------------------------------------------------
                          OPERATING STATEMENT ANALYSIS

The primary purpose of applying the methodology detailed below is to arrive at a
servicer  adjusted or underwritten  cashflow  ("UCF") to facilitate a meaningful
comparison of the property's  current operating  information to the underwriting
that  appears  in the  Prospectus  Supplement.  The  detail  below  attempts  to
highlight certain  categories  requiring  adjustment,  but it is not meant to be
exhaustive  and it is expected that the Master  Servicer will use its discretion
in making the appropriate adjustments.

Property Summary
                                      ---------------------------------
  Servicer                            
                                      ---------------------------------
  Loan Number
                                      ---------------------------------
  Mortgagor
                                      ---------------------------------
  Name of Mortgage Property
                                      ---------------------------------
  Street
                                      ---------------------------------
  City, State, Zip
                                      ---------------------------------
                                      
                                      --------------
  Date of Rent Roll
                                      --------------
  Physical Occupancy Percentage
                                      --------------


                                      --------------
  Date of Operating Statement
                                      --------------
  Number of Months
                                      --------------
  Period From - To
                                      --------------


<TABLE>
<CAPTION>
                        Current Period    Annualized     $/unit    Notes
                        --------------   ------------
<S>                     <C>              <C>             <C>       <C>
Income*
                        --------------   ------------
  Gross Potential                                                  From current rent roll or operating statement
                        --------------   ------------
  Vacancy                                                          Greater of 5% or actual
                        --------------   ------------
    Net Rents

                        --------------   ------------
  Reimbursements                                                   From current operating statement or as calculated from expenses;
                        --------------   ------------              includes loss of rents insurance proceeds
  Other Income                                                     From current operating statement; exclude interest income, 
                        --------------   ------------              non-recurring extraordinary income and ensure percentage rents
    Total Income                                                   are supported by tenant sales information.
                        ==============   ============

Operating Expenses*

                        --------------   ------------
  Management Fee                                                   Same percentage assumption as in initial underwriting
                        --------------   ------------
  Administration                                                   From current operating statement; exclude any legal or
                                                                   consulting fees not pertaining to the operation of the property
                        --------------   ------------
  Utilities                                                        From current operating statement
                        --------------   ------------
  Maintenance & Repair                                             From  current  operating  statement;  remove any capital expenses
                        --------------   ------------
  Insurance                                                        From current operating statement
                        --------------   ------------
  Real Estate Taxes                                                From current operating statement; annual amount due excluding
                                                                   delinquent  taxes or credits from prior years 
                        --------------   ------------
  Ground Rent                                                      From current operating statement  
                        --------------   ------------
  Other  Expenses                                                  From current  operating  statement  
                        --------------   ------------
    Total Operating 
     Expenses 
                        ==============   ============

Net Operating Income                                              

                        --------------   ------------
  Replacement Reserves                                             Same dollar per unit or percentage assumption from original
                                                                   underwriting
                        --------------   ------------
  Tenant Improvements                                              Same dollar per unit assumption as original underwriting
  and Leasing Commissions
                        --------------   ------------

Underwritable Cash Flow
                        ==============   ============

Debt Service for Period
                        --------------   ------------

Debt Service Coverage 
 Ratio (UCF/Debt Service)
                        ==============   ============
</TABLE>


*Analyze and footnote as appropriate any significant income or expense variances


<PAGE>

                                   Schedule I

                               MSMC Loan Schedule

     [The loan schedule is identical to the loan schedule included in Exhibit A
of the mortgage loan purchase agreement attached to this Form 8-K as Exhibit
99.1A.]


                                  Schedule II

                            ContiTrade Loan Schedule

     [The loan schedule is identical to the loan schedule included in Exhibit A
of the mortgage loan purchase agreement attached to this Form 8-K as Exhibit
99.1B.]


                                  Schedule III

                              GMACCM Loan Schedule

     [The loan schedule is identical to the loan schedule included in Exhibit A
of the mortgage loan purchase agreement attached to this Form 8-K as Exhibit
99.1C.]






                                  Exhibit 99.1A


<PAGE>

                        MORTGAGE LOAN PURCHASE AGREEMENT

     This Mortgage Loan Purchase Agreement (this "Agreement"), is dated and
effective as of March 20, 1997, between Morgan Stanley Mortgage Capital, Inc. as
seller (the "Seller") and Morgan Stanley Capital I Inc. as purchaser (the
"Purchaser").

     The Seller desires to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser desires to purchase, subject to the terms and
conditions set forth below, the multifamily and commercial mortgage loans (the
"Mortgage Loans") identified on the schedule annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be transferred, together with
other multifamily and commercial mortgage loans (the "Other Loans") to a trust
fund (the "Trust Fund") to be formed by the Purchaser, beneficial ownership of
which will be evidenced by a series of mortgage pass-through certificates (the
"Certificates"). Certain classes of the Certificates will be rated by Duff &
Phelps Credit Rating Co. and/or Moody's Investors Service Inc. (together, the
"Rating Agencies"). Certain classes of the Certificates (the "Registered
Certificates") will be registered under the Securities Act of 1933, as amended
(the "Securities Act"). The Trust Fund will be created and the Certificates will
be issued pursuant to a pooling and servicing agreement to be dated as of March
1, 1997 (the "Pooling and Servicing Agreement"), among the Purchaser as
depositor, the GMAC Commercial Mortgage Corporation as master servicer (in such
capacity, the "Master Servicer") and as special servicer (in such capacity, the
"Special Servicer"), LaSalle National Bank as trustee (the "Trustee") and ABN
AMRO Bank N.V. as fiscal agent (the "Fiscal Agent"). Capitalized terms not
otherwise defined herein, including without limitation in the Exhibits hereto,
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The Purchaser intends to sell the Registered Certificates to Morgan Stanley
& Co. Incorporated (the "Underwriter") pursuant to an underwriting agreement
dated the date hereof (the "Underwriting Agreement"), among the Purchaser and
the Underwriter. The Purchaser intends to sell the remaining Certificates (the
"Non-Registered Certificates") to the Underwriter pursuant to a certificate
purchase agreement dated the date hereof (the "Certificate Purchase Agreement"),
between the Purchaser and the Underwriter.

     Now, therefore, in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1. AGREEMENT TO PURCHASE.

     The Seller agrees to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser agrees to purchase, the Mortgage Loans. The
purchase and sale of the Mortgage Loans shall take place on March 26, 1997 or
such other date as shall be mutually acceptable to the parties hereto (the
"Closing Date"). As of the close of business on March 1, 1997 (the "Cut-off
Date"), the Mortgage Loans will have an aggregate principal

<PAGE>

balance (the "Aggregate Cut-off Date Balance"), after application of all
payments of principal due thereon on or before such date, whether or not
received, of $196,785,974, subject to a variance of plus or minus 5.0%. The
purchase price (the "Aggregate Purchase Price") for the Mortgage Loans shall be
the dollar amount as set forth in that certain "Flow of Funds" dated as of March
20, 1997. The Aggregate Purchase Price shall be paid to the Seller by wire
transfer of immediately available funds.

     SECTION 2. CONVEYANCE OF MORTGAGE LOANS; ASSIGNMENT OF RIGHTS UNDER
ADDITIONAL WARRANTY AGREEMENTS.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the Aggregate Purchase Price for the Mortgage Loans referred to in Section 1
hereof, the Seller does hereby sell, transfer, assign, set over and otherwise
convey to the Purchaser, without recourse, all the right, title and interest of
the Seller in and to (i) the Mortgage Loans identified on the Mortgage Loan
Schedule as of such date, including all interest and principal received or
receivable by the Seller on or with respect to the Mortgage Loans after the
Cut-off Date, together with all of the Seller's right, title and interest in and
to the proceeds of any related title, hazard, or other insurance policies and
any escrow, reserve or other comparable accounts related to the Mortgage Loans,
(ii) Section 7 of the Mortgage Loan Purchase Agreement, dated as of October 29,
1996 (the "Heller Mortgage Loan Purchase Agreement"), between Heller Financial,
Inc. ("Heller") and the Seller and (iii) Section 4.3 of the Purchase and Interim
Servicing Agreement, dated as of October 24, 1996 (the "GAL Mortgage Loan
Purchase Agreement"; and, together with the Heller Mortgage Loan Purchase
Agreement, the "Additional Warranty Agreements"), between General American Life
Insurance Company ("GAL"; and, together with Heller, the "Additional Warranting
Parties") and the Seller. The Purchaser shall be entitled to (and, to the extent
received by or on behalf of the Seller, the Seller shall deliver or cause to be
delivered to or at the direction of the Purchaser or any subsequent owner of the
related Mortgage Loans, including without limitation the Trustee) all scheduled
payments of principal and interest due on the Mortgage Loans after the Cut-off
Date, and all other recoveries of principal and interest collected thereon after
the Cut-off Date. All scheduled payments of principal and interest due thereon
on or before the Cut-off Date and collected after the Cut-off Date shall belong
to the Seller.

     (b) In connection with the Seller's assignment of the Mortgage Loans
identified on the Mortgage Loan Schedule as of the Closing Date pursuant to
subsection (a) above, the Seller shall on or before the Closing Date deliver to
and deposit with, or cause to be delivered to and deposited with, the Trustee
(with a copy to the Master Servicer) the Mortgage File (as described on Exhibit
B hereto) for each Mortgage Loan so assigned. If the Seller cannot so deliver,
or cause to be delivered, as to any Mortgage Loan, the original or a copy of any
of the documents and/or instruments referred to in clause (ii), (iv), (viii),
(xi)(A) or (xii) of Exhibit B, with (if appropriate) evidence of recording or
filing, as the case may be, thereon, solely because of a delay caused by the
public recording or filing office where such document or instrument has been
delivered for recordation or filing, the delivery requirements of this

                                      - 3 -

<PAGE>

Section 2(b) shall be deemed to have been satisfied as to such missing item, and
such missing item shall be deemed to have been included in the related Mortgage
File, provided that the Seller has delivered to the Trustee on or before the
Closing Date a copy of such document or instrument (without evidence of
recording or filing thereon, but certified (which certificate may relate to
multiple documents and/or instruments) by the Seller to be a true and complete
copy of the original thereof submitted for recording or filing, as the case may
be), and the Seller shall deliver to or at the direction of the Purchaser (or
any subsequent owner of the affected Mortgage Loan, including without limitation
the Trustee), promptly following the receipt thereof, the original of such
missing document or instrument (or a copy thereof) with (if appropriate)
evidence of recording or filing, as the case may be, thereon. If the Seller
cannot so deliver, or cause to be delivered, as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing item, and such missing item shall be deemed to have been included
in the related Mortgage File, provided that the Seller has delivered to the
Trustee on or before the Closing Date a commitment for title insurance
"marked-up" at the closing of such Mortgage Loan, and the Seller shall deliver
to or at the direction of the Purchaser (or any subsequent owner of the affected
Mortgage Loan, including without limitation the Trustee), promptly following the
receipt thereof, the original related lender's title insurance policy (or a copy
thereof). In addition, notwithstanding anything to the contrary contained
herein, if there exists with respect to any group of related
cross-collateralized Mortgage Loans only one original of any document referred
to in Exhibit B covering all the Mortgage Loans in such group, then the
inclusion of the original of such document in the Mortgage File for any of the
Mortgage Loans in such group shall be deemed an inclusion of such original in
the Mortgage File for each such Mortgage Loan.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing, as the case may be, of each assignment
referred to in clauses (iii) and (v) of Exhibit B and each UCC-2 and UCC-3, if
any, referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be responsible for actually recording or filing any such document or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled, as the case may be, because of a defect therein, the Seller shall
promptly prepare or cause the preparation of a substitute therefor or cure or
cause the curing of such defect, as the case may be, and shall thereafter
deliver the substitute or corrected document to or at the direction of the
Purchaser (or any subsequent owner of the affected Mortgage Loan, including
without limitation the Trustee) for recording or filing, as appropriate, at the
Seller's expense.

     (d) All documents and records in the Seller's possession (or under its
control) relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance with Exhibit B (all such other documents and
records, as to any Mortgage Loan, the "Servicing File"), together with all
escrow payments, reserve funds and other comparable funds in the possession of
the Seller (or under its control) with respect to the Mortgage Loans,

                                      - 4 -

<PAGE>

shall (unless they are held by a sub-servicer that will, as of the Closing Date,
act on behalf of the Master Servicer pursuant to a written agreement between
such parties) be delivered by the Seller (or its agent) to the Purchaser (or its
designee) no later than the Closing Date. If a sub-servicer will, as of the
Closing Date, act on behalf of the Master Servicer with respect to any Mortgage
Loan pursuant to a written agreement between such parties, the Seller shall
deliver a copy of the related Servicing File to the Master Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     SECTION 3. EXAMINATION OF MORTGAGE LOAN FILES AND DUE DILIGENCE REVIEW.

     The Seller shall reasonably cooperate with any examination of the Mortgage
Files and Servicing Files and any other due diligence with respect to the
Mortgage Loans that may be undertaken by or on behalf of the Purchaser. The fact
that the Purchaser has conducted or has failed to conduct any partial or
complete examination of the Mortgage Files and/or Servicing Files or any other
due diligence with respect to the Mortgage Loans shall not affect the right of
the Purchaser or any of its successors and assigns (including without limitation
the Trustee) to pursue any remedy available in equity or at law for a breach of
the Seller's representations, warranties and covenants set forth in or
contemplated by Section 4.

     SECTION 4. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SELLER.

     (a) The Seller hereby makes, as of the date hereof and as of the Closing
Date (or as of such other date specifically provided in the particular
representation or warranty), to and for the benefit of the Purchaser, and its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), each of the representations and warranties set forth in
Exhibit C, with such changes or modifications as may be permitted or required by
the Rating Agencies.

     (b) In addition, the Seller, as of the date hereof and as of the Closing
Date, hereby represents and warrants to, and covenants with, the Purchaser that:

          (i) The Seller is a corporation duly organized, validly existing and
     in good standing under the laws of the State of Delaware. The Seller has
     the requisite power and authority and legal right to own the Mortgage Loans
     and to transfer and convey the Mortgage Loans to the Purchaser and has the
     requisite power and authority and legal right to execute and deliver,
     engage in the transactions contemplated by, and perform and observe the
     terms and conditions of, this Agreement.

                                      - 5 -

<PAGE>

          (ii) This Agreement has been duly and validly authorized, executed and
     delivered by the Seller, all requisite action by the Seller has been taken
     in connection therewith, and (assuming the due authorization, execution and
     delivery hereof by the Purchaser) this Agreement constitutes the valid,
     legal and binding agreement of the Seller, enforceable against the Seller
     in accordance with its terms, except as such enforcement may be limited by
     (A) laws relating to bankruptcy, insolvency, reorganization, receivership
     or moratorium, (B) other laws relating to or affecting the rights of
     creditors generally, (C) general equity principles (regardless of whether
     such enforcement is considered in a proceeding in equity or at law) or (D)
     public policy considerations underlying the securities laws to the extent
     that such public policy considerations limit the enforceability of the
     provisions of this Agreement that purport to provide indemnification from
     liabilities under applicable securities laws.

          (iii) No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or state law, for the execution, delivery and
     performance of or compliance by the Seller with this Agreement, or the
     consummation by the Seller of any transaction contemplated hereby, other
     than (1) the filing or recording of financing statements, instruments of
     assignment and other similar documents necessary in connection with
     Seller's sale of the Mortgage Loans to the Purchaser, (2) such consents,
     approvals, authorizations, qualifications, registrations, filings or
     notices as have been obtained or made and (3) where the lack of such
     consent, approval, authorization, qualification, registration, filing or
     notice would not have a material adverse effect on the performance by the
     Seller under this Agreement.

          (iv) Neither the transfer of the Mortgage Loans to the Purchaser, nor
     the execution, delivery or performance of this Agreement by the Seller,
     conflicts or will conflict with, results or will result in a breach of, or
     constitutes or will constitute a default under (A) any term or provision of
     the certificate of incorporation or by-laws of the Seller, (B) any term or
     provision of any material agreement, contract, instrument or indenture, to
     which the Seller is a party or which may be applicable to the Seller or any
     of its assets, or (C) any law, rule, regulation, order, judgment, writ,
     injunction or decree of any court or governmental authority having
     jurisdiction over the Seller or its assets.

          (v) There are no actions or proceedings against, or investigations of,
     the Seller pending or, to the Seller's knowledge, threatened against the
     Seller before any court, administrative agency or other tribunal, the
     outcome of which could reasonably be expected to adversely affect the
     transfer of the Mortgage Loans to the Purchaser or the execution or
     delivery by, or enforceability against, the Seller of this Agreement or to
     have an effect on the financial condition of the Seller that would
     materially and adversely affect the ability of the Seller to perform its
     obligations under this Agreement.

          (vi) No certificate, statement, report or other information furnished
     in writing by the Seller to the Purchaser, any affiliate of the Purchaser
     or a Rating Agency for

                                      - 6 -

<PAGE>

     use in connection with the purchase of the Mortgage Loans and the
     transactions contemplated hereunder contains any untrue statement of a
     material fact or omits to state a material fact necessary to make the
     certificate, statement, report or other information not misleading.

          (vii) The Seller has not dealt with any broker, investment banker,
     agent or other person, except for the Purchaser, the Underwriter or any of
     their respective affiliates, that may be entitled to any commission or
     compensation in connection with the sale of the Mortgage Loans or the
     consummation of any of the other transactions contemplated hereby.

          (viii) The transfer of the Mortgage Loans to the Purchaser on the
     Closing Date will be treated by the Seller for financial accounting and
     reporting purposes as a sale of assets.

          (ix) The transfer, assignment and conveyance of the Mortgage Loans by
     the Seller pursuant to this Agreement are not subject to the bulk transfer
     or any similar statutory provisions in effect in any relevant jurisdiction,
     except such as may have been complied with.

          (x) Insofar as it relates to the Mortgage Loans, the related Mortgaged
     Properties and/or the related Mortgagors, the information set forth on the
     Master Tape (as defined in Section 9) is true and correct in all material
     respects.

          (xi) The Seller's Information (as defined in Section 9 below) does not
     contain any untrue statement of material fact or omit to state a material
     fact necessary to make the statements therein, in the light of
     circumstances under which they were made, not misleading.

          (xii) The Seller does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     (c) Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely affects the
value of any Mortgage Loan or the interests therein of the Purchaser or its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), the party discovering such breach shall give prompt
written notice to the other party hereto.

     SECTION 5. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE PURCHASER.

                                      - 7 -

<PAGE>

     (a) The Purchaser, as of the date hereof and as of the Closing Date, hereby
represents and warrants to, and covenants with, the Seller that:

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

          (ii) The Purchaser has full power and authority to acquire the
     Mortgage Loans, to execute and deliver this Agreement and to enter into and
     consummate all transactions contemplated by this Agreement. The Purchaser
     has duly authorized the execution, delivery and performance of this
     Agreement and has duly executed and delivered this Agreement. This
     Agreement, assuming due authorization, execution and delivery by the
     Seller, constitutes the valid and binding obligation of the Purchaser,
     enforceable against the Purchaser in accordance with its terms, except as
     such enforceability may be limited by bankruptcy, insolvency,
     reorganization, moratorium and other similar laws affecting the enforcement
     of creditors' rights generally and by general principles of equity,
     regardless of whether such enforcement is considered in a proceeding in
     equity or at law.

          (iii) No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or state law, for the execution, delivery and
     performance of or compliance by the Purchaser with this Agreement, or the
     consummation by the Purchaser of any transaction contemplated hereby, which
     has not been obtained or made by the Purchaser.

          (iv) The execution, delivery and performance of this Agreement by the
     Purchaser will not violate the Purchaser's articles of incorporation or
     by-laws or constitute a default under, or result in a breach of, any
     material agreement or instrument to which the Purchaser is a party or which
     may be applicable to the Purchaser or its assets.

          (v) The Purchaser 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, rule,
     writ, injunction, or any order or decree of any court, or any order or
     regulation of any federal, state or municipal government agency having
     jurisdiction over the Purchaser or its assets, which violation could
     materially and adversely affect the condition (financial or otherwise) or
     the operation of the Purchaser or its assets or could materially and
     adversely affect its ability to perform its obligations and duties
     hereunder.

          (vi) There are no actions or proceedings against, or investigations
     of, the Purchaser pending or, to the Purchaser's knowledge, threatened
     against the Purchaser before any court, administrative agency or other
     tribunal, the outcome of which could reasonably be expected to adversely
     affect the transfer of the Mortgage Loans, the issuance of the
     Certificates, or the execution, delivery or enforceability of this
     Agreement or to have an effect on the financial condition of the Purchaser
     that would materially and adversely affect the ability of the Purchaser to
     perform its obligation under this Agreement.

                                      - 8 -

<PAGE>

          (vii) The Purchaser has not dealt with any broker, investment banker,
     agent or other person, except for the Seller, the Underwriter or any of
     their respective affiliates, that may be entitled to any commission or
     compensation in connection with the sale of the Mortgage Loans or the
     consummation of any of the other transactions contemplated hereby.

          (viii) The Purchaser does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     (b) Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties set forth above which materially and adversely
affects the interests of the Seller, the party discovering such breach shall
give prompt written notice to the other party hereto.

     SECTION 6. REMEDIES FOR BREACH OF REPRESENTATION

     (a) The Seller acknowledges that the Purchaser will make for the benefit of
the holders of the Certificates, whether directly or by way of assignment of its
rights hereunder to the Trustee, the representations and warranties set forth on
Exhibit C hereto.

     (b) If any document required to be delivered to the Trustee pursuant to
Section 2 is not delivered as and when required, is not properly executed, is
missing, contains information that does not conform in any respect to the
corresponding information in the Mortgage Loan Schedule or does not appear
regular on its face (any such omission, nonconformity or other defect, a
"Document Defect"), or if there is a breach of any of the representations and
warranties required to be made by the Seller regarding the characteristics of
the Mortgage Loans and/or the related Mortgaged Properties as set forth in
Exhibit C hereto, and in either case such Document Defect or breach materially
and adversely affects the interests of the holders of the Certificates (a
"Material Document Defect" and a "Material Breach", respectively), the party
discovering such Material Document Defect or Material Breach shall (or is
required by the terms of the Pooling and Servicing Agreement to) promptly notify
the other parties, and the Seller shall be required to cure such Material
Document Defect or Material Breach in all material respects within the
applicable Permitted Cure Period (as defined below); provided, however, that
notwithstanding the foregoing and as to each Mortgage Loan that is identified on
Exhibit A as having been acquired by the Seller from Heller or GAL (i) the
Seller represents and warrants that Heller or GAL, as applicable, has made to
the Seller the representations and warranties with respect to such Mortgage Loan
set forth on Exhibit E or Exhibit F, as applicable, and that such
representations and warranties and associated rights are assignable to the
Purchaser, and (ii) the Seller shall have no liability to the Purchaser or its
assigns for any breach or inaccuracy of any representation or warranty set forth
in this Exhibit C if the circumstances or event which gives rise to such breach
or inaccuracy also results in or constitutes a breach or inaccuracy of any
representation or

                                      - 9 -

<PAGE>

warranty made to the Seller by Heller or GAL, as applicable; provided, further,
however, that the Seller shall cooperate as reasonably requested by the
Purchaser in connection with any effort of the Purchaser to pursue remedies as a
result of a breach, or alleged breach, of any representation or warranty made to
the Seller by Heller or GAL, as applicable. If any Material Document Defect or
Material Breach cannot be corrected or cured in all material respects within the
applicable Permitted Cure Period, the Seller subject to the proviso in the
preceding sentence shall, not later than the last day of such Permitted Cure
Period, (i) repurchase the affected Mortgage Loan from the Purchaser or its
assignee at the applicable Purchase Price (as defined in the Pooling and
Servicing Agreement), or (ii) if within the three-month period commencing on the
Closing Date (or within the two-year period commencing on the Closing Date if
the related Mortgage Loan is a "defective obligation" within the meaning of
Section 860(a)(4)(B) (ii) of the Internal Revenue Code of 1986 (the "Code") and
Treasury Regulation Section 1.860G-2(f), at its option, replace such Mortgage
Loan with a Qualifying Substitute Mortgage Loan (as defined in the Pooling and
Servicing Agreement) and pay any corresponding Substitution Shortfall Amount
(also as defined in the Pooling and Servicing Agreement). The Seller agrees that
any such repurchase or substitution by it shall be completed in accordance with
and subject to the terms and conditions of the Pooling and Servicing Agreement.

     For purposes of the foregoing, and subject to the following paragraph, the
"Permitted Cure Period" applicable to any Material Document Defect or Material
Breach in respect of any Mortgage Loan shall be the 90-day period immediately
following the earlier of the discovery by the Seller or receipt by the Seller of
notice of such Material Document Defect or Material Breach, as the case may be;
provided that if such Material Document Defect or Material Breach, as the case
may be, cannot be corrected or cured in all material respects within such 90-day
period, but it is reasonably likely that such Material Document Defect or
Material Breach, as the case may be, could be corrected or cured within 180 days
of the earlier of discovery by the Seller and receipt by the Seller of notice of
such Material Document Defect or Material Breach, as the case may be, and the
Seller is diligently attempting to effect such correction or cure, then the
applicable Permitted Cure Period shall, with the consent of the Purchaser or its
assignee (which consent shall not be unreasonably withheld), be extended for an
additional 90 days.

     Notwithstanding the preceding provisions of this Section 6(b), if any
Material Document Defect or Material Breach would cause any Mortgage Loan to be
other than a "qualified mortgage" within the meaning of Section 860G(a)(3) of
the Code, then any cure of such Material Document Defect or Material Breach, as
the case may be, as contemplated above must be completed within 90 days of the
Closing Date, and any repurchase or substitution of such Mortgage Loan as
contemplated above must occur within 90 days of the initial discovery of such
Material Document Defect or Material Breach, as the case may be, by any of the
Seller, the Purchaser, the Trustee, the Master Servicer, the Special Servicer or
the Fiscal Agent.

                                     - 10 -

<PAGE>

     The obligations of the Seller set forth in this Section 6(b) to cure a
Material Document Defect or a Material Breach or repurchase or replace the
related Mortgage Loan constitute the sole remedies of the Purchaser or its
assignees with respect to a Material Document Defect or Material Breach;
provided, that this limitation shall not in any way limit the Purchaser's rights
or remedies upon breach of any other representation, warranty or covenant by the
Seller set forth in this Agreement (other than those set forth in Exhibit C).

     (c) The Pooling and Servicing Agreement shall provide that the Trustee (or
the Master Servicer or the Special Servicer on its behalf) shall give prompt
notice to the Seller of its discovery of any Material Document Defect or
Material Breach.

     (d) If the Seller repurchases or replaces any Mortgage Loan pursuant to
this Section 6, the Purchaser or its assignee, following receipt by the Trustee
of the Purchase Price therefor (or, in the case of a substitution, following
receipt by the Trustee of the Mortgage File for the Qualifying Substitute
Mortgage Loan and any corresponding Substitution Shortfall Amount), promptly
shall deliver or cause to be delivered to the Seller all Mortgage Loan documents
with respect to the Mortgage Loan that is being repurchased or replaced, and
each document that constitutes a part of the Mortgage File that was endorsed or
assigned to the Trustee shall be endorsed and assigned to the Seller in the same
manner.

     SECTION 7. CLOSING.

     The closing of the sale of the Mortgage Loans (the "Closing") shall be held
at the offices of Sidley & Austin, 875 Third Avenue, New York, New York 10022 at
10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

     (i)   All of the representations and warranties of the Seller specified
           herein shall be true and correct as of the Closing Date, and the
           Aggregate Cut-off Date Balance shall be within the range permitted by
           Section 1 of this Agreement;

     (ii)  All documents specified in Section 8 of this Agreement (the "Closing
           Documents"), in such forms as are agreed upon and acceptable to the
           Purchaser, shall be duly executed and delivered by all signatories as
           required pursuant to the respective terms thereof;

     (iii) The Seller shall have delivered and released to the Trustee the
           Purchaser or the Purchaser's designee, as the case may be, all
           documents and funds required to be so delivered pursuant to Section 2
           hereof;

                                     - 11 -

<PAGE>

     (iv)  The result of any examination of the Mortgage Files and Servicing
           Files performed by or on behalf of the Purchaser pursuant to Section
           3 hereof shall be satisfactory to the Purchaser in its sole
           determination;

     (v)   All other terms and conditions of this Agreement required to be
           complied with by the Seller on or before the Closing Date shall have
           been complied with, and the Seller shall have the ability to comply
           with all terms and conditions and perform all duties and obligations
           required to be complied with or performed after the Closing Date;

     (vi)  The Seller shall have paid or agreed to pay all fees, costs and
           expenses payable by it to the Purchaser pursuant to this Agreement;
           and

     (vii) Neither the Underwriting Agreement nor the Certificate Purchase
           Agreement shall have been terminated in accordance with its terms.

     Both parties agree to use their best efforts to perform their respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8. CLOSING DOCUMENTS.

     The Closing Documents shall consist of the following:

     (i)    This Agreement duly executed and delivered by the Purchaser and the
            Seller;

     (ii)   An Officer's Certificate substantially in the form of Exhibit D-1
            hereto, executed by the Secretary or an assistant secretary of the
            Seller, and dated the Closing Date, and upon which the Purchaser and
            the Underwriter may rely, attaching thereto as exhibits the
            organizational documents of the Seller;

     (iii)  A certificate of good standing regarding the Seller from the
            Secretary of State for the State of Delaware, dated not earlier than
            30 days prior to the Closing Date;

     (iv)   A certificate of the Seller substantially in the form of Exhibit D-2
            hereto, executed by an executive officer or authorized signatory of
            the Seller and dated the Closing Date, and upon which the Purchaser
            and the Underwriter may rely;

                                     - 12 -

<PAGE>

     (v)    A written opinion of counsel for the Seller, substantially in the
            form of Exhibit D-3 hereto and subject to such reasonable
            assumptions and qualifications as may be requested by counsel for
            the Seller and acceptable to counsel for the Purchaser, dated the
            Closing Date and addressed to the Purchaser and the Underwriter;

     (vi)   Any other opinions of counsel for the Seller required by the Rating
            Agencies in connection with the issuance of the Certificates, each
            of which shall include the Purchaser and the Underwriter as an
            addressee; and

     (vii)  A letter or letters from Deloitte & Touche, L.L.P., certified public
            accountants, dated the dates of the Prospectus Supplement and the
            Memorandum (each as defined in Section 9), to the effect that they
            have performed certain specified procedures as a result of which
            they have determined that certain information of an accounting,
            financial or statistical nature set forth in the Prospectus
            Supplement and the Memorandum under the captions "Summary--The
            Mortgage Pool," "Description of the Mortgage Pool" and "Risk Factors
            --The Mortgage Loans" agrees with the records of the Seller; and

     (viii) Such further certificates, opinions and documents as the Purchaser
            may reasonably request.

     SECTION 9. INDEMNIFICATION.

     (a) The Seller shall indemnify and hold harmless the Purchaser, its
respective officers and directors, and each person, if any, who controls the
Purchaser within the meaning of either Section 15 of the Securities Act or
Section 20 of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), against any and all losses, claims, damages or liabilities (including
without limitation the reasonable costs of investigation and legal defense),
joint or several, to which they or any of them may become subject under the
Securities Act, the Exchange Act or other federal or state statutory law or
regulation, at common law or otherwise (including without limitation as a result
of the Purchaser's indemnification of the Underwriter), insofar as such losses,
claims, damages or liabilities (or actions in respect thereof) (i) arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact contained in (A) the Prospectus (including without limitation the diskette
delivered therewith), the Memorandum (including without limitation the diskette
delivered therewith), any Computational Materials or ABS Term Sheets with
respect to the Registered Certificates, or any revision or amendment of any of
the foregoing or supplement to any of the foregoing, (B) any items similar to
Computational Materials and ABS Term Sheets forwarded to prospective investors
in the Non-Registered Certificates, or (C) any other summaries, reports,
documents and written and electronic materials and all other information
furnished or

                                     - 13 -

<PAGE>

made available by the Seller for review by prospective investors in the
Certificates, or (ii) arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading; but only if and to the extent that any
such untrue statement or alleged untrue statement or omission or alleged
omission is with respect to, or results from an untrue statement or omission
with respect to, information regarding the Mortgage Loans, the related
Mortgagors, the related Mortgaged Properties or the Seller, that is contained in
the Master Tape or in any of the items described in clauses (i) (A), (i) (B)
and/or (i) (C) above (any and all such information, the "Seller's Information");
provided that the indemnification provided by this Section 9 shall not apply to
the extent that such untrue statement or omission was made solely as a result of
an error in the manipulation of, or in any calculations based upon, any true and
accurate loan-by-loan statistical information regarding the Mortgage Loans or
was made solely as a result of an error in aggregating any true and accurate
statistical information regarding the Mortgage Loans with any statistical
information regarding the Other Loans. It is hereby acknowledged and agreed that
the Seller's Information includes, but is not limited to, all such information
set forth in Appendix I and Appendix II to the Prospectus Supplement and set
forth in the Prospectus Supplement and the Memorandum under the headings
"Summary -- The Mortgage Pool", "Risk Factors -- The Mortgage Loans" and
"Description of the Mortgage Pool" and, to the extent based upon the
characteristics of the Mortgage Loans, under the headings "Maturity
Considerations" and "Yield Considerations." This indemnity agreement will be in
addition to any liability which the Seller may otherwise have.

     For purposes of the foregoing, "Prospectus" shall mean the prospectus dated
March 20, as supplemented by the prospectus supplement dated March 20, 1997 (the
"Prospectus Supplement"), relating to the Registered Certificates; "Memorandum"
shall mean the private placement memorandum dated March 20, 1997, relating to
the Non-Registered Certificates; "Computational Materials" shall have the
meaning assigned thereto in the no-action letter dated May 20, 1994 issued by
the Division of Corporation Finance of the Securities and Exchange Commission
(the "Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody
& Co. Incorporated, and Kidder Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the "Kidder
Letters"); "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action letter dated February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters"); and "Master
Tape" shall mean the portion, regarding the Mortgage Loans, the related
Mortgagors and the related Mortgaged Properties, of the compilation of
information and data regarding the Mortgage Loans and the Other Loans covered by
the Agreed Upon Procedures Letters dated March 20, 1997 and rendered by Deloitte
& Touche, L.L.P. (a "hard copy" of which Master Tape was initialed on behalf of
the Seller and the Purchaser).

                                     - 14 -

<PAGE>

     (b) In case any proceeding (including any governmental investigation) shall
be instituted involving any person that may seek indemnity pursuant to Section 9
(a) above, such person (the "indemnified party") shall notify the Seller as the
person against whom such indemnity may be sought (the "indemnifying party") in
writing and the indemnifying party, upon request of the indemnified party, shall
retain counsel reasonably satisfactory to the indemnified party to represent the
indemnified party in such proceeding and shall pay the reasonable fees and
disbursements of such counsel related to such proceeding. The indemnifying party
may, at its option, at any time upon written notice to the indemnified party,
assume the defense of any proceeding and may designate counsel satisfactory to
the indemnified party in connection therewith provided that the counsel so
designated would have no actual or potential conflict of interest in connection
with such representation. In any such proceeding, any indemnified party shall
have the right to retain its own counsel, but the reasonable fees and expenses
of such counsel shall be at the expense of such indemnified party unless (i) the
indemnifying party and the indemnified party shall have mutually agreed to the
retention of such counsel, (ii) the named parties to any such proceeding
(including any impleaded parties) include both the indemnifying party and the
indemnified party and representation of both parties by the same counsel would
be inappropriate due to actual or potential differing interests between them or
(iii) the indemnifying party shall have failed to designate within a reasonable
period of time counsel reasonably satisfactory to the indemnified party. It is
understood that the indemnifying party shall not, in connection with any
proceeding or related proceedings in the same jurisdiction, be liable for the
reasonable fees and expenses of more than one separate firm (in addition to any
local counsel) for all such indemnified parties. Unless it shall assume the
defense of any proceeding, the indemnifying party shall not be liable for any
settlement of any proceeding effected without its written consent (which consent
shall not be unreasonably withheld), but if settled with such consent or if
there shall be a final judgment for the plaintiff, the indemnifying party agrees
to indemnify the indemnified party from and against any loss or liability by
reason of such settlement or judgment. If the indemnifying party assumes the
defense of any proceeding, it shall be entitled to settle such proceeding with
the consent of the indemnified party or, if such settlement provides for release
of the indemnified party in connection with all matters relating to the
proceeding which have been asserted against the indemnified party in such
proceeding by the other parties to such settlement, without the consent of the
indemnified party.

     (c) If the indemnification provided for in this Section 9 is unavailable or
insufficient to hold harmless an indemnified party in respect of any losses,
claims, damages, liabilities or expenses (or actions in respect thereof)
referred to herein, then the indemnifying party, in lieu of indemnifying such
indemnified party, shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages, liabilities or
expenses (or actions in respect thereof) (i) in such proportion as is
appropriate to reflect the relative benefits received by the Seller on the one
hand and the Purchaser and the Underwriter on the other from the sale of the
Mortgage Loans and the offering of the Certificates (to the extent such are
backed by the Mortgage Loans) or (ii) if the allocation provided by clause (i)
is not permitted by applicable law, in such proportion as is appropriate to
reflect not only such

                                     - 15 -

<PAGE>

relative benefits referred to in clause (i) but also the relative fault of the
Seller on the one hand and the Purchaser and the Underwriter on the other in
connection with the statements or omissions that resulted in such losses,
claims, damages, liabilities or expenses (or actions in respect thereof), as
well as any other relevant equitable considerations. The relative benefits of
the Purchaser and the Underwriter on the one hand and the Seller on the other
shall be deemed to be in such proportion as the (i) total proceeds from the sale
of the Mortgage Loans and the offering of the Certificates (before deducting
expenses) received by the Seller bear to (ii) the total underwriting discounts
and commissions received by the Underwriter from time to time in negotiated
sales of the Certificates (to the extent the Certificates are backed by the
Mortgage Loans). The relative fault of the Seller on the one hand and of the
Purchaser and the Underwriter on the other shall be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the omission or alleged omission to state a material fact relates to
information supplied by the Seller or by the Purchaser or the Underwriter, and
the parties' relative intent, knowledge, access to information and opportunity
to correct or prevent such statement or omission.

     (d) The parties hereto agree that it would not be just and equitable if
contribution were determined by pro rata allocation or by any other method or
allocation that does not take account of the equitable considerations referred
to in subsection (c) above. The amount paid or payable by an indemnified party
as a result of the losses, claims, damages, liabilities or expenses (or actions
in respect thereof) referred to above shall be deemed to include any legal fees
and disbursements or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any such claim, except where
the indemnified party is required to bear such expenses, which expenses the
indemnifying party shall pay as and when incurred, at the request of the
indemnified party, to the extent that the indemnified party will ultimately be
obligated to pay such expenses. In the event that any expenses so paid by the
indemnifying party are subsequently determined to not be required to be borne by
the indemnifying party hereunder, the party which received such payment shall
promptly refund the amount so paid to the party which made such payment. No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation. The remedies provided
for in this Section 9 are not exclusive and shall not limit any rights or
remedies that may otherwise be available to any indemnified party at law or in
equity.

     (e) The indemnity and contribution agreements contained in this Section 9
shall remain operative and in full force and effect regardless of (i) any
termination of this Agreement, (ii) any investigation made by the Purchaser, any
of its directors or officers, or any person controlling the Purchaser, and (iii)
acceptances of and payment for any of the Mortgage Loans.

                                     - 16 -

<PAGE>

     SECTION 10. COSTS.

     Costs relating to the transactions contemplated hereby shall be borne by
the parties hereto or their respective affiliates in accordance with the Letter
of Understanding.

     SECTION 11. NOTICES.

     All demands, notices and communications hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
registered mail, postage prepaid, by overnight mail or courier service, or
transmitted by facsimile and confirmed by a similar mailed writing, if to the
Purchaser, addressed to Morgan Stanley Capital I Inc., 1585 Broadway, New York,
New York, Attention: Russell Rahbany, facsimile no. (212) 761-0524, with a copy
to Morgan Stanley Capital I Inc., 1585 Broadway, New York, New York, Attention:
Gregory Walker, Esq., facsimile no. (212) 761-8915, or such other address or
facsimile number as may hereafter be furnished to the Seller in writing by the
Purchaser; and if to the Seller, addressed to Morgan Stanley Mortgage Capital,
Inc., 1585 Broadway, New York, New York, Attention: Russell Rahbany, facsimile
no. (212) 761-0524, with a copy to Morgan Stanley Mortgage Capital, Inc., 1585
Broadway, New York, New York, Attention: Gregory Walker, Esq., facsimile no.
(212) 761-8915 or to such other address or facsimile number as the Seller may
designate in writing to the Purchaser.

     SECTION 12. THIRD PARTY BENEFICIARIES.

     Each of the officers, directors and controlling persons referred to in
Section 9 hereof is an intended third party beneficiary of the covenants and
indemnities of the Seller set forth in Section 9 of this Agreement. It is
acknowledged and agreed that such representations, warranties, covenants and
indemnities may be enforced by or on behalf of any such person or entity against
the Seller to the same extent as if it was a party hereto.

     SECTION 13. REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted pursuant hereto, shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14. SEVERABILITY OF PROVISIONS.

     Any part, provision, representation, warranty or covenant of this Agreement
that is prohibited or which is held to be void or unenforceable shall be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof. Any part, provision,
representation, warranty or covenant of this Agreement that is prohibited

                                     - 17 -

<PAGE>

or unenforceable or is held to be void or unenforceable in any particular
jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
particular jurisdiction shall not invalidate or render unenforceable such
provision in any other jurisdiction. To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15. COUNTERPARTS.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original, but all of which together shall constitute
one and the same instrument.

     SECTION 16. GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES, OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES HERETO SHALL BE GOVERNED IN ACCORDANCE WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK. THE PARTIES HERETO INTEND THAT THE
PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY
TO THIS AGREEMENT.

     SECTION 17. FURTHER ASSURANCES.

     The Seller and the Purchaser agree to execute and deliver such instruments
and take such further actions as the other party may, from time to time,
reasonably request in order to effectuate the purposes and to carry out the
terms of this Agreement.

     SECTION 18. SUCCESSORS AND ASSIGNS.

     The rights and obligations of the Seller under this Agreement shall not be
assigned by the Seller without the prior written consent of the Purchaser,
except that any person into which the Seller may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially all of the business of the Seller, shall be the successor to the
Seller hereunder. The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing Agreement, and the assignee shall, to the extent of such
assignment, succeed to the rights and obligations hereunder of the Purchaser. In
addition, any person into which the Purchaser may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Purchaser is a party, or any person succeeding to all
or substantially all of the business of the Purchaser, shall be the successor to

                                     - 18 -

<PAGE>

the Purchaser hereunder. Subject to the foregoing, this Agreement shall bind and
inure to the benefit of and be enforceable by the Seller and the Purchaser, and
their permitted successors and assigns, and the indemnified parties referred to
in Section 9.

     SECTION 19. AMENDMENTS.

     No term or provision of this Agreement may be amended, waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly authorized officer of the party against whom
such amendment, waiver, modification or alteration is sought to be enforced.

     SECTION 20. WAIVER OF TRIAL BY JURY.

     THE PARTIES HERETO HEREBY WAIVE, TO THE FULLEST EXTENT PERMITTED BY LAW,
THE RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM, WHETHER IN
CONTRACT, TORT OR OTHERWISE, RELATING DIRECTLY OR INDIRECTLY TO THIS AGREEMENT
OR THE TRANSACTIONS CONTEMPLATED HEREBY.

                            [signatures on next page]

                                     - 19 -

<PAGE>

     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their respective duly authorized officers and/or
representatives as of the date first above written.

                                        MORGAN STANLEY MORTGAGE CAPITAL, INC.


                                        By: /s/ Russell A. Rahbany
                                            --------------------------
                                            Name:  Russell A. Rahbany
                                            Title: Vice President



                                        MORGAN STANLEY CAPITAL I INC.

                                        By: /s/ Russell A. Rahbany     
                                            -------------------------- 
                                            Name:  Russell A. Rahbany
                                            Title: Vice President

                                     - 20 -

<PAGE>
EXHIBIT A
Mortgage Loan Schedule
Morgan Stanley Mortgage Capital, Inc.

<TABLE>
<CAPTION>
                                                                                                Original            Cut-off      
  ID      Street Address                          City                State       Zip Code       Balance            Balance      
====================================================================================================================================
<S>       <C>                                   <C>                     <C>         <C>        <C>               <C>
  13      Various                               Various                 MI          Various    $12,180,000       $12,017,061     
  13A     12840-12976 Farmington Road           Livonia                 MI           48150
  13B     31175-31209 Schoolcraft  Road         Livonia                 MI           48150
  13C     32421-32499 Schoolcraft Road          Livonia                 MI           48150
  13D     27475-27603 Schoolcrafl Road          Livonia                 MI           48150
  13E     13150-13180 Wayne Road                Livonia                 MI           48150
  13F     32210-32250 Eight Mile Road           Farmington  Hills       MI           48336
  15      Various                               Boston                  MA          Various     11,700,000        11,639,503     
  15A     66-70 Chiswick Street                 Boston                  MA           02146
  15B     1626 -1638 Commonwealth Avenue        Boston                  MA           02135
  15C     1800 1820 Commonwealth Avenue         Boston                  MA           02135
  15D     2045 Commonwealth  Avenue             Boston                  MA           02135
  27      Various                               Various                 TN          Various      9,675,000         9,657,415     
  27A     962 Estate Road                       Memphis                 TN           38119
  27B     3354 Perimeter Hill Drive             Nashville               TN           37221
  27C     180 Market Place Boulevard            Knoxville               TN           37902
  27D     9051 Executive Park Drive             Knoxville               TN           37922
  27E     700 I1linois Avenue                   Oak Ridge               TN           37830
  29      2480 Middlefield Road                 Redwood City            CA           94063       9,000,000         8,937,253     
  30      2501 West l65th Street                Hammond                 IN           46320       8,750,000         8,693,111     
  34      NEC Broadway & Grant Street           Santa Maria             CA           90405       8,000,000         7,984,442     
  38      3700-3800 Broadway                    Quincy                  IL           62301       7,600,000         7,532,419     
  39      Various                               Various                 CA           90505       7,500,000         7,485,486     
  39A     2909-2967 Rolling Hills Road          Torrance                CA           90505
  39B     19318-19424 Soledad Canyon Road       Santa Clarita           CA           90505
  42      SWC Rainbow Blvd. & Alta Drive        Las Vegas               NV           89132       7,200,000         7,166,374     
  44      1111 West Mockingbird Lane            Dallas                  TX           75247       7,050,000         7,050,000     
  47      29-00 Review Avenue                   Long Island City        NY           11101       7,000,000         6,926,230     
  53      Various                               Denver                  CO          Various      6,400,000         6,367,853     
  53A     1659 Wazee Street                     Denver                  CO           80802
  53B     1612-1628 Seventeenth Street          Denver                  CO           80802
  59      39750-39830 Grand River Avenue        Novi                    MI           48375       6,200,000         6,168,396     
  61      Various                               Various                 UT          Various      5,600,000         5,589,560     
  61A     2300 East 3300 South                  Salt Lake City          UT           84109
  61B     2647 East Parley's Way                Salt Lake City          UT           84109
  61C     1844 East 7000 South                  Salt Lake Cily          UT           84121
  61D     1580 South State St.                  Clearfield              UT           84015
  62      Stadium Blvd and Bernadette Dr.       Columbia                MO           65203       5,600,000         5,553,999     
  63      283 Route l7 South                    Hasbrouck Heights       NJ           07604       5,600,000         5,509,630     
  65      9674 Northwest 10th Avenue            Miami                   FL           33150       5,350,000         5,286,828     
  66      975 West Peachtree Street             Atlanta                 GA           30309       5,300,000         5,267,899     
  67      1538 Floyd Baker Blvd                 Gaffney                 SC           29340       5,200,000         5,165,416     
  71      30400 Telegraph Road                  Bingham Farms           MI           48879       4,707,661         4,707,661     
  72      11211 Vanowen Street                  North Hollywood         CA           91605       4,700,000         4,674,215     
  73      3111-3229 State Highway 6             Sugar Land              TX           77478       4,525,000         4,512,535     
  75      3635 S. Monaco Parkway                Denver                  CO           80237       4,425,000         4,425,000     
  77      5061 Southern Avenue                  South Gate              CA           90280       4,400,000         4,350,677     
  82      6624 Interstate Highway27             Lubbock                 TX           79404       3,900,000         3,874,248     

<CAPTION>
 
 Note          Maturity         Loan         Rem.        Loan                        Monthly         Serv.           Payment
 Date            Date           Term         Term.       Type         Rate            P&I            Fee             Due Date
====================================================================================================================================
<S>             <C>              <C>         <C>         <C>         <C>            <C>               <S>         <C>
1/30/96         1/31/06          120         107         Fixed       8.39000%       97,175.43         13.6        First day of month
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
5/30/96         5/31/06          120         111         Fixed       8.90000%       93,300.22         13.6        First day of month
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
12/31/96        1/1/07           120         118         Fixed       8.91000%       80,596.80         13.6        First day of month
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
3/14/96         3/31/03          85          73          Fixed       8.90000%       71,769.40         13.6        First day of month
8/13/96         8/31/06          121         114         Fixed       8.89000%       72,771.70         13.6        First day of month
12/26/96        1/1/12           180         178         Fixed       8.50000%       64,418.17         13.6        First day of month
10/31/96        11/1/11          180         176         Fixed       8.50000%       70,550.20         13.6        First day of month
12/18/96        1/1/07           120         118         Fixed       8.53000%       60,543.73         13.6        First day of month
                                                                                                                                    
                                                                                                                                    
11/19/96        12/1/06          120         117         Fixed       8.75000%       63,627.17         13.6        First day of month
2/25/97         3/l/04           84          84          Fixed       9.23000%       57,896.47         13.6        First day of month
3/14/96         2/28/06          120         108         Fixed       9.35000%       60,430.47         13.6        First day of month
7/18/96         7/31/03          84          77          Fixed      10.44000%       60,153.58         13.6        First day of montb
                                                                                                                                    
                                                                                                                                    
5/30/96         5/31/06          120         111         Fixed       8.97000%       49,752.83         13.6        First day of month
11/20/96        12/1/03          84          81          Fixed       8.41000%       42,702.48         13.6        First day of month
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
9/30/96         10/1/16          240         235         Fixed       8.37500%       48,155.97         13.6        First day of month
3/29/96         4/30/06          121         110         Fixed       9.47000%       52,089.69         13.6        First day of month
2/28/96         2/28/06          120         108         Fixed       8.61000%       43,480.00         13.6        First day of month
10/10/96        11/1/06          120         116         Fixed       9.00000%       47,685.48         13.6        First day of month
10/31/96        11/1/06          120         116         Fixed       8.25000%       44,307.41         13.6        First day of month
12/23/94        6/1/11           198         171         Fixed       9.00000%       49,380.42         13.6        First day of month
12/18/96        1/1/12           180         178         Fixed       8.62500%       46,627.79         13.6        First day of month
11/26/96        12/1/06          120         117         Fixed       8.87000%       37,571.63         13.6        First day of month
2/20/97         3/1/07           120         120         Fixed       9.06000%       37,316.42         13.6        First day of month
3/8/96          2/28/06          120         108         Fixed       8.97000%       36,834.29         13.6        First day of month
6/7/96          6/30/06          121         112         Fixed      10.36000%       36,433.82         13.6        First day of month
</TABLE>

                                     Page 1
<PAGE>


EXHIBIT A 
Mortgage Loan Schedule 
Morgan Stanley Mortgage Capital, Inc.

<TABLE>
<CAPTION>
                                                                                                 Original          Cut-off          
  ID      Street Address                                City           State      Zip Code        Balance          Balance          
====================================================================================================================================
<S>       <C>                                         <C>               <C>         <C>          <C>            <C>
  83      7880 San Fernando Road                      Sun Valley        CA          91352        3,900,000         3,867,979        
  85      Highway 21                                  Rincon            GA          31326        3,468,750         3,444,957        
  86      181 Calle Del Oaks                          Del Rey Oaks      CA          93940        3,475,000         3,439,021        
  88      1640 N. White Avenue                        La Verne          CA          91750        3,350,000         3,322,497        
  90      115 W. Louden Avenue and 815 Newton Pike    Lexington         KY          40508        3,250,000         3,186,563        
  91      Sec Wesley Street & Loop 315                Greenville        TX          75402        3,025,000         3,022,395        
  110     24985 Haggerty Road                         Novi              MI          48375        2,530,000         2,514,131        
  113     5575 Armour Road                            Columbus          GA          31909        2,400,000         2,384,526        
  125     4728 Fountain Avenue                        Hollywood         CA          90029        1,850,000         1,835,325        
  129     SWC of Ladson Road and Bentons
          Lodge Road                                  Summerville       SC          29485        1,730,000         1,726,652        
  134     132 0ld River Road                          Lincoln           RI          02865        1,500,000         1,498,719        
                                                                                               Total            $196,785,974
<CAPTION>

  Note        Maturity        Loan        Rem.         Loan                          Monthly         Serv.            Payment       
  Date         Date           Term        Term.        Rate            Rate            P&1           Fee              Due Date      
====================================================================================================================================
<S>           <C>              <C>         <C>         <C>           <C>            <C>              <C>         <C>
4/30/96       4/30/06          120         110         Fixed         9.71000%       34,645.20        13.6        First day of month 
10/18/96      11/1/16          240         236         Fixed         8.00000%       29,014.02        13.6        First day of month 
3/20/96       3/31/03          84          73          Fixed         8.90000%       28,924.48        13.6        First day of month 
4/30/96       4/30/06          120         110         Fixed         9.71000%       29,759.34        13.6        First day of month 
2/27/96       2/28/06          120         108         Fixed         8.66000%       28,534.23        13.6        First day of month 
1/29/97       2/1/09           144         143         Fixed         9.21000%       25,822.11        13.6        First day of month 
7/18/96       7/31/06          120         113         Fixed         9.11000%       21,422.57        13.6        First day of month 
10/18/96      11/1/06          120         116         Fixed         8.50000%       20,827.76        13.6        First day of month 
4/24/96       4/30/96          120         110         Fixed         9.92000%       16,706.75        13.6        First day of month 
                                                                                                                                    
11/21/96      12/1/06          119         117         Fixed         8.53000%       13,965.42        13.6        First day of month 
1/17/97       1/31/07          120         119         Fixed         9.26000%       12,856.08        18.6        First day of month 
            
</TABLE>

                                     Page 2

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The Mortgage Loan Schedule shall set forth, among other things, the
following information with respect to each Mortgage Loan:

     (i)    the loan number;

     (ii)   the street address (including city, state and zip code) of the
            related Mortgaged Property;

     (iii)  the date of the Mortgage Note;

     (iv)   the Mortgage Rate in effect as of the Cut-off Date and whether such
            Mortgage Loan has an adjustable Mortgage Rate;

     (v)    the original principal balance;

     (vi)   the Cut-off Date Balance;

     (vii)  the (A) remaining term to stated maturity and (B) Stated Maturity
            Date; and

     (viii) the Due Date;

     (ix)   the amount of the Monthly Payment due on the first Due Date
            following the Cut-off Date (exclusive of any component thereof that
            is contingent on net cash flow from the related Mortgaged Property);

     (x     if such Mortgage Loan has an adjustable Mortgage Rate, the (A)
            Index, (B) Gross Margin, (C) first Mortgage Rate adjustment date
            following the Cut-off Date and the frequency of Mortgage Rate
            adjustments, (D) limitations, if any, on periodic adjustments to
            Mortgage Rate, (E) maximum and minimum lifetime Mortgage Rate, if
            any, (F) the first Monthly Payment adjustment date following the
            Cut-off Date and the frequency of Monthly Payment adjustments; and

     (xi)   the Master Servicing Fee Rate.

     The Mortgage Loan Schedule shall also set forth the Aggregate Cut-off Date
Balance for all of the Mortgage Loans. Such list may be in the form of more than
one list, collectively setting forth all of the information required.

                                       A-1

<PAGE>

                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage File" for any Mortgage Loan shall, subject to Section 2(b),
collectively consist of the following documents:

     (i)    the original Mortgage Note, endorsed by the most recent endorsee
            prior to the Trustee or, if none, by the originator, without
            recourse, either in blank or to the order of the Trustee in the
            following form: "Pay to the order of LaSalle National Bank, as
            trustee for the registered holders of Morgan Stanley Capital I Inc.,
            Commercial Mortgage Pass-Through Certificates, Series 1997 - C1,
            without recourse";

     (ii)   the original or a copy of the related Mortgage and, if applicable,
            the originals or copies of any intervening assignments of such
            Mortgage showing a complete chain of assignment from the originator
            of the Mortgage Loan to the most recent assignee of record thereof
            prior to the Trustee, if any, in each case with evidence of
            recording indicated thereon;

     (iii)  an original assignment of the related Mortgage, in recordable form,
            executed by the most recent assignee of record thereof prior to the
            Trustee or, if none, by the originator, either in blank or in favor
            of the Trustee (in such capacity);

     (iv)   the original or a copy of the related Assignment of Leases (if such
            item is a document separate from the Mortgage) and, if applicable,
            the originals or copies of any intervening assignments of such
            Assignment of Leases showing a complete chain of assignment from the
            originator of the Mortgage Loan to the most recent assignee of
            record thereof prior to the Trustee, if any, in each case with
            evidence of recording thereon;

     (v)    an original assignment of any related Assignment of Leases (if such
            item is a document separate from the Mortgage), in recordable form,
            executed by the most recent assignee of record thereof prior to the
            Trustee or, if none, by the originator, either in blank or in favor
            of the Trustee (in such capacity), which assignment may be included
            as part of the corresponding assignment of Mortgage referred to in
            clause (iii) above;

     (vi)   an original or copy of any related security agreement (if such item
            is a document separate from the Mortgage) and, if applicable, the
            originals

                                       B-1

<PAGE>

            or copies of any intervening assignments of such security agreement
            showing a complete chain of assignment from the originator of the
            Mortgage Loan to the most recent assignee thereof prior to the
            Trustee, if any;

     (vii)  an original assignment of any related security agreement (if such
            item is a document separate from the Mortgage) executed by the most
            recent assignee thereof prior to the Trustee or, if none, by the
            originator, either in blank or in favor of the Trustee (in such
            capacity), which assignment may be included as part of an omnibus
            assignment covering other documents relating to the Mortgage Loan
            provided that such an omnibus assignment would be effective under
            applicable law;

     (viii) originals or copies of all assumption, modification, written
            assurance and substitution agreements, with evidence of recording
            thereon (if appropriate), in those instances where the terms or
            provisions of the Mortgage, Mortgage Note or any related security
            document have been modified or the Mortgage Loan has been assumed;

     (ix)   the original or a copy of the lender's title insurance policy issued
            in connection with the origination of the Mortgage Loan, together
            with all endorsements or riders (or copies thereof) that were issued
            with or subsequent to the issuance of such policy, insuring the
            priority of the Mortgage as a first lien on the Mortgaged Property;

     (x)    the original or a copy of any guaranty of the obligations of the
            Mortgagor under the Mortgage Loan, together with (A) if applicable,
            the originals or copies of any intervening assignments of such
            guaranty showing a complete chain of assignment from the originator
            of the Mortgage Loan to the most recent assignee thereof prior to
            the Trustee, if any, and (B) an original assignment of such guaranty
            executed by the most recent assignee thereof prior to the Trustee
            or, if none, by the originator (which assignment may be included as
            part of an omnibus assignment covering other documents relating to
            the Mortgage Loan provided that such an omnibus assignment would be
            effective under applicable law);

     (xi)   (A) file or certified copies of any UCC financing statements and
            continuation statements which were filed in order to perfect (and
            maintain the perfection of) any security interest held by the
            originator of the Mortgage Loan (and each assignee of record prior
            to the Trustee) in and to the personalty of the mortgagor at the
            Mortgaged Property (in each case with evidence of filing thereon)
            and which were in the

                                       B-2

<PAGE>

            possession of the Seller (or its agent) at the time the Mortgage
            Files were delivered to the Trustee and (B) if any such security
            interest is perfected and the earlier UCC financing statements and
            continuation statements were in the possession of the Seller, a UCC
            financing statement executed by the most recent assignee of record
            prior to the Trustee or, if none, by the originator, evidencing the
            transfer of such security interest, either in blank or in favor of
            the Trustee;

     (xii)  the original or a copy of the power of attorney (with evidence of
            recording thereon, if appropriate) granted by the Mortgagor if the
            Mortgage, Mortgage Note or other document or instrument referred to
            above was signed on behalf of the Mortgagor; and

     (xiii) if the Mortgagor has a leasehold interest in the related Mortgaged
            Property, the original ground lease or a copy thereof;

provided that whenever the term "Mortgage File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.

                                       B-3

<PAGE>

                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With respect to each Mortgage Loan, the Seller hereby represents and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, that:

     (i) Ownership of Mortgage Loans. Immediately prior to the transfer thereof
to the Purchaser, the Seller had good and marketable title to, and was the sole
owner and holder of, such Mortgage Loan, free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain cases, the right of a subservicer to directly service such Mortgage
Loan). Such transfer validly assigns ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer Mortgage Loans. The Seller has full right and
authority to sell, assign and transfer such Mortgage Loan. No provision of the
Mortgage Note, Mortgage or other loan document relating to such Mortgage Loan
prohibits or restricts the Seller's right to assign or transfer such Mortgage
Loan.

     (iii) Loan set forth in the Mortgage Loan Schedule was true and correct in
all material respects as of the Cut-off Date.

     (iv) Payment Record. Such Mortgage Loan was not as of the Cut-off Date, and
has not been during the twelve-month period prior thereto, 30 days or more
delinquent in respect of any debt service payment required thereunder, without
giving effect to any applicable grace period.

     (v) Lien Priority. The related Mortgage constitutes a valid first lien upon
the related Mortgaged Property, including all buildings located thereon and all
fixtures attached thereto, such lien being subject only to (A) the lien of
current real property taxes and assessments not yet due and payable, (B)
covenants, conditions and restrictions, rights of way, easements and other
matters of public record, (C) exceptions and exclusions specifically referred to
in the lender's title insurance policy issued or, as evidenced by a "marked-up"
commitment, to be issued in respect of such Mortgage Loan, and (D) other matters
to which like properties are commonly subject (the exceptions set forth in the
foregoing clauses (A), (B), (C) and (D) collectively, "Permitted Encumbrances").
The Permitted Encumbrances do not materially interfere with the security
intended to be provided by the related Mortgage, the current use or operation of
the related Mortgaged Property or the current ability of the Mortgaged Property
to generate net operating income sufficient to service the Mortgage Loan. Except
in the case of the Mortgage Loan secured by Park View Apartments (Mortgage Loan

                                       C-1

<PAGE>

No. 113), if the Mortgaged Property is operated as a nursing facility, a
hospitality property or a multifamily property, the Mortgage, together with any
separate security agreement, similar agreement and UCC financing statement, if
any, establishes and creates a first priority, perfected security interest, to
the extent such security interest can be perfected by the recordation of a
Mortgage and the filing of a UCC financing statement, in all personal property
owned by the Mortgagor that is used in, and is reasonably necessary to, the
operation of the related Mortgaged Property. There exists with respect to such
Mortgaged Property an assignment of leases and rents provision, whether as part
of the related Mortgage or as a separate document or instrument, which
establishes and creates a first priority security interest in and to leases and
rents arising in respect of the related Mortgaged Property, subject only to
Permitted Encumbrances.

     (vi) Title Insurance. The lien of the related Mortgage is insured by an
ALTA lender's title insurance policy ("Title Policy"), or its equivalent as
adopted in the applicable jurisdiction, issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan). Each Title Policy (or, if it has yet to be issued, the
coverage to be provided thereby) is in full force and effect, all premiums
thereon have been paid and, to the Seller's knowledge, no material claims have
been made thereunder and no claims have been paid thereunder. No holder of the
related Mortgage has done, by act or omission, anything that would materially
impair the coverage under such Title Policy. Immediately following the transfer
and assignment of the related Mortgage Loan to the Trustee, such Title Policy
(or, if it has yet to be issued, the coverage to be provided thereby) will inure
to the benefit of the Trustee without the consent of or notice to the insurer.
To the Seller's knowledge, the insurer that issued such Title Policy is
qualified to do business in the state in which the related Mortgaged Property is
located.

     (vii) No Waivers by Seller of Material Defaults. The Seller has not waived
any material default, breach, violation or event of acceleration existing under
the related Mortgage or Mortgage Note.

     (viii) No Offsets, Defenses or Counterclaims. There is no valid offset,
defense or counterclaim to such Mortgage Loan.

     (ix) Condition of Property; Condemnation. Except as set forth in any
engineering report prepared in connection with the origination of (or obtained
in connection with or otherwise following the Seller's acquisition of) such
Mortgage Loan, the related Mortgaged Property is, to the Seller's knowledge,
free and clear of any damage that would materially and adversely affect its
value as security for such Mortgage Loan. The Seller has

                                       C-2

<PAGE>

no actual notice of the commencement of a proceeding for the condemnation of all
or any material portion of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Such Mortgage Loan complied with all
applicable usury laws in effect at its date of origination.

     (xi) Full Disbursement of Mortgage Loan Proceeds. The proceeds of such
Mortgage Loan have been fully disbursed and there is no requirement for future
advances thereunder.

     (xii) Enforceability. The related Mortgage Note and Mortgage and all other
documents and instruments evidencing, guaranteeing, insuring or otherwise
securing such Mortgage Loan have been duly and properly executed by the parties
thereto, and each is the legal, valid and binding obligation of the maker
thereof (subject to any non-recourse provisions contained in any of the
foregoing agreements and any applicable state anti-deficiency legislation),
enforceable in accordance with its terms, except as such enforcement may be
limited by bankruptcy, insolvency, reorganization, receivership, moratorium or
other laws relating to or affecting the rights of creditors generally and by
general principles of equity (regardless of whether such enforcement is
considered in a proceeding in equity or at law).

     (xiii) Insurance. All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended coverage in an amount (subject to a
customary deductible) at least equal to the lesser of the outstanding principal
balance of such Mortgage Loan and 100% of the full insurable replacement cost of
the improvements located on such Mortgaged Property and the related hazard
insurance policy contains appropriate endorsements to avoid the application of
co-insurance and does not permit reduction in insurance proceeds for
depreciation. If any portion of the related Mortgaged Property was, at the time
of the origination of such Mortgage Loan, in an area identified in the Federal
Register by the Flood Emergency Management Agency as having special flood
hazards, and flood insurance was available, a flood insurance policy meeting any
requirements of the then current guidelines of the Federal Insurance
Administration is in effect with a generally acceptable insurance carrier, in an
amount representing coverage not less than the least of (1) the outstanding
principal balance of such Mortgage Loan, (2) the full insurable value of such
Mortgaged Property, (3) the maximum amount of insurance available under the
National Flood Insurance Act of 1968, as amended, and (4) 100% of the
replacement cost of the improvements located on such Mortgaged Property. In
addition, the Mortgage requires the Mortgagor to maintain in respect of the
Mortgaged Property comprehensive general liability insurance in amounts
generally required by commercial mortgage lenders, and at least six months
rental or business interruption insurance, and all such insurance required by
the Mortgage to be maintained is in full force and effect. Each such insurance
policy requires prior notice to the holder of the Mortgage of termination or
cancellation, and no such notice has been received, including any notice of
nonpayment of premiums, that has not been cured.

                                       C-3

<PAGE>

     (xiv) Environmental Condition. The related Mortgaged Property was subject
to one or more environmental site assessments (or an update of a previously
conducted assessment), which was (were) performed on behalf of the Seller, or as
to which the related report was delivered to the Seller in connection with its
origination or acquisition of such Mortgage Loan; and the Seller, having made no
independent inquiry other than reviewing the resulting report(s) and/or
employing an environmental consultant to perform the assessment(s) referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance affecting such Mortgaged Property that was not disclosed in the
related report(s). The Seller has not taken any action with respect to such
Mortgage Loan or the related Mortgaged Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability under the Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA") or any other applicable federal,
state or local environmental law, and the 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 the related Mortgaged Property that was
not disclosed in the related report. The related Mortgage requires the Mortgagor
to comply with all applicable federal, state and local environmental laws and
regulations.

     (xv) No Cross-Collateralization with Other Mortgage Loans. Such Mortgage
Loan is not cross-collateralized with any mortgage loan that will not be
included in the Trust Fund.

     (xvi) Waivers and Modifications. The terms of the related Mortgage and the
Mortgage Note have not been impaired, waived, altered or modified in any
material respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments. There are no delinquent taxes, ground rents,
water charges, sewer rents, assessments or other similar outstanding charges
affecting the related Mortgaged Property which are or may become a lien of
priority equal to or higher than the lien of the related Mortgage. For purposes
of this representation and warranty, real property taxes and assessments shall
not be considered unpaid until the date on which interest and/or penalties would
be payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property. Except in the case of
one Mortgage Loan (Mortgage Loan No. 91; Town South Shopping Center) as to which
the interest of the related Mortgagor in the related Mortgaged Property is in
whole or in part a leasehold estate, the interest of the related Mortgagor in
the related Mortgaged Property consists of a fee simple estate in real property.

     (xix) Whole Loan. Each Mortgage Loan is a whole loan and not a
participation interest.

                                       C-4

<PAGE>

     (xx) Valid Assignment. The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant assignor to the assignee, and the assignment
of the related Assignment of Leases, if any, referred to in clause (v) of
Exhibit B constitutes the legal, valid and binding assignment thereof from the
relevant assignor to the Trustee.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's Liens. As of the date of origination
of such Mortgage Loan and, to the actual knowledge of the Seller, as of the
Closing Date, the related Mortgaged Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that created by the related Mortgage.

     (xxiii) No Material Encroachments. To the Seller's knowledge (based on
surveys and/or title insurance obtained in connection with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included for the purpose of determining the appraised value of the related
Mortgaged Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building restriction lines of such property to any material
extent (unless affirmatively covered by the title insurance referred to in
paragraph (vi) above), and no improvements on adjoining properties encroached
upon such Mortgaged Property to any material extent. To the Seller's knowledge,
based upon opinions of counsel and/or other due diligence customarily performed
by commercial mortgage lenders, the improvements located on or forming part of
such Mortgaged Property comply in all material respects with applicable zoning
laws and ordinances (except to the extent that they may constitute legal
non-conforming uses).

     (xxiv) Originator Authorized. To the extent required under applicable law
as of the Closing Date, the originator of such Mortgage Loan was authorized to
do business in the jurisdiction in which the related Mortgaged Property is
located at all times when it held the Mortgage Loan to the extent necessary to
ensure the enforceability of such Mortgage Loan.

     (xxv) No Material Default. To the Seller's knowledge, there exists (A) no
material default, breach or event of acceleration under the related Mortgage or
Mortgage Note, and (B) no event (other than payments due but not yet delinquent)
that, with the passage of time or with notice and the expiration of any grace or
cure period, would constitute such a material default, breach or event of
acceleration; provided, however, that this representation and warranty does not
cover any default, breach or event of acceleration that specifically pertains to
any matter otherwise covered or addressed by any other representation and
warranty made by the Seller therein.

                                       C-5

<PAGE>

     (xxvi) [Intentionally Omitted.]

     (xxvii) No Equity Participation or Contingent Interest. The Mortgage Loan
contains no equity participation by the lender and does not provide for any
contingent or additional interest in the form of participation in the cash flow
of the related Mortgaged Property, or for negative amortization.

     (xxviii) No Advances of Funds. No holder of the Mortgage Loan has, to the
Seller's knowledge, advanced funds or induced, solicited or knowingly received
any advance of funds from a party other than the owner of the related Mortgaged
Property, directly or indirectly, for the payment of any amount required by the
Mortgage Loan.

     (xxix) Licenses, Permits, Etc. To the Seller's knowledge, based on due
diligence customarily performed in the origination of comparable mortgage loans
by the Seller, as of the date of origination of the Mortgage Loan, the related
Mortgagor was in possession of all material licenses, permits and authorizations
required by applicable laws for the ownership and operation of the related
Mortgaged Property as it was then operated.

     (xxx) Servicing. The servicing and collection practices used with respect
to the Mortgage Loan have complied with applicable law in all material respects
and are consistent with those employed by prudent servicers of comparable
mortgage loans.

     (xxxi) Customary Remedies. The related Mortgage or Mortgage Note, together
with applicable state law, contains customary and enforceable provisions
(subject to the exceptions set forth in paragraph (xii)) such as to render the
rights and remedies of the holders thereof adequate for the practical
realization against the related Mortgaged Property of the principal benefits of
the security intended to be provided thereby.

     (xxxii) Insurance and Condemnation Proceeds. The related Mortgage provides
that insurance proceeds and condemnation proceeds will be applied either to
restore or repair the Mortgaged Property, or to repay the principal of the
Mortgage Loan or otherwise at the option of the holder of the Mortgage.

     (xxxiii) LTV. The gross proceeds of each Mortgage Loan to the related
Mortgagor at origination did not exceed the non-contingent principal amount of
the Mortgage Loan and either: (A) such Mortgage Loan is secured by an interest
in real property having a fair market value (1) at the date the Mortgage Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date; provided that for purposes
hereof, the fair market value of the real property interest must first be
reduced by (X) the amount of any lien on the real property interest that is
senior to the Mortgage Loan and (Y) a proportionate amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is cross-collateralized with such Mortgage Loan, in

                                       C-6

<PAGE>

which event the computation described in clauses (1) and (2) of this paragraph
(xxx) shall be made on a pro rata basis in accordance with the fair market
values of the Mortgaged Properties securing such cross-collateralized Mortgage
Loans; or (B) substantially all the proceeds of such Mortgage Loan were used to
acquire, improve or protect the real property which served as the only security
for such Mortgage Loan (other than a recourse feature or other third party
credit enhancement within the meaning of Treasury Regulations Section
1.860G-2(a)(1)(ii)).

     (xxxiv) LTV and Significant Modifications. If the Mortgage Loan was
"significantly modified" prior to the Closing Date so as to result in a taxable
exchange under Section 1001 of the Code, it either (A) was modified as a result
of the default or reasonably foreseeable default of such Mortgage Loan or (B)
satisfies the provisions of either clause (A)(1) of paragraph (xxxiii)
(substituting the date of the last such modification for the date the Mortgage
Loan was originated) or clause (A)(2) of paragraph (xxxiii), including the
proviso thereto.

     (xxxv) [Intentionally Omitted.]

     (xxxvi) Litigation. To the Seller's actual knowledge, there are no pending
actions, suits or proceedings by or before any court or governmental authority
against or affecting the related Mortgagor or the related Mortgaged Property
that, if determined adversely to such Mortgagor or Mortgaged Property, would
materially and adversely affect the value of the Mortgaged Property or the
ability of the Mortgagor to pay principal, interest or any other amounts due
under such Mortgage Loan.

     (xxxvii) Leasehold Estate. Each Mortgaged Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the interest of a Mortgagor as a lessee under a
ground lease of a Mortgaged Property (a "Ground Lease"), by the related
Mortgagor's interest in the Ground Lease but not by the related fee interest in
such Mortgaged Property (the "Fee Interest"):

     1)   To the actual knowledge of the Seller, such Ground Lease or a
          memorandum thereof has been or will be duly recorded; such Ground
          Lease (or the related estoppel letter or lender protection agreement
          between the Seller and related lessor) permits the interest of the
          lessee thereunder to be encumbered by the related Mortgage; and there
          has been no material change in the payment terms of such Ground Lease
          since the origination of the related Mortgage Loan, with the exception
          of material changes reflected in written instruments that are a part
          of the related Mortgage File;

                                       C-7

<PAGE>

     2)   The lessee's interest in such Ground Lease is not subject to any liens
          or encumbrances superior to, or of equal priority with, the related
          Mortgage, other than Permitted Encumbrances;

     3)   The Mortgagor's interest in such Ground Lease is assignable to the
          Purchaser and its successors and assigns upon notice to, but without
          the consent of, the lessor thereunder (or, if such consent is
          required, it has been obtained prior to the Closing Date) and, in the
          event that it is so assigned, is further assignable by the Purchaser
          and its successors and assigns upon notice to, but without the need to
          obtain the consent of, such lessor;

     4)   Such Ground Lease is in full force and effect, and the Seller has
          received no notice that an event of default has occurred thereunder,
          and, to the Seller's actual knowledge, there exists no condition that,
          but for the passage of time or the giving of notice, or both, would
          result in an event of default under the terms of such Ground Lease;

     5)   Such Ground Lease, or an estoppel letter or other agreement, requires
          the lessor under such Ground Lease to give notice of any default by
          the lessee to the mortgagee, provided that the mortgagee has provided
          the lessor with notice of its lien in accordance with the provisions
          of such Ground Lease, and such Ground Lease, or an estoppel letter or
          other agreement, further provides that no notice of termination given
          under such Ground Lease is effective against the mortgagee unless a
          copy has been delivered to the mortgagee;

     6)   A mortgagee is permitted a reasonable opportunity (including, where
          necessary, sufficient time to gain possession of the interest of the
          lessee under such Ground Lease) to cure any default under such Ground
          Lease, which is curable after the receipt of notice of any such
          default, before the lessor thereunder may terminate such Ground Lease;

     7)   Such Ground Lease has an original term (including any extension
          options set forth therein) which extends not less than ten years
          beyond the Stated Maturity Date of the related Mortgage Loan;

     8)   Under the terms of such Ground Lease and the related Mortgage, taken
          together, any related insurance proceeds other than in respect of a
          total or substantially total loss or taking, will be applied either to
          the repair or restoration of all or part of the related Mortgaged
          Property, with the mortgagee or a trustee appointed by it having the
          right to hold and disburse such proceeds as the repair or restoration
          progresses (except in

                                       C-8

<PAGE>

          such cases where a provision entitling another party to hold and
          disburse such proceeds would not be viewed as commercially
          unreasonable by a prudent commercial mortgage lender), or to the
          payment of the outstanding principal balance of the Mortgage Loan
          together with any accrued interest thereon; and

     9)   Such Ground Lease does not impose any restrictions on subletting which
          would be viewed, as of the date of origination of the related Mortgage
          Loan, as commercially unreasonable by the Seller; and such Ground
          Lease contains a covenant that the lessor thereunder is not permitted,
          in the absence of an uncured default, to disturb the possession,
          interest or quiet enjoyment of any subtenant of the lessee, or in any
          manner, which would adversely affect the security provided by the
          related Mortgage

     (xxxviii) Deed of Trust. If the related Mortgage is a deed of trust, a
trustee, duly qualified under applicable law to serve as such, is properly
designated and serving under such Mortgage.

     (xxxix) Lien Releases. Except in cases where either (a) a release of a
portion of the Mortgaged Property was contemplated at origination of the
Mortgage Loan and such portion was not considered material for purposes of
underwriting the Mortgage Loan or (b) release is conditioned upon the
satisfaction of certain underwriting and legal requirements and the payment of a
release price, the related Mortgage Note or Mortgage does not require the holder
thereof to release all or any portion of the Mortgaged Property from the lien of
the related Mortgage except upon payment in full of all amounts due under such
Mortgage Loan.

     (xl) Junior Liens. The Mortgage Loan does not permit the related Mortgaged
Property to be encumbered by any lien junior to or of equal priority with the
lien of the related Mortgage without the prior written consent of the holder
thereof or the satisfaction of debt service coverage or similar conditions
specified therein; provided, however, that the Mortgage Loan secured by Quincy
Commons Shopping Center (Mortgage Loan No. 38) permits secondary financing that
is secured by such a lien if the aggregate indebtedness secured by such Mortgage
Property (including the principal amount of such secondary financing) does not
exceed 80% of the value of such Mortgaged Property as determined under the terms
of such Mortgage Loan.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     It is understood and agreed that the representations and warranties set
forth in this Exhibit C shall survive delivery of the respective Mortgage Files
to the Purchaser an/or the Trustee and shall inure to the benefit of the
Purchaser, and its successors and assigns

                                       C-9

<PAGE>

(including without limitation the Trustee and the holders of the Certificates),
notwithstanding any restrictive or qualified endorsement or assignment.

     It is understood and agreed that the representations and warranties set
forth in this Exhibit C shall survive delivery of the respective Mortgage Files
to the Purchaser and/or the Trustee and shall inure to the benefit of the
Purchaser, and its successors and assigns (including without limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.

                                      C-10

<PAGE>

                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                        CERTIFICATE OF OFFICER OF SELLER

     I, _______________, a[n] [Assistant] [Secretary] of Morgan Stanley Mortgage
Capital, Inc. (the "Seller"), hereby certify as follows:

     The Seller is a corporation duly organized, validly existing and in good
standing under the laws of the State of Delaware.

     Attached hereto as Exhibit I are true, correct and complete copies of the
Certificate of Incorporation and By-laws of the Seller, which Certificate of
Incorporation and By-laws are on the date hereof, and have been at all times, in
full force and effect.

     To the best of my knowledge, no proceedings looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been the duly elected or appointed, as
the case may be, and qualified officer, representative or authorized signatory
of the Seller and his genuine signature is set forth opposite his name:

     NAME                        OFFICE                      SIGNATURE

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

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

     Each person listed above who signed, either manually or by facsimile
signature, the Purchase Agreement dated as of March 20, 1997 (the "Purchase
Agreement"), between Morgan Stanley Capital I Inc. and the Seller, and any other
document or certificate delivered by or on behalf of the Seller on or before the
date hereof in connection with the transactions contemplated by the Purchase
Agreement, was, at the respective times of such signing and delivery, duly
authorized or appointed to execute such documents in such capacity, and the
signatures of such persons or facsimiles thereof appearing on such documents are
their genuine signatures.

                                      D1-1

<PAGE>

     Capitalized terms not otherwise defined herein have the meanings assigned
to them in the Purchase Agreement.

     IN WITNESS WHEREOF, the undersigned has executed this certificate as of
March 26, 1997.



                                        By:  _____________________________
                                             Name:
                                             Title:



     I, ________________, a ___________ of Morgan Stanley Mortgage Capital,
Inc., hereby certify that ________________ is a duly elected or appointed, as
the case may be, qualified and acting [Assistant] Secretary of Morgan Stanley
Mortgage Capital, Inc., and that the signature appearing above is his/her
genuine signature.

     IN WITNESS WHEREOF, the undersigned has executed this certificate as of
March 26, 1997.



                                        By:  _____________________________
                                             Name:
                                             Title:

                                      D1-2

<PAGE>

                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                              CERTIFICATE OF SELLER

     In connection with the execution and delivery by Morgan Stanley Mortgage
Capital, Inc. (the "Seller") of, and the consummation of the transaction
contemplated by, that certain Mortgage Loan Purchase Agreement, dated as of
March 20, 1997 (the "Purchase Agreement"), between Morgan Stanley Capital I Inc.
and the Seller, the Seller hereby certifies that (i) the representations and
warranties of the Seller in the Purchase Agreement are true and correct in all
material respects at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects, complied
with all the agreements and satisfied all the conditions on its part to be
performed or satisfied at or prior to the date hereof. Capitalized terms not
otherwise defined herein have the meanings assigned to them in the Purchase
Agreement.

     Certified this 26th day of March 1997.

                                        MORGAN STANLEY MORTGAGE CAPITAL, INC.



                                        By:  _____________________________
                                             Name:
                                             Title:

                                      D2-1

<PAGE>

                                   EXHIBIT D-3

                    FORM OF OPINION OF COUNSEL TO THE SELLER


                                                              March  26, 1997


Morgan Stanley Capital I Inc.
Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036-8293

               Re:  Mortgage Loan Purchase Agreement, dated as of March 20,
                    1997, between Morgan Stanley Mortgage Capital, Inc. and
                    Morgan Stanley Capital I Inc.

Ladies and Gentlemen:

     This opinion is being provided to you by the undersigned, as [assistant
general] counsel of Morgan Stanley Mortgage Capital, Inc. (the "Seller"),
pursuant to Section 8(e) of the Mortgage Loan Purchase Agreement, dated as of
March 20, 1997 (the "Purchase Agreement"), between Morgan Stanley Capital I Inc.
(the "Purchaser") and the Seller, relating to the sale by the Seller of certain
mortgage loans (the "Mortgage Loans"). Capitalized terms not otherwise defined
herein have the meanings set assigned to them in the Purchase Agreement

     I (or attorneys under my supervision) have examined originals or copies,
certified or otherwise identified to my satisfaction, of such corporate records
of the Seller, certificates of public officials, officers of the Seller and
other persons and other documents, agreements and instruments and have made such
other investigations as I have deemed necessary or appropriate for purposes of
this opinion.

     Based upon the foregoing, I am of the opinion that:

     1.   The Seller is duly organized, validly existing and in good standing as
          a corporation under the laws of Delaware, with full power and
          authority to

                                      D3-1

<PAGE>

          execute and deliver, engage in the transactions contemplated by, and
          perform and observe the terms and conditions of the Purchase
          Agreement.

     2.   The Purchase Agreement has been duly authorized, executed and
          delivered by the Seller and, upon due authorization, execution and
          delivery by the Purchaser, will constitute a valid, legal and binding
          agreement of the Seller, enforceable against the Seller in accordance
          with its terms, except as enforceability may be limited by (a)
          bankruptcy, insolvency, liquidation, receivership, moratorium,
          reorganization or other similar laws relating to or affecting the
          enforcement of creditors rights generally, (b) general principles of
          equity, whether enforcement is sought in a proceeding in equity or at
          law, and (c) public policy considerations underlying the securities
          laws, to the extent such public policy considerations limit the
          enforceability of the provisions of such agreement that purport to
          provide indemnification from securities law liabilities.

     3.   No consent, approval, authorization or order of any court,
          governmental agency or body is required in connection with the
          execution, delivery and performance by the Seller of the Purchase
          Agreement, except for those consents, approvals, authorizations or
          orders that previously have been obtained.

     4.   The transfer of the Mortgage Loans as provided in the Purchase
          Agreement and the fulfillment of the terms of the Purchase Agreement
          will not conflict with or result in a violation of the certificate of
          incorporation or bylaws of the Seller, any law, rule or regulation
          applicable to the Seller or its property, or any agreement or
          instrument, order, writ, judgment or decree to which the Seller is a
          party or is subject.

     5.   To the best of my knowledge, there are no actions or proceedings
          against the Seller pending (with regard to which the Seller has
          received service of process) or overtly threatened in a writing
          received by me, before any court, governmental agency or arbitrator
          which affect the enforceability of the Purchase Agreement, or which
          would draw into question the validity of the Purchase Agreement or any
          action taken or to be taken in connection with the Seller's
          obligations contemplated therein, or which would materially impair the
          Seller's ability to perform under the terms of the Purchase Agreement.

                                      D3-2

<PAGE>

     The opinions expressed herein are limited to the laws of the State of New
York, the federal law of the United States.

     This opinion is given to you for your sole benefit, and no other person or
entity is entitled to rely hereon without our express written consent.

                                        Very truly yours,

                                      D3-3

<PAGE>



                                    EXHIBIT E

                  REPRESENTATIONS AND WARRANTIES MADE BY HELLER

<PAGE>


                                    EXHIBIT 1

(i) With respect to the identity and status of the Mortgage Loans:

          (A) Each  Mortgage  Loan was  originated  by Seller  substantially  in
     conformance with Seller's underwriting criteria,  including a review of the
     environmental  report,  engineering  report and appraisal in respect of the
     related Mortgaged Property. Each Mortgage Loan is a fixed-rate loan.

          (B) The  information  set  forth  in the  Mortgage  Loan  Schedule  is
     accurate in all material respects.  The terms of each Mortgage Note and the
     related Mortgage have not been impaired, waived, altered or modified in any
     respect,  except by written instruments which are in the Mortgage File, and
     the  substance of which are  reflected on the Mortgage  Loan  Schedule.  No
     Mortgagor has been released, in whole or in part, except in connection with
     an assumption agreement which is part of the Mortgage File and the terms of
     which are  reflected in the Mortgage Loan  Schedule.  The Mortgage File has
     been  delivered  by  Seller  to  Purchaser  or a  custodian  designated  by
     Purchaser.

          (C) Immediately  prior to the sale of the Mortgage Loans to Purchaser,
     Seller had good record  title to, and was the sole owner of, each  Mortgage
     Loan, and such sale validly  transfers each Mortgage Loan to Purchaser,  as
     its  transferee  or  designee,   free  and  clear  of  any  pledge,   lien,
     encumbrance,  participation,  security  interest or other adverse interest.
     The sale of the Mortgage Loans pursuant to the Agreement on the date hereof
     will effect a transfer by Seller of all of its right, title and interest in
     the Mortgage Loans to Purchaser.

          (D) Each Mortgage Loan has not been 30 days  delinquent more than once
     during the twelve months  preceding the Cut-off Date or, in the case of the
     those  Mortgage  Loans  originated  in the twelve month period prior to the
     Closing Date, since the date of funding or acquisition. For purposes of the
     foregoing,  a  Mortgage  Loan is not 30  days  delinquent  until a  payment
     required  to be made to the  mortgagee  is past due on the  succeeding  due
     date.

          (E) To  Seller's  Knowledge,  there is no  material  default,  breach,
     violation or other event permitting  acceleration under any Mortgage or the
     related Mortgage Note or any of the other documents  evidencing,  securing,
     guaranteeing,  insuring or otherwise  relating to the Mortgage Loan and, to
     Seller's Knowledge,  no event has occurred which,  with the passage of time
     or with  notice  and the  expiration  of any  grace or cure  period,  would
     constitute  such a default,  breach,  violation  or other event  permitting
     acceleration.  Seller has not waived any such default, breach, violation or
     other event permitting  acceleration.  No foreclosure  action,  exercise of
     power of sale or other  enforcement  action  is,  or in the past has  been,
     threatened in writing or commenced with respect to any Mortgage Loan.

<PAGE>


          (F) There are no delinquent or unpaid taxes or assessments  (including
     assessments payable in future  installments),  or other outstanding charges
     affecting  any Mortgaged  Property  which are or may become a lien of equal
     to, or higher priority than, the lien of the related Mortgage.

          (G) With respect to escrow  desposits and payments,  all such payments
     are in the  possession  of, or under the control of, Seller and there exist
     no  deficiencies in connection  therewith for which customary  arrangements
     for repayment thereof have not been made.

          (H) The origination, servicing and collection practices used by Seller
     have been in all respects legal,  proper and prudent and have met customary
     industry standards.

          (I)  No  Mortgage   has  been   satisfied,   canceled,   rescinded  or
     subordinated and the related Mortgaged  Property has not been released from
     the lien of the Mortgage,  in whole or in part, nor has any instrument been
     executed   that   would   effect  any  such   satisfaction,   cancellation,
     subordination, rescission or release.

          (J) As of either  of (i) the date  hereof or (ii) the later of (A) the
     date of the  origination  of each Mortgage Loan or (B) the date of the most
     recent  "significant  modification"  of each such  Mortgage Loan within the
     meaning of Section  1001 of the Code, the principal amount of each Mortgage
     Loan  does not  exceed  125% of the Tax Fair  Market  Value of the  related
     Mortgaged    Property    (pro   rating    Mortgage    Loans    secured   by
     cross-collateralized Mortgaged Properties).

          (K) To Seller's  Knowledge,  no  Mortgagor is a debtor in any State or
     Federal bankruptcy or insolvency proceeding.

          (L) The  "Permitted  Exceptions"  do not and will not  materially  and
     adversely  interfere  with (i) the ability of the  Mortgagor to pay in full
     the  principal  and interest on the Mortgage  Note;  or (ii) the use of the
     Mortgaged  Property for the use currently  being made  thereof.  "Permitted
     Exceptions"  shall  mean  those  permitted  exceptions  to which  the title
     insurance  policy for each  Mortgage  Loan is subject,  as provided in each
     such title insurance policy.

          (M) The  organizational  documents  of each  Mortgagor at the time the
     Mortgage  Loan was made  limit its  purpose  to the  ownership,  operation,
     lease, management and disposition of the Mortgaged Property.

(ii) With respect to each Mortgaged Property:

          (A) The Mortgaged Property consists of an estate in fee simple in real
     estate,  except  with  respect to those  Mortgage  Loans  listed on Exhibit
     (ii)-A hereto,  and improvements  owned by the Mortgagor,  and, to Seller's
     Knowledge,  is  lawfully  operated  by the  Mortgagor  in  accordance  with
     applicable law, including zoning and building laws and regulations.

<PAGE>


          (B) To Seller's Knowledge,  the Mortgaged Property is free of material
     damage and is in good  repair,  other  than as set forth on Exhibit  (ii)-B
     hereto,  and  there is no  proceeding  pending  for the  total or  partial
     condemnation of or affecting the Mortgaged Property.  An Engineering Report
     was obtained for the Mortgaged  Property at the time of  origination of the
     Mortgage Loan and, with respect to those  Mortgage  Loans  specified on the
     Mortgage Loan Schedule,  either (i) a special purpose reserve was funded by
     the  Mortgagor at the closing of the Mortgage  Loan to pay the costs of all
     significant items of deferred  maintenance or other  deficiencies,  if any,
     noted in the  Engineering  Report or (ii) the Mortgagor  covenanted to make
     such repairs.

          (C) The Mortgage File contains a Phase 1 environmental report prepared
     by a reputable environmental engineer or consultant. To Seller's Knowledge,
     neither the related  Mortgagor nor any current  tenant thereon has received
     any notice of any violation or potential violation of any law pertaining to
     environmental hazards not otherwise described in such report.

          (D) To Seller's  Knowledge,  all amenities on the  Mortgaged  Property
     that  materially  benefit the  Mortgaged  Property or are necessary for the
     legal and efficient  operation and use thereof are under the control of the
     Mortgagor.  The Mortgaged  Property is contiguous and has adequate  ingress
     and  egress  to  a  physically  open,  publicly  dedicated  street  and  is
     adequately  serviced by public or on-site  water  systems,  sewer or septic
     systems and utilities.

          (E) With respect to each Mortgaged  Property,  Seller has not assigned
     its  interest in any leases,  any portion of the rents,  additional  rents,
     charges,  issues or profits  due and  payable or to become due and  payable
     thereunder or subjected  such  interests such that the priority of the lien
     of the Mortgage Loan in such leases has been adversely affected.

(iii) With respect to the underwriting characteristics of each Mortgage Loan:

          (A) The Mortgage File  contains an appraisal of the related  Mortgaged
     Property,  and the appraisal  used to determine the appraised  value of the
     Mortgaged  Property in connection with the origination of the Mortgage Loan
     was made by an  MAI-designated  appraiser.  At the time the  appraisal  was
     performed,  such  appraiser  had  no  interest or bias with  respect to the
     parties  involved  and had no present or  prospective  interest,  direct or
     indirect, in the Mortgaged Property. The compensation of such appraiser was
     not related to the  approval or  disapproval  of the  Mortgage  Loan or the
     appraised value of the Mortgaged Property.  The appraisal is in a narrative
     format,  and in form and substance meets the professional  standards of the
     American Institute of Real Estate Appraisers and the Society of Real Estate
     Appraisers.  The appraisal states that the appraiser examined the Mortgaged
     Property.  No  subsequent  appraisals  were  performed  by or on  behalf of
     Seller. Such appraisal meets the requirements of FIRREA.

<PAGE>

          (B) The proceeds of the Mortgage  Loan have been fully  disbursed  and
     there is no  obligation  for future  advances  with respect to the Mortgage
     Loan, and no such advances have been made. Any and all  requirements  as to
     completion of any on-site or off-site  improvements and as to disbursements
     of any escrow funds  therefor  that were to have been  complied  with on or
     before the date hereof have been complied with.

          (C)  Seller  has not,  directly  or  indirectly,  advanced  funds,  or
     received any advance of funds by a party other than the  Mortgagor,  for or
     on account of principal and interest payments due on the Mortgage Loan.

(iv) With respect to the documentation of each Mortgage Loan:

          (A) The Mortgaged Property securing each Mortgage Loan does not secure
     any other mortgage indebtedness. No default or event of default shall occur
     under the  Mortgage  Note or  Mortgage by reason of a default in respect of
     any obligation not directly related to the Mortgaged Property. No Mortgagor
     is an Affiliate of any other  Mortgagor  other than as set forth in Exhibit
     (iv)-A hereto.

          (B) The  Mortgage  Loan  complies in all  material  respects  with the
     requirements of applicable  local,  state and federal laws and regulations,
     including,  without  limitations,  usury,  equal  credit  opportunity,  and
     disclosure  laws, and  consummation  of the sale of the Mortgagee  Loans by
     Seller to Purchaser  contemplated  by this Agreement will not result in the
     violation of any such laws or regulations.

          (C) The Mortgage Note,  related Mortgage,  any guaranty  thereof,  any
     assignment of leases and/or rents,  any security  agreement and any chattel
     mortgage are genuine and each is the legal, valid and binding obligation of
     the maker thereof, enforceable in accordance with its terms, except as such
     enforcement may be limited by bankruptcy,  insolvency,  moratorium or other
     laws affecting  creditor's rights  generally,  or by the application of the
     rules of equity.

          (D) The Mortgage  creates a valid and enforceable  first priority lien
     on the  Mortgaged  Property,  including all  improvements  on the Mortgaged
     Property and all other fixtures,  building  equipment and personal property
     necessary to the operation or  maintenance  of the  Mortgaged  Property and
     located thereon,  and all additions,  alterations and replacements  made at
     any time with respect to the  foregoing,  except as  enforceability  may be
     limited by  bankruptcy,  insolvency,  moratorium  or other  laws  affecting
     creditors'  rights  generally or by the application of the rules of equity.
     Such lien is subject only to the exceptions set forth in the lender's title
     insurance  policy  hereinafter   referred  to.  All  furniture,   fixtures,
     equipment  and  all  other  personal   property  covered  by  any  security
     agreement,   assignment  of  leases  and/or  rents,   chattel  mortgage  or
     equivalent document related to or delivered in connection with the Mortgage
     Loan in those  jurisdictions  in which the  Mortgage  cannot  include  such
     property,  in accordance  with practices  which are customary among prudent
     mortgage  lenders,  are  subject  to a Uniform  Commercial  Code  financing
     statement filed and/or recorded in all places  necessary to perfect a valid
     first  priority  lien  thereon.  The  Mortgage  Loan  does not  permit  the
     Mortgagor  to require the  release of all or any  portion of the  Mortgaged
     Property from the lien of the related

<PAGE>

     Mortgage other than upon payment in full of the Mortgage Loan other than as
     set forth in Exhibit (iv)-D hereto.

          (E) There are no mechanics' or similar liens or claims which have been
     filed for work,  labor or material  and, as of the date such  Mortgage Loan
     was closed, there are no claims outstanding that under applicable law could
     give rise to such lien,  affecting the related Mortgaged Property which are
     or may be a lien  prior to, or equal or  coordinate  with,  the lien of the
     related Mortgage.

          (F) To Seller's Knowledge,  the Mortgage Note and the Mortgage are not
     subject  to any right or  rescission,  set-off,  counterclaim  or  defense,
     including the defense of usury,  nor does the operation of any of the terms
     of the  Mortgage  Note  and the  Mortgage,  or the  exercise  of any  right
     thereunder,  render the Mortgage  unenforceable (subject to the limitations
     on enforceability listed in paragraph (iv) (C) above), in whole or in part,
     or subject to any right of rescission,  set-off,  counterclaim or presently
     existing or inchoate  defense,  including the defense of usury, and no such
     right of rescission,  set-off, counterclaim or defense has been asserted to
     Seller in writing with respect thereto.

          (G) All of the  improvements  on the property which were considered in
     determining  the  appraised  value of the related  Mortgaged  Property  lie
     wholly  within  the  boundaries  and  building  restriction  lines  of such
     property,  and no  improvements on adjoining  properties  encroach upon the
     Mortgaged  Property so as to materially  and adversely  affect the value or
     marketability  of the  Mortgaged  Property  except  those which are insured
     against by the title insurance policy referred to below.

     (H) All parties that have had any interest in any Mortgage Loan, whether as
mortgagee, assignee, pledgee or otherwise, were, during the period in which they
held  and  disposed  of  such  interest,  (1) in  compliance  with  any  and all
applicable licensing  requirements of the laws of the state in which the related
Mortgaged   Property  is  located  to  the  extent   necessary   to  ensure  the
enforceability of the Mortgage Loan, (2) organized under the laws of such state,
or  qualified  to do  business  in such  state,  (3)  federal  savings  and loan
associations,  savings banks or national banks having principal  offices in such
state, or (4) not doing business in such state so as to require qualification as
a foreign corporation to ensure the enforceability of the Mortgage Loan; except,
in each case,  to the extent  failure  of such  party to be within  clauses  (1)
through (4) does not adversely affect the enforceability of such Mortgage Loan.

          (I) If the Mortgage is a deed of trust,  except in  connection  with a
     trustee's  sale after  default by the  Mortgagor,  no fees or expenses  are
     payable to the trustee by Seller, Purchaser or any transferee thereof.

<PAGE>

          (J)  Either  the  Mortgage  contains  an  assignment  of  leases or an
     assignment  of rents or there is a  separate  document  providing  for such
     assignments,  either  of which  creates  in favor of the  holder  thereof a
     valid,  perfected and enforceable  lien (as limited by bankruptcy  law), of
     the same  priority  as the related  Mortgage,  in the  property  and rights
     described  therein.  Seller has the full right to assign to Purchaser  such
     assignment  of leases  and the lien  created  thereby as  described  in the
     immediately preceding sentence.

(v) With respect to insurance coverages:

          (A) A title insurance  company,  qualified to do business in the state
     where the  related  Mortgaged  Property  (except  in the case of  Mortgaged
     Properties  located in Iowa) is located,  meeting Seller's  underwriting or
     credit policies in effect at time of origination or acquisition, has issued
     a standard American Land Title Association lender's title insurance policy,
     or if such policy is not  permitted  by  applicable  law, a policy which is
     permitted,  in favor of Seller and its  successors  and assigns as the sole
     insured thereunder, insuring the first priority of the lien of the Mortgage
     on such Mortgaged Property in the original principal amount of the Mortgage
     Loan after all advances of principal,  subject to the  exceptions  (general
     and  specific)  stated  therein.  Such  Title  Policy is  assignable  to or
     endorsable  in favor of  Purchaser  without the consent of or notice to the
     insurer or such consent has been obtained.  On the date of the transfer and
     assignment of the Mortgage  Loan to  Purchaser,  such Title Policy is valid
     and in full force and effect,  with all premiums  thereon having been paid,
     and immediately following the transfer and assignment of such Mortgage Loan
     to Purchaser,  such Title  Policy,  will inure to the benefit of Purchaser.
     Seller has not made any claim  under such Title  Policy,  and,  to Seller's
     Knowledge,  no act or omission has occurred that would materially impair or
     extinguish the coverage provided by such policy.

          (B) The Title Policy  insured the first  priority lien of the Mortgage
     subject  only to (1) the  lien of then  current  real  property  taxes  and
     assessments  not  yet  due  and  payable;  (2)  covenants,  conditions  and
     restrictions,  rights of way,  easements and other matters of public record
     as of the date of recording of the Mortgage which would generally be deemed
     by prudent  institutional  mortgage lenders to be acceptable under the laws
     of the  jurisdiction  in which the  Mortgaged  Property is located,  or for
     which affirmative  insurance or endorsements against loss by reason of such
     matters have been  obtained;  and (3) the matters  identified in the survey
     reference contained in the Title Policy provided that such survey reference
     does not indicate  that any  improvements  lie outside the  boundaries  and
     building  restriction lines of the Mortgaged  Property or that improvements
     on adjoining  properties  encroach upon the Mortgaged Property or easements
     running  thereto,  except those which would  generally be deemed by prudent
     institutional  mortgage  lenders to be  customary,  immaterial or otherwise
     acceptable  under  the  laws of the  jurisdiction  in which  the  Mortgaged
     Property is located and, provided  further,  that the Title Policy coverage
     is not  subject to any state of facts that an  accurate  survey or personal
     inspection may show.

<PAGE>

          (C) All  improvements  upon the  Mortgaged  Property are insured by an
     insurer  having a General  Policy  Rating  of A-:V or better in Best's  Key
     Rating Guide,  against loss by hazards of extended  coverage and such other
     hazards as are  customarily  required by a prudent  mortgage  lender in the
     area where the Mortgaged Property is located in an amount which is at least
     equal to the lesser of the  outstanding  principal  balance of the Mortgage
     Loan or the maximum  insurable  value of the Mortgaged  Property,  provided
     that,  based  on the  value  of the  Mortgaged  Property  on  the  date  of
     origination,   such  amount  is  sufficient  on  such  date  to  avoid  the
     application of any co-insurance provisions.  The related Mortgage obligates
     the  related  Mortgagor  to  maintain  all  such  insurance  and,  at  such
     Mortgagor's  failure to do so,  authorizes  the  Mortgagee to maintain such
     insurance  at the  Mortgagor's  cost and expense and to seek  reimbursement
     therefor from such Mortgagor.  If any material improvements  constituting a
     portion of the Mortgaged  Property are in an area identified in the Federal
     Register by the Flood Emergency  Management  Agency as having special flood
     hazards, and flood insurance is available, a flood insurance policy meeting
     the  requirements  of  the  current  guidelines  of the  Federal  Insurance
     Administration is in effect with a generally  acceptable insurance carrier,
     in an  amount  representing  coverage  not less  than the  least of (1) the
     outstanding  principal  balance  of the  Mortgage  Loan,  and (2) the  full
     insurable  value of the Mortgaged  Property,  and (3) the maximum amount of
     insurance  available  under the National  Flood  Insurance  Act of 1968, as
     amended. All such insurance policies  (collectively,  the "hazard insurance
     policy") contain a standard "New York" mortgagee  clause naming  Purchaser,
     its successors and assigns (including without limitation, subsequent owners
     of the Mortgage  Loan),  as mortgagee,  are not  terminable  and may not be
     reduced  without  thirty (30) days' prior written  notice to the mortgagee,
     and all premiums  payable thereon,  whether annual or otherwise,  have been
     paid.  No  notice of  termination  or  cancellation  has been received with
     respect to any such hazard insurance policy and remains uncured. Seller has
     not  engaged  in any act or  omission  which  would  materially  impair the
     coverage of any such policy or the benefits of the mortgagee endorsement.

          (D)   To   Seller's   Knowledge,    no   action,   error,    omission,
     misrepresentation,  negligence  or  fraud  was made in the  origination  or
     servicing of the Mortgage Loan that would result in a failure or impairment
     of full and timely  coverage  under any  insurance  policy  required  to be
     obtained for the Mortgage Loan.

          (E) Any insurance  proceeds  from policies  described in paragraph (C)
     above 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,  or
     to the payment of the outstanding  principal  balance of such Mortgage Loan
     together with an accrued interest thereon.

          (F) The  Mortgage  Loan  does  not  permit  the  Mortgagor  to  obtain
     additional  financing  which would result in a lien  against the  Mortgaged
     Property.

          (G)  The  Mortgage  contains  provision  for the  acceleration  of the
     payment of the unpaid  principal  balance of the Mortgage Loan in the event
     the related Mortgaged Property is sold without the prior consent of Seller.

<PAGE>


(vi) To Seller's Knowledge, with respect to each Mortgage Loan:

          (A) The Management Agreement,  if any, is in full force and effect and
     there is no default,  breach or violation existing  thereunder by any party
     thereto  and no 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  constitute a default,  breach or violation by
     any party thereunder.

          (B)  The  Mortgagor  owns  and/or  possesses,   and  holds  free  from
     burdensome  restrictions or known conflicts with the rights of others,  all
     material licenses, registrations, permits, certificates, authorizations and
     approvals necessary for the operation of the Mortgaged Property.

          (C) Neither the  execution  and  delivery of the  Mortgage  Note,  the
     Mortgagor's  performance  thereunder,  nor the recordation of the Mortgage,
     will adversely affect the licenses,  registrations,  permits, certificates,
     authorizations  and approvals  necessary for the operation of the Mortgaged
     Property.

(vii) Seller hereby  represents  and warrants to  Purchaser as to each  Mortgage
      Loan as of the Cut-off Date, as follows:

          (A) interest on each  Mortgage  Loan is  calculated  on the basis of a
     year deemed to consist of twelve 30-day months;

          (B) no Mortgage Loan contains  provisions for  additional  interest or
     other  payments  calculated  by reference  to  revenues,  financing or sale
     proceeds from or appreciation of the Mortgaged Property;

          (C) the  indebtedness  evidenced by a Mortgage Loan is not convertible
     to an ownership  interest in the related Mortgaged  Property or the related
     borrower;

          (D) each Mortgage Loan is a "qualified mortgage" within the meaning of
     Section  860G(a)(3)(A)  of the Code  (without  regard  to the  transfer  or
     purchase   obligation  set  forth  therein  and  Treasury   Regulation  ss.
     1.860G-2(f)  or any similar rule that provides that a defective  obligation
     is a qualified mortgage for a temporary period);

          (E) none of the  Mortgage  Loans can be  repaid by their  terms for an
     amount less than the  outstanding  principal  amount  thereof  plus accrued
     interest;

          (F) no  Mortgage  Loan bears  interest  at a rate that is subject to a
     maximum rate calculated by reference to the Mortgagor's receipts, income or
     profits; and

          (G) no Mortgage Loan  provides for payment of a prepayment  penalty or
     premium  other than  prepayment  penalties  or premuims of a type and in an
     amount that is customary for such type of Mortgage Loan.




                                    EXHIBIT F

                   REPRESENTATIONS AND WARRANTIES MADE BY GAL


<PAGE>


     With  respect to the  purchase  of  Committed  Loans and other  Loans being
initially  made to the related  Mortgagor on the  applicable  Closing Date,  the
Initial  Purchaser  and the Company  agree that the Purchase  Price of each such
Committed  Loan or Other  Loan  will be sent by the  Initial  Purchaser  by wire
transfer in immediately  available funds to the title company  designated by the
Company as closing such  Committed  Loan or Other Loan.  Each such title company
shall be required by the Company to remit any excess of the Purchase  Price over
the actual  principal amount of such Committed Loan or Other Loan to the Company
by overnight  delivery or wire transfer.  Once a Committed Loan or such an Other
Loan has been closed,  the Company shall consider the Purchase Price as paid and
the Company shall hold the Mortgage  Note and other  related and collected  loan
documents (including, without limitation, the documents specified in Section 3.3
(b) through  (o),  inclusive,  and Exhibit A (except as set forth in the related
Exception  Schedule),  in trust, as evidenced and required by a trust receipt in
the form of Exhibit H attached hereto, for the Initial Purchaser until such time
as the Initial  Purchaser  and the Company  mutually  agree (which time,  at the
reasonable  request of the  Initial  Purchaser,  shall be,  except as  otherwise
provided in respect of the original recorded documents  specified in Section 3.3
(b) and (d) and the original  title  insurance  policy  specified in Section 3.3
(f), no later than the 30th day following the  applicable  Closing Date) to have
the Company forward such Mortgage Note and all collected documents held in trust
relating to each such Committed  Loan or Other Loan to the Initial  Purchaser or
to a custodian designated by the Initial Purchaser.

                                    ARTICLE 4

                         REPRESENTATIONS AND WARRANTIES
                    OF THE COMPANY AND THE INITIAL PURCHASER;
                     REPURCHASE OF PURCHASED MORTGAGE LOANS

     Section 4.1 Individual Purchased Mortgage Loans.

     The Company  hereby  represents  and warrants to the Purchaser  that, as to
each Purchased Mortgage Loan, as of the applicable Closing Date:

                                       29

<PAGE>

ML Schedule

     (a)  The information set forth on the applicable  Mortgage Loan Schedule is
          complete, true and correct as of the applicable Closing Date;

Good Title

     (b)  The Mortgage  Note and the Mortgage have not been assigned or pledged,
          and the Company has good and marketable title thereto, and the Company
          is the sole owner and holder of the  Purchased  Mortgage Loan free and
          clear of any and all liens,  claims,  encumbrances,  participation  or
          contingent interests, shared appreciation features, equities, pledges,
          charges  or  security  interests  of any nature and has full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other party,  to sell and assign the same  pursuant to this
          Agreement;

Valid Mortgage

     (c)  The Mortgage is a valid,  subsisting  and  enforceable  and  perfected
          first lien on the  Mortgaged  Property,  including  all  buildings and
          improvements  on the  Mortgaged  Property  and all  installations  and
          mechanical, electrical, plumbing, heating and air conditioning systems
          located  in  or  annexed  to  such   buildings,   and  all  additions,
          alterations  and  replacements  made at any time with  respect  to the
          foregoing,  securing the Mortgage Note's original  principal  balance.
          The Mortgage directly secures the related Mortgage Note. The Mortgaged
          Property  is free  and  clear of all  encumbrances  and  liens  having
          priority  over the first lien of the Mortgage  subject only to (i) the
          lien of current real property  taxes and  assessments  not yet due and
          payable (ii) covenants,  conditions and  restrictions,  rights of way,
          easements  and  other  matters  of  public  record  as of the  date of
          recording of the Mortgage,  such exceptions  appearing of record being
          acceptable to prudent mortgage  lending  institutions  generally,  and
          (iii) other matters to which like properties similarly situated and of
          a  similar  nature  are  commonly  subject  which  do  not  materially
          interfere with the benefits of the security intended to be provided by
          the  Mortgage or the use,  enjoyment,  value or  marketability  of the
          related Mortgaged Property.  Any exceptions  permit-

                                       30
<PAGE>

          ted in clauses (i), (ii) and (iii) hereof are specifically referred to
          in the lender's title insurance  policy delivered to the originator of
          the Purchased Mortgage Loan. The Mortgaged Property was not, as of the
          date of  origination  of the  Purchased  Mortgage  Loan,  subject to a
          mortgage,  deed of  trust,  deed to  secure  debt  or  other  security
          instrument  creating a lien  subordinate  to the lien of the Mortgage.
          Any  security  agreement,  chattel  mortgage  or  equivalent  document
          related to the Mortgage and delivered to the Purchaser  establishes in
          the  Company  a  valid  and  subsisting  first  lien  on the  property
          described  therein,  and the Company has full right to sell and assign
          the same to Purchaser;

     (d)  The Purchased  Mortgage Loan contains no equity  participation  by the
          lender and does not provide for  contingent or additional  interest in
          the form of cash flow from the  related  Mortgaged  Property,  and the
          indebtedness  evidenced by the Mortgage Note is not  convertible to an
          ownership  interest in the related  Mortgaged  Property or the related
          Obligor;

     (e)  The  terms  of the  Mortgage  Note  and the  Mortgage  have  not  been
          impaired,  altered or  modified  in any  respect,  except by a written
          instrument  which has been  recorded,  if  necessary,  to protect  the
          interest of Purchaser and which has been  delivered to the  Purchaser.
          The substance of any such  alteration or  modification is reflected on
          the Mortgage Loan Schedule;

     (f)  No  Purchased  Mortgage  has been  satisfied,  canceled,  rescinded or
          subordinated and the related Mortgaged  Property has not been released
          from the  lien of the  Mortgage,  in  whole  or in  part,  not has any
          instrument  been  executed  that would  effect any such  satisfaction,
          cancellation,   subordination,  rescission  or  release  nor  has  any
          Mortgagor  been  released,  in whole or in part,  except in connection
          with  an  assumption   agreement  which  has  been  delivered  to  the
          Purchaser;

                                       31
<PAGE>

     (g)  There are no defaults in complying with the terms of the Mortgage, and
          all taxes, governmental assessments,  insurance premiums, water, sewer
          and  municipal  charges,  leasehold  payments  or ground  rents  which
          previously  became due and owing have been paid, or an escrow of funds
          has been  established  in an amount  sufficient  to pay for every such
          item which  remains  unpaid and which has been assessed but is not yet
          due and  payable.  The Company  has not  advanced  funds,  or induced,
          solicited or knowingly  received any advance of funds by a party other
          than the  Mortgagor,  directly or  indirectly,  for the payment of any
          amount required by the Mortgage except for interest  accruing from the
          date of the  related  Mortgage  Note or  date of  disbursement  of the
          Purchased  Mortgage Loan  proceeds,  whichever is earlier,  to the day
          which  precedes by one month the due date of the first  installment of
          principal and interest;

     (h)  There is no  proceeding  pending,  or to the actual  knowledge  of the
          Company,  threatened  for the  total or  partial  condemnation  of the
          Mortgaged  Property,  or pending  or, to the actual  knowledge  of the
          Company, threatened for the relocation of roadways providing access to
          the Mortgaged  Property,  nor has such proceeding  occurred or is such
          proceeding  currently  occurring,  and such  property is  undamaged by
          waste, fire, earthquake or earth movement,  windstorm,  flood, tornado
          or  other  casualty,  so as to  affect  adversely  the  value  of  the
          Mortgaged  Property as security for the Purchased Mortgage Loan or the
          use for which the premises were intended;

     (i)  There are no  mechanics  or  similar  liens or claims  which have been
          filed for work,  labor or material (and no rights are outstanding that
          under  law could  give  rise to such  lien)  affecting  the  Mortgaged
          Property  which are, or may be, liens prior or equal to, or coordinate
          with, the lien of the Mortgage;

     (j)  All of the  improvements  which  were  included  for  the  purpose  of
          determining the Appraised Value 

                                       32
<PAGE>

          of the  Mortgaged  Property  lie  wholly  within  the  boundaries  and
          building  restriction  lines of such  Mortgaged  Property  (and wholly
          within  the  project  with  respect  to a  condominium  unit),  and no
          improvements  on  adjoining  properties  encroach  upon the  Mortgaged
          Property,  except  those  which  are  insured  against  by  the  title
          insurance policy referred to in clause (q) below;

     (k)  No improvement  located on or being part of the Mortgaged  Property is
          in violation of any applicable zoning law or regulation. The Mortgaged
          Property  and the use  thereof  complies  with  all  applicable  Legal
          Requirements,  including  those  relating  to security  deposits  with
          respect to the  Mortgaged  Property.  The  Mortgaged  Property is used
          exclusively for commercial  purposes and other appurtenant and related
          uses. All permits,  inspections,  approvals,  licenses, franchises and
          certificates required to be made or issued with respect to the use and
          occupancy  of the  Mortgaged  Property,  including  but not limited to
          certificates   of   occupancy,    licenses   and   fire   underwriting
          certificates,   have  been  made  or  obtained  from  the  appropriate
          authorities  and the  Mortgaged  Property is lawfully  occupied  under
          applicable law. The Mortgaged  Property  complies in all respects with
          the Americans with Disabilities Act;

     (l)  All  payments  required  to be made up to the  Closing  Date  for each
          Purchased  Mortgage Loan under the terms of the related  Mortgage Note
          have been made.  No payment has been more than thirty days  delinquent
          during the 12-month  period immediately preceding the Closing Date. As
          to any Purchased  Mortgage Loan originated  within the 12-month period
          immediately  preceding the Closing Date, no payment required under any
          such  Purchased  Mortgage Loan has ever been  delinquent  more than 30
          days;

     (m)  The Mortgage  File  contains  each of the  documents  and  instruments
          specified to be included therein duly executed and in proper form;

                                       33
<PAGE>

     (n)  The Mortgage Note,  the related  Mortgage and the Assignment of Leases
          are genuine,  and each is the legal,  valid and binding  obligation of
          the maker  thereof,  enforceable  in  accordance  with its terms.  All
          parties to the  Mortgage  Note,  the Mortgage  and the  Assignment  of
          Leases had legal  capacity to execute the Mortgage  Note, the Mortgage
          and the  Assignment  of Leases,  and each of the  Mortgage  Note,  the
          Mortgage  and the  Assignment  of Leases  have been duly and  properly
          executed by such  parties.  No Mortgagor  was a debtor in any state or
          federal bankruptcy or insolvency  proceeding at the time the Purchased
          Mortgage Loan was originated, and, to the Company's best knowledge, no
          Mortgagor is currently a debtor in any state or federal  bankruptcy or
          insolvency proceeding;

     (o)  Any and all requirements of any federal, state or local law including,
          without limitation,  usury,  truth-in-lending,  real estate settlement
          procedures,  consumer credit  protection,  equal credit opportunity or
          disclosure  laws  applicable to the Purchased  Mortgage Loan have been
          complied  with,  the  consummation  of the  transactions  contemplated
          hereby  will not  involved  the  violation  of any such laws,  and the
          Company  shall   maintain  in  its   possession,   available  for  the
          Purchaser's inspection, and shall deliver to Purchaser upon reasonable
          demand, evidence for compliance with all such requirements;

     (p)  The proceeds of the Purchased Mortgage Loan have been fully disbursed,
          and there is no requirement for future advances thereunder. All costs,
          fees and  expenses  incurred in making,  or closing or  recording  the
          Purchased  Mortgage  Loans were paid and the Mortgagor is not entitled
          to any refund of any amounts  paid or due under the  Mortgage  Note or
          Mortgage;

     (q)  Any  future   advances  made  prior  the  Closing   Date,   have  been
          consolidated  with the  outstanding  principal  amount  secured by the
          Mortgage,  and the secured principal amount, as consolidated,  bears a
          single  interest  rate and  single  repayment  term  reflected  on the
          Mortgage  Loan  

                                       34
<PAGE>

          Schedule. The lien of the Mortgage securing the consolidated principal
          amount is expressly  insured as having first lien  priority by a title
          insurance  policy  or  an  endorsement  to  the  policy  insuring  the
          mortgagee's  consolidated  interest. The consolidated principal amount
          does  not  exceed  the  original  principal  amount  of the  Purchased
          Mortgage  Loan.  The Company shall not make future  advances after the
          Closing Date;

     (r)  Each  Purchased  Mortgage  Loan is covered by an ALTA or CLTA or Texas
          Form T-2 mortgagee  title  insurance  policy with an  adjustable  rate
          endorsement, if applicable, substantially in the form of ALTA Form 6.1
          or 6.2 or such other generally  acceptable  form of policy,  issued by
          and the valid and binding obligation of the title insurer qualified to
          do  business in the  jurisdiction  where the  property  subject to the
          Mortgage is located, insuring the Company, its successors and assigns,
          as to the  first  priority  lien  of  the  Mortgage  in  the  original
          principal  amount of the Purchased  Mortgage  Loan. The Company is the
          sole named  insured of such  mortgagee  title  insurance  policy,  the
          assignment  to  the  Purchaser  of  the  Company's  interest  in  such
          mortgagee  title  insurance  policy does not require the consent of or
          notification to the insurer, and such mortgagee title insurance policy
          is in full  force and  effect and will be in full force and effect and
          inure  to the  benefit  of  Purchaser  upon  the  consummation  of the
          transactions  contemplated by this Agreement. No claims have been made
          under such mortgagee title insurance policy and no prior holder of the
          related Mortgage, including the Company, has done, by act or omission,
          anything  which  would  impair the  coverage of such  mortgagee  title
          insurance policy;

     (s)  All improvements upon the Mortgaged Property are insured by an insurer
          that  satisfies  the  criteria  set  forth in the  Company  Guidelines
          against  loss by fire,  hazards of  extended  coverage  and such other
          hazards as are customary in the area where the Mortgaged Property is

                                       35

<PAGE>

          located, pursuant to insurance policies conforming to the requirements
          of Section 5.9  hereof.  All  individual  insurance  policies  and all
          blanket insurance policies  (collectively,  "Hazard Insurance Policy")
          are the valid and  binding  obligation  of the  insurer  and contain a
          standard  mortgagee  clause  naming the Company,  its  successors  and
          assigns,  as mortgagee  and/or loss payee. If upon  origination of the
          Purchased Mortgage Loan, the Mortgaged Property was located in an area
          identified in the Federal Register by the Federal Emergency Management
          Agency   as   being   a   special   flood   hazard   area   that   has
          federally-mandated  flood  insurance  requirements,  a flood insurance
          policy is in effect in an amount equal to the lesser of the  principal
          amount of the Purchased  Mortgage  Loan and the maximum  coverage then
          available from a private  insurance carrier (or, if flood insurance is
          available  only from the  federal  or state  government,  in an amount
          equal  to the  maximum  amount  available  from the  federal  or state
          government).  All  premiums  thereon  other than those not yet due and
          payable  have  been  paid.   The  Mortgage   obligates  the  Mortgagor
          thereunder  to maintain  all such  insurance at  Mortgagor's  cost and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage  to call an event of default  or, at  holder's
          option,  to obtain and maintain such insurance at Mortgagor's cost and
          expense and to seek  reimbursement  therefor from the Mortgagor.  Each
          Mortgage   requires  the   Mortgagor  to  maintain  rent  or  business
          interruption   insurance  and,  unless  otherwise  set  forth  in  the
          applicable  Mortgage Loan Schedule,  comprehensive  general  liability
          insurance  in an amount that  satisfies  the criteria set forth in the
          Company Guidelines;

     (t)  There is not  default,  breach,  violation  or  event of  acceleration
          existing under the Mortgage or the related  Mortgage Note and no event
          which,  with the passage of time or with notice and the  expiration of
          any  grace  or  cure  period,  would  constitute  a  default,  breach,
          violation or event of acceleration, and the Company has not


                                       36
<PAGE>

          waived any default, breach, violation or event of acceleration;

     (u)  The Purchased Mortgage Loan is not subject to any right of rescission,
          set-off,  counterclaim or defense, including the defense of usury, nor
          will the  operation  of any of the terms of the  Mortgage  Note or the
          Mortgage,  or the exercise of any right thereunder,  render either the
          Mortgage Note or the Mortgage  unenforceable,  in whole or in part, or
          subject to any right or rescission,  set-off, counterclaim or defense,
          including  the  defense  of usury,  and no such  right or  rescission,
          set-off,  counterclaim  or  defense  has been  asserted  with  respect
          thereto;

     (v)  The Purchased Mortgage Loans are fixed rate mortgage loans of the type
          set forth in the applicable Mortgage Loan Schedule.  As of the Closing
          Date, the aggregate  amount of the Purchased  Mortgage Loans is as set
          forth in the applicable Mortgage Loan Schedule. The stated maturity of
          the  Purchased  Mortgage  Loans  is as set  forth  in  the  applicable
          Mortgagae Loan Schedule. Each Mortgage Note requires a monthly payment
          which,  together  with the Balloon  Payment,  is  sufficient  to fully
          amortize the original principal balance over the original term thereof
          and  to pay  interest  at  the  related  Mortgage  Interest  Rate.  No
          Purchased  Mortgage  Loan  contains  terms or  provisions  which would
          result in negative amortization. The Purchased Mortgage Loan amortizes
          over an  amortization  schedule  as set  forth  on the  Mortgage  Loan
          Schedule with a final balloon of the entire remaining principal amount
          of such Purchased  Mortgage Loan on the stated maturity date set forth
          therein;

     (w)  The Mortgage contains an enforceable provision for the acceleration of
          the payment of the unpaid principal balance of the Purchased  Mortgage
          Loan in the event the related  Mortgaged  Property is sold without the
          prior consent of the Company  thereunder in substantially the form set
          forth in the Company Guidelines;

                                       37

<PAGE>

     (x)  No Purchased Mortgage Loan was made for the purpose of construction or
          rehabilitation;

     (y)  The  related  Mortgage  Note is not and has not  been  secured  by any
          collateral,  pledged  account or other security except the lien of the
          corresponding  Mortgage,  the  Assignment  of  Leases  and  any  other
          Mortgage  cross-collateralizing  such  Mortgage  Note and the security
          interest of any  applicable  security  agreement  or chattel  mortgage
          referred to in Section 5.1(c);

     (z)  The related  Mortgage  contains  customary and enforceable  provisions
          which  render the rights and remedies of the holder  thereof  adequate
          for the realization  against the Mortgaged Property of the benefits of
          the security, including, (i) in the case of a Mortgage designated as a
          deed of trust,  by  trustee's  sale,  and (ii)  otherwise  by judicial
          foreclosure.  Upon default by the Mortgagor on the Purchased  Mortgage
          Loan and foreclosure on, or trustee's sale of, the Mortgaged  Property
          pursuant to proper procedures, the holder of the Mortgage will be able
          to deliver good and marketable title to the Mortgaged Property.  There
          is no exemption  available to the Mortgagor which would interfere with
          the right to sell the  Mortgaged  Property at a trustee's  sale or the
          right to foreclose  the  Mortgage  subject to  applicable  federal and
          state laws and  judicial  precedents  with respect to  bankruptcy  and
          right or redemption;

     (aa) With respect to each Mortgage constituting a deed of trust, a trustee,
          authorized and duly qualified  under  applicable law to serve as such,
          has been properly  designated  and currently so serves and is named in
          such  Mortgage,  and no fees or expenses are or will become payable by
          the  Purchaser  to the  trustee  under  the deed of  trust,  except in
          connection with a trustee's sale after default by the Mortgagor;

     (ab) The  Mortgaged  Property is located in the State(s)  identified in the
          Mortgage  Loan  Schedule.  The  Mortgaged  Property  consists of a fee
          simple  estate in one or more parcels of real  

                                       38

<PAGE>

          property improved by a commercial building or complex erected thereon.
          Each parcel included in the Mortgaged Property  constitutes a separate
          tax lot and none of which  constitutes a portion of any other tax lot.
          The Mortgagor is not permitted to suffer, permit or initiate the joint
          assessment  of the  Mortgaged  Property  with any other real  property
          constituting  a separate tax lot and with any portion of the Mortgaged
          Property which may be deemed to constitute  personal property,  or any
          other  procedure  whereby  the lien of any  taxes  which may be levied
          against such personal  property shall be assessed or levied or charged
          to the Mortgaged Property as a single lien;

     (ac) The Loan-to-Value  Ratio of the related Purchased Mortgage Loan was as
          is set forth on the applicable Mortgage Loan Schedule and in any event
          less than 125%;

     (ad) The Purchased  Mortgage Loan was  underwritten  in accordance with the
          Company's  underwritten  standards for commercial real property at the
          time the Purchased  Mortgage Loan was  originated  and the Company has
          not made any  representations  to the mortgagor that are  inconsistent
          with the  Mortgage  instruments  used.  To the extent  required  under
          applicable  law, the Company was authorized to originate the Purchased
          Mortgage  Loan at the  time of  origination  and  the  Company  or its
          Servicing Affiliate, as the case may be, was authorized to service the
          Purchased  Mortgage Loan in the  jurisdiction  in which such Mortgaged
          Property is located at all times when the Company held such  Purchased
          Mortgage Loan;

     (ae) There  exist no  deficiencies  with  respect  to escrow  deposits  and
          payments, if such are required,  for which customary  arrangements for
          repayment  thereof  have not been  made,  and no  escrow  deposits  or
          payments  of other  charges  or  payments  due the  Company  have been
          capitalized under the Mortgage or the related Mortgage Note;

                                       39


<PAGE>

     (af) There is no  obligation  on the part of the Company or any other party
          to  make  supplemental  payments  in  addition  to  those  made by the
          Mortgagor other than any guaranty agreements  delivered to the Initial
          Purchaser pursuant to Section 3.3 hereof;

     (ag) The  origination  and collection  practices used by the Company or its
          Servicing Affiliate,  as the case may be, with respect to the Mortgage
          Note and Mortgage have been in all respects legal, proper, prudent and
          have met  customary  standards  utilized by mortgage  lenders in their
          commercial mortgage servicing business;

     (ah) The Mortgage  Note,  the Mortgage,  the  Assignment  of Mortgage,  the
          Assignment of Leases and any other documents  required to be delivered
          have been  delivered to the  Purchaser or its  designated  agent.  The
          Company  is in  possession  of a  complete  Mortgage  File  (or a copy
          thereof), except those documents delivered to the Purchaser, and there
          are no custodial agreements in effect adversely affecting the right or
          ability of the Company to make the deliveries required;

     (ai) The  Mortgaged  Property has adequate  rights of access to public ways
          and is served by adequate water, sewer, sanitary sewer and storm drain
          facilities.  All  public  utilities  necessary  to the  full  use  and
          enjoyment  of  the  Mortgaged  Property  are  located  in  the  public
          right-of-way  abutting  the  premises,  and  all  such  utilities  are
          connected so as to served the Mortgaged  Property without passing over
          other property  unless passing through valid  easements  thereon.  All
          roads necessary for the full utilization of the Mortgaged Property for
          its current  purpose have been  completed  and dedicated to public use
          and accepted by all Governmental Authorities;

     (aj) Except  as set  forth in the  Environmental  Report  delivered  to the
          Purchaser with respect to the Mortgaged  Property (a true, correct and
          complete  copy of which  has been  provided  to the  Purchaser  by the
          Company);

                                       40

<PAGE>

               (i)  The  Mortgaged  Property  is in  full  compliance  with  all
               applicable  Environmental Laws, which compliance includes, but is
               not limited to the possession by the Mortgagor of all permits and
               other  governmental   authorizations  required  under  applicable
               Environmental  Laws, and compliance with the terms and conditions
               thereof,  except where the failure to comply with such laws would
               not  materially  adversely  affect the Mortgaged  Property or the
               condition (financial or otherwise) of the Mortgagor.  Neither the
               Company, nor, to the Company's best knowledge, the Mortgagor, has
               received  any  communication  (written or oral),  whether  from a
               Governmental  Authority,  citizens group,  employee or otherwise,
               that  alleges  that the  Mortgaged  Property  is not in such full
               compliance,

               (ii) There is no Environmental Claim pending or, to the Company's
               best knowledge,  threatened  against the Mortgagor or against any
               Person whose liability for any Environmental  Claim the Mortgagor
               has retained or may have retained or assumed either contractually
               or by operation of law,

               (iii)  There  have  been  and  are no past  or  present  actions,
               activities,  circumstances,   conditions,  events  or  incidents,
               including, without limitation, the release, emission,  discharge,
               presence or disposal of any Hazardous Substance,  that could form
               the basis of any  Environmental  Claim  against the  Mortgagor or
               against any Person whose  liability for any  Environmental  Claim
               the  Mortgagor  has  or  may  have  retained  or  assumed  either
               contractually or by operation of law;

     (ak) There are no pending or, to the  Company's  best  knowledge,  proposed
          special or other  assessments  for public  improvements  or  otherwise
          affecting  the  Mortgaged  Property,  nor are there

                                       41

<PAGE>

          any  contemplated  improvements  to the  Mortgaged  Property  that may
          result in such special or other assessments;

     (al) As of the date hereof,  the Company is the assignee of the Mortgagor's
          interest  under the Leases and there are no prior  assignments  of the
          Leases or any  portion of the  Property  Income due and  payable or to
          become due and payable which are presently outstanding;

     (am) The  Mortgaged  Property  is free of  structural  defects  and in good
          repair and all building systems  contained therein are in good working
          order  subject to ordinary  wear and tear,  except as disclosed in the
          Engineer's Report delivered as part of the Mortgage File;

     (an) Each  Lease  provides  for  the  tenant  to pay a base  monthly  rent,
          percentage rent based on sales (where  applicable),  and such tenant's
          pro  rata  share  of  real  estate  taxes  and  other   operating  and
          maintenance costs, and contains other provisions  customarily included
          in commercial leases;

     (ao) Each tenant under a Lease is in possession of only that portion of the
          Mortgaged Property covered by its Lease. All tenant improvements to be
          completed  by  Mortgagor  under the Lease  have  been  completed,  the
          payment of rent under each Lease has commended,  and no Leases contain
          any option to purchase,  or any right of first refusal to purchase all
          or any portion of the Mortgaged Property;

     (ap) The Company has no knowledge  of any  circumstance  or condition  with
          respect to the Purchased  Mortgage Loan that can cause such  Purchased
          Mortgage Loan to become  delinquent  or adversely  affect the value or
          marketability  of such  Purchased  Mortgage  Loan;  and  neither  this
          Agreement nor any statement,  report or other document furnished or to
          be furnished pursuant to this Agreement  (including the Mortgage File)
          or in connection with the transaction contemplated hereby contains any
          untrue  statement of

                                       42

<PAGE>

          fact or  omits  to  state a fact  necessary  to  make  the  statements
          contained herein or therein not misleading;

     (aq) Either the Mortgage  contains an assignment of leases or an assignment
          of  rents  or  there  is  a  separate  document   providing  for  such
          assignments,  either of which creates in favor of the holder thereof a
          valid,  perfected  and  enforceable  lien of the same  priority as the
          related Mortgage,  in the property and rights described  therein.  The
          Company  has the full right to assign to the  Initial  Purchaser  such
          assignment  of leases and the lien create  thereby as described in the
          immediately preceding sentence; and

     (ar) Except as set forth on the Mortgage Loan  Schedule,  the Mortgage Loan
          contains  a  provision  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, or the
          creation of any lien or other  encumbrance  on, the related  Mortgaged
          Property;  or (ii) provides that such Mortgage Loan may not be assumed
          without the consent of the related  mortgagee in  connection  with any
          such sale or  transfer;  or (iii)  requires the consent of the related
          mortgagee to the creation of any such lien or other encumbrance on the
          related  Mortgaged  Property;  and there is no  agreement  between the
          Company and the  Mortgagor  waiving any such  provision  or  otherwise
          rendering such provision ineffective.

          Section 4.2 Company Representations.

     The Company hereby  represents and warrants to the Purchaser as of the date
hereof and as of each Closing Date:

     (a)  The  Company  is  a  Missouri  corporation  duly  organized,   validly
          existing, and in good standing under the laws of the State of Missouri
          and has all  licenses  necessary to carry on its business as now being
          conducted and is licensed, qualified and in good standing in the

                                       43


                                  Exhibit 99.1B

<PAGE>

                        MORTGAGE LOAN PURCHASE AGREEMENT

     This Mortgage Loan Purchase Agreement (this "Agreement"), is dated and
effective as of March 20, 1997, between ContiTrade Services L.L.C. as seller
(the "Seller") and Morgan Stanley Capital I Inc. as purchaser (the "Purchaser").

     The Seller desires to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser desires to purchase, subject to the terms and
conditions set forth below, the multifamily and commercial mortgage loans (the
"Mortgage Loans") identified on the schedule annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be transferred, together with
other multifamily and commercial mortgage loans (the "Other Loans") to a trust
fund (the "Trust Fund") to be formed by the Purchaser, beneficial ownership of
which will be evidenced by a series of mortgage pass-through certificates (the
"Certificates"). Certain classes of the Certificates will be rated by Duff &
Phelps Credit Rating Co. and/or Moody's Investors Service Inc. (together, the
"Rating Agencies"). Certain classes of the Certificates (the "Registered
Certificates") will be registered under the Securities Act of 1933, as amended
(the "Securities Act"). The Trust Fund will be created and the Certificates will
be issued pursuant to a pooling and servicing agreement to be dated as of March
1, 1997 (the "Pooling and Servicing Agreement"), among the Purchaser as
depositor, the GMAC Commercial Mortgage Corporation as master servicer (in such
capacity, the "Master Servicer") and as special servicer (in such capacity, the
"Special Servicer"), LaSalle National Bank as trustee (the "Trustee") and ABN
AMRO Bank N.V. as fiscal agent (the "Fiscal Agent"). Capitalized terms not
otherwise defined herein, including without limitation in the Exhibits hereto,
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The Purchaser intends to sell the Registered Certificates to Morgan Stanley
& Co. Incorporated (the "Underwriter") pursuant to an underwriting agreement
dated the date hereof (the "Underwriting Agreement"), among the Purchaser and
the Underwriter. The Purchaser intends to sell the remaining Certificates (the
"Non-Registered Certificates") to the Underwriter pursuant to a certificate
purchase agreement dated the date hereof (the "Certificate Purchase Agreement"),
between the Purchaser and the Underwriter.

     Now, therefore, in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1. AGREEMENT TO PURCHASE.

     The Seller agrees to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser agrees to purchase, the Mortgage Loans. The
purchase and sale of the Mortgage Loans shall take place on March 26, 1997 or
such other date as shall be mutually acceptable to the parties hereto (the
"Closing Date"). As of the close of business on

<PAGE>

March 1, 1997 (the "Cut-off Date"), the Mortgage Loans will have an aggregate
principal balance (the "Aggregate Cut-off Date Balance"), after application of
all payments of principal due thereon on or before such date, whether or not
received, of $220,440,403, subject to a variance of plus or minus 5.0%. The
purchase price (the "Aggregate Purchase Price") for the Mortgage Loans shall be
the dollar amount as set forth in that certain "Flow of Funds" dated as of March
20, 1997, which dollar amount was determined in conformity with the terms of
that certain Letter of Understanding dated February 6, 1997 (the "Letter of
Understanding"), among Morgan Stanley Mortgage Capital Inc., GMAC Commercial
Mortgage Corporation and ContiFinancial. The Aggregate Purchase Price shall be
paid to the Seller by wire transfer of immediately available funds.

     SECTION 2. CONVEYANCE OF MORTGAGE LOANS.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the Aggregate Purchase Price for the Mortgage Loans referred to in Section 1
hereof, the Seller does hereby sell, transfer, assign, set over and otherwise
convey to the Purchaser, without recourse, all the right, title and interest of
the Seller in and to the Mortgage Loans identified on the Mortgage Loan Schedule
as of such date, including all interest and principal received or receivable by
the Seller on or with respect to the Mortgage Loans after the Cut-off Date,
together with all of the Seller's right, title and interest in and to the
proceeds of any related title, hazard, or other insurance policies and any
escrow, reserve or other comparable accounts related to the Mortgage Loans. The
Purchaser shall be entitled to (and, to the extent received by or on behalf of
the Seller, the Seller shall deliver or cause to be delivered to or at the
direction of the Purchaser or any subsequent owner of the related Mortgage
Loans, including without limitation the Trustee) all scheduled payments of
principal and interest due on the Mortgage Loans after the Cut-off Date, and all
other recoveries of principal and interest collected thereon after the Cut-off
Date. All scheduled payments of principal and interest due thereon on or before
the Cut-off Date and collected after the Cut-off Date shall belong to the
Seller.

     (b) In connection with the Seller's assignment pursuant to subsection (a)
above, the Seller shall on or before the Closing Date deliver to and deposit
with, or cause to be delivered to and deposited with, the Trustee (with a copy
to the Master Servicer) the Mortgage File (as described on Exhibit B hereto) for
each Mortgage Loan so assigned. If the Seller cannot so deliver, or cause to be
delivered, as to any Mortgage Loan, the original or a copy of any of the
documents and/or instruments referred to in clauses (ii), (iv), (viii), (xi)(A)
and (xii) of Exhibit B, with (if appropriate) evidence of recording or filing,
as the case may be, thereon, solely because of a delay caused by the public
recording or filing office where such document or instrument has been delivered
for recordation or filing, the delivery requirements of this Section 2(b) shall
be deemed to have been satisfied as to such missing item, and such missing item
shall be deemed to have been included in the related Mortgage File, provided
that the Seller has delivered to the Trustee on or before the Closing Date a
copy of such document or instrument (without evidence of recording or filing
thereon, but certified (which certificate

                                      - 3 -

<PAGE>

may relate to multiple documents and/or instruments) by the Seller to be a true
and complete copy of the original thereof submitted for recording or filing, as
the case may be), and the Seller shall deliver to or at the direction of the
Purchaser (or any subsequent owner of the affected Mortgage Loan, including
without limitation the Trustee), promptly following the receipt thereof, the
original of such missing document or instrument (or a copy thereof) with (if
appropriate) evidence of recording or filing, as the case may be, thereon. If
the Seller cannot so deliver, or cause to be delivered, as to any Mortgage Loan,
the original or a copy of the related lender's title insurance policy referred
to in clause (ix) of Exhibit B solely because such policy has not yet been
issued, the delivery requirements of this Section 2(b) shall be deemed to be
satisfied as to such missing item, and such missing item shall be deemed to have
been included in the related Mortgage File, provided that the Seller has
delivered to the Trustee on or before the Closing Date a commitment for title
insurance "marked-up" at the closing of such Mortgage Loan, and the Seller shall
deliver to or at the direction of the Purchaser (or any subsequent owner of the
affected Mortgage Loan, including without limitation the Trustee), promptly
following the receipt thereof, the original related lender's title insurance
policy (or a copy thereof). In addition, notwithstanding anything to the
contrary contained herein, if there exists with respect to any group of related
cross-collateralized Mortgage Loans only one original of any document referred
to in Exhibit B covering all the Mortgage Loans in such group, then the
inclusion of the original of such document in the Mortgage File for any of the
Mortgage Loans in such group shall be deemed an inclusion of such original in
the Mortgage File for each such Mortgage Loan.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing, as the case may be, of each assignment
referred to in clauses (iii) and (v) of Exhibit B and each UCC-2 and UCC-3, if
any, referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be responsible for actually recording or filing any such document or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled, as the case may be, because of a defect therein, the Seller shall
promptly prepare or cause the preparation of a substitute therefor or cure or
cause the curing of such defect, as the case may be, and shall thereafter
deliver the substitute or corrected document to or at the direction of the
Purchaser (or any subsequent owner of the affected Mortgage Loan, including
without limitation the Trustee) for recording or filing, as appropriate, at the
Seller's expense.

     (d) All documents and records in the Seller's possession (or under its
control) relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance with Exhibit B (all such other documents and
records, as to any Mortgage Loan, the "Servicing File"), together with all
escrow payments, reserve funds and other comparable funds in the possession of
the Seller (or under its control) with respect to the Mortgage Loans, shall
(unless they are held by a sub-servicer that will, as of the Closing Date, act
on behalf of the Master Servicer pursuant to a written agreement between such
parties) be delivered by the Seller (or its agent) to the Purchaser (or its
designee) no later than the Closing Date. If a sub-servicer will, as of the
Closing Date, act on behalf of the Master Servicer with respect to any

                                      - 4 -

<PAGE>

Mortgage Loan pursuant to a written agreement between such parties, the Seller
shall deliver a copy of the related Servicing File to the Master Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     SECTION 3. EXAMINATION OF MORTGAGE LOAN FILES AND DUE DILIGENCE REVIEW.

     The Seller shall reasonably cooperate with any examination of the Mortgage
Files and Servicing Files and any other due diligence with respect to the
Mortgage Loans that may be undertaken by or on behalf of the Purchaser. The fact
that the Purchaser has conducted or has failed to conduct any partial or
complete examination of the Mortgage Files and/or Servicing Files or any other
due diligence with respect to the Mortgage Loans shall not affect the right of
the Purchaser or any of its successors and assigns (including without limitation
the Trustee) to pursue any remedy available in equity or at law for a breach of
the Seller's representations, warranties and covenants set forth in or
contemplated by Section 4.

     SECTION 4. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SELLER.

     (a) The Seller hereby makes, as of the date hereof and as of the Closing
Date (or as of such other date specifically provided in the particular
representation or warranty), to and for the benefit of the Purchaser, and its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), each of the representations and warranties set forth in
Exhibit C, with such changes or modifications as may be permitted or required by
the Rating Agencies.

     (b) In addition, the Seller, as of the date hereof and as of the Closing
Date, hereby represents and warrants to, and covenants with, the Purchaser that:

          (i) The Seller is a limited liability company duly organized, validly
     existing and in good standing under the laws of the State of Delaware. The
     Seller has the requisite power and authority and legal right to own the
     Mortgage Loans and to transfer and convey the Mortgage Loans to the
     Purchaser and has the requisite power and authority and legal right to
     execute and deliver, engage in the transactions contemplated by, and
     perform and observe the terms and conditions of, this Agreement.

          (ii) This Agreement has been duly and validly authorized, executed and
     delivered by the Seller, all requisite action by the Seller has been taken
     in connection therewith, and (assuming the due authorization, execution and
     delivery hereof by the Purchaser) this Agreement constitutes the valid,
     legal and binding agreement of the Seller, enforceable against the Seller
     in accordance with its terms, except as such enforcement may be

                                      - 5 -

<PAGE>

     limited by (A) laws relating to bankruptcy, insolvency, reorganization,
     receivership or moratorium, (B) other laws relating to or affecting the
     rights of creditors generally, (C) general equity principles (regardless of
     whether such enforcement is considered in a proceeding in equity or at law)
     or (D) public policy considerations underlying the securities laws to the
     extent that such public policy considerations limit the enforceability of
     the provisions of this Agreement that purport to provide indemnification
     from liabilities under applicable securities laws.

          (iii) No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or state law, for the execution, delivery and
     performance of or compliance by the Seller with this Agreement, or the
     consummation by the Seller of any transaction contemplated hereby, other
     than (1) the filing or recording of financing statements, instruments of
     assignment and other similar documents necessary in connection with
     Seller's sale of the Mortgage Loans to the Purchaser, (2) such consents,
     approvals, authorizations, qualifications, registrations, filings or
     notices as have been obtained or made and (3) where the lack of such
     consent, approval, authorization, qualification, registration, filing or
     notice would not have a material adverse effect on the performance by the
     Seller under this Agreement.

          (iv) Neither the transfer of the Mortgage Loans to the Purchaser, nor
     the execution, delivery or performance of this Agreement by the Seller,
     conflicts or will conflict with, results or will result in a breach of, or
     constitutes or will constitute a default under (A) any term or provision of
     the Seller's organizational documents, (B) any term or provision of any
     material agreement, contract, instrument or indenture, to which the Seller
     is a party or which may be applicable to the Seller or any of its assets,
     or (C) any law, rule, regulation, order, judgment, writ, injunction or
     decree of any court or governmental authority having jurisdiction over the
     Seller or its assets.

          (v) Any financial statements delivered by the Seller to the Purchaser
     fairly present the pertinent results of operations and changes in financial
     position for each of the periods covered thereby and the financial position
     at the end of each such period of the Seller (or, if applicable, of the
     Seller, its parent and any other affiliates covered thereby on a
     consolidated basis) and have been prepared in accordance with generally
     accepted accounting principles consistently applied throughout the periods
     involved, except as set forth in the notes thereto.

          (vi) There has been no change in the business, operations, financial
     condition, properties or assets of the Seller since the date of the most
     recent financial statements of the Seller (or, if applicable, of the
     Seller, its parent and any other affiliates covered thereby on a
     consolidated basis) delivered to the Purchaser that could have a material
     and adverse effect on the ability of the Seller to perform its obligations
     under this Agreement.

                                      - 6 -

<PAGE>

          (vii) Any financial statements delivered by the Guarantor (as defined
     in Section 8) to the Purchaser fairly present the pertinent results of
     operations and changes in financial position for each of the periods
     covered thereby and the financial position at the end of each such period
     of the Guarantor (or, if applicable, of the Guarantor, its parent and any
     other affiliates covered thereby on a consolidated basis) and have been
     prepared in accordance with generally accepted accounting principles
     consistently applied throughout the periods involved, except as set forth
     in the notes thereto.

          (viii) There has been no change in the business, operations, financial
     condition, properties or assets of the Guarantor since the date of the most
     recent financial statements of the Guarantor (or, if applicable, of the
     Guarantor, its parent and any other affiliates covered thereby on a
     consolidated basis) delivered to the Purchaser that could have a material
     and adverse effect on the ability of the Guarantor to perform its
     obligations under the Guaranty Agreement (as defined in Section 8).

          (ix) There are no actions or proceedings against, or investigations
     of, the Seller pending or, to the Seller's knowledge, threatened against
     the Seller before any court, administrative agency or other tribunal, the
     outcome of which could reasonably be expected to adversely affect the
     transfer of the Mortgage Loans to the Purchaser or the execution or
     delivery by, or enforceability against, the Seller of this Agreement or to
     have an effect on the financial condition of the Seller that would
     materially and adversely affect the ability of the Seller to perform its
     obligations under this Agreement.

          (x) No certificate, statement, report or other information furnished
     in writing by the Seller to the Purchaser, any affiliate of the Purchaser
     or a Rating Agency for use in connection with the purchase of the Mortgage
     Loans and the transactions contemplated hereunder contains any untrue
     statement of a material fact or omits to state a material fact necessary to
     make the certificate, statement, report or other information not
     misleading.

          (xi) The Seller has not dealt with any broker, investment banker,
     agent or other person, except for the Purchaser, the Underwriter or any of
     their respective affiliates, that may be entitled to any commission or
     compensation in connection with the sale of the Mortgage Loans or the
     consummation of any of the other transactions contemplated hereby.

          (xii) The transfer of the Mortgage Loans to the Purchaser on the
     Closing Date will be treated by the Seller for financial accounting and
     reporting purposes as a sale of assets.

          (xiii) The transfer, assignment and conveyance of the Mortgage Loans
     by the Seller pursuant to this Agreement are not subject to the bulk
     transfer or any similar statutory provisions in effect in any relevant
     jurisdiction, except such as may have been complied with.

                                      - 7 -

<PAGE>

          (xiv) Insofar as it relates to the Mortgage Loans, the related
     Mortgaged Properties and/or the related Mortgagors, the information set
     forth on the Master Tape (as defined in Section 9) is true and correct in
     all material respects.

          (xv) The Seller's Information (as defined in Section 9 below) does not
     contain any untrue statement of material fact or omit to state a material
     fact necessary to make the statements therein, in the light of
     circumstances under which they were made, not misleading.

          (xvi) The Seller does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     (c) Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely affects the
value of any Mortgage Loan or the interests therein of the Purchaser or its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), the party discovering such breach shall give prompt
written notice to the other party hereto.

     SECTION 5. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE PURCHASER.

     (a) The Purchaser, as of the date hereof and as of the Closing Date, hereby
represents and warrants to, and covenants with, the Seller that:

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

          (ii) The Purchaser has full power and authority to acquire the
     Mortgage Loans, to execute and deliver this Agreement and to enter into and
     consummate all transactions contemplated by this Agreement. The Purchaser
     has duly authorized the execution, delivery and performance of this
     Agreement and has duly executed and delivered this Agreement. This
     Agreement, assuming due authorization, execution and delivery by the
     Seller, constitutes the valid and binding obligation of the Purchaser,
     enforceable against the Purchaser in accordance with its terms, except as
     such enforceability may be limited by bankruptcy, insolvency,
     reorganization, moratorium and other similar laws affecting the enforcement
     of creditors' rights generally and by general principles of equity,
     regardless of whether such enforcement is considered in a proceeding in
     equity or at law.

                                      - 8 -

<PAGE>

          (iii) No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or state law, for the execution, delivery and
     performance of or compliance by the Purchaser with this Agreement, or the
     consummation by the Purchaser of any transaction contemplated hereby, which
     has not been obtained or made by the Purchaser.

          (iv) The execution, delivery and performance of this Agreement by the
     Purchaser will not violate the Purchaser's articles of incorporation or
     by-laws or constitute a default under, or result in a breach of, any
     material agreement or instrument to which the Purchaser is a party or which
     may be applicable to the Purchaser or its assets.

          (v) The Purchaser 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, rule,
     writ, injunction, or any order or decree of any court, or any order or
     regulation of any federal, state or municipal government agency having
     jurisdiction over the Purchaser or its assets, which violation could
     materially and adversely affect the condition (financial or otherwise) or
     the operation of the Purchaser or its assets or could materially and
     adversely affect its ability to perform its obligations and duties
     hereunder.

          (vi) There are no actions or proceedings against, or investigations
     of, the Purchaser pending or, to the Purchaser's knowledge, threatened
     against the Purchaser before any court, administrative agency or other
     tribunal, the outcome of which could reasonably be expected to adversely
     affect the transfer of the Mortgage Loans, the issuance of the
     Certificates, or the execution, delivery or enforceability of this
     Agreement or to have an effect on the financial condition of the Purchaser
     that would materially and adversely affect the ability of the Purchaser to
     perform its obligation under this Agreement.

          (vii) The Purchaser has not dealt with any broker, investment banker,
     agent or other person, except for the Seller, the Underwriter or any of
     their respective affiliates, that may be entitled to any commission or
     compensation in connection with the sale of the Mortgage Loans or the
     consummation of any of the other transactions contemplated hereby.

          (viii) The Purchaser does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     (b) Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties set forth above which materially and adversely
affects the interests of the Seller, the party discovering such breach shall
give prompt written notice to the other party hereto.

                                      - 9 -

<PAGE>

     SECTION 6. REMEDIES FOR BREACH OF REPRESENTATION

     (a) The Seller acknowledges that the Purchaser will make for the benefit of
the holders of the Certificates, whether directly or by way of assignment of its
rights hereunder to the Trustee, the representations and warranties set forth on
Exhibit C hereto.

     (b) If any document required to be delivered to the Trustee pursuant to
Section 2 is not delivered as and when required, contains information that does
not conform to the corresponding information in the Mortgage Loan Schedule, is
not properly executed or is defective on its face (any such omission,
nonconformity or other defect, a "Document Defect"), or if there is a breach of
any of the representations and warranties required to be made by the Seller
regarding the characteristics of the Mortgage Loans and/or the related Mortgaged
Properties as set forth in Exhibit C hereto, and in either case such Document
Defect or breach materially and adversely affects the interests of the holders
of the Certificates (a "Material Document Defect" and a "Material Breach",
respectively), the party discovering such Material Document Defect or Material
Breach shall (or is required by the terms of the Pooling and Servicing Agreement
to) promptly notify the other parties, and the Seller shall be required to cure
such Material Document Defect or Material Breach in all material respects within
the applicable Permitted Cure Period. If any such Material Document Defect or
Material Breach cannot be corrected or cured in all material respects within the
applicable Permitted Cure Period, the Seller shall, not later than the last day
of such Permitted Cure Period, (i) repurchase the affected Mortgage Loan from
the Purchaser or its assignee at the applicable Purchase Price (as defined in
the Pooling and Servicing Agreement), or (ii) if within the three-month period
commencing on the Closing Date (or within the two-year period commencing on the
Closing Date if the related Mortgage Loan is a "defective obligation" within the
meaning of Section 860(a)(4)(B) (ii) of the Internal Revenue Code of 1986 (the
"Code") and Treasury Regulation Section 1.860G-2(f), at its option, replace such
Mortgage Loan with a Qualifying Substitute Mortgage Loan (as defined in the
Pooling and Servicing Agreement) and pay any corresponding Substitution
Shortfall Amount (also as defined in the Pooling and Servicing Agreement). The
Seller agrees that any such repurchase or substitution shall be completed in
accordance with and subject to the terms and conditions of the Pooling and
Servicing Agreement.

     For purposes of the foregoing, and subject to the following paragraph, the
"Permitted Cure Period" applicable to any Material Document Defect or Material
Breach in respect of any Mortgage Loan shall be the 90-day period immediately
following the earlier of the discovery by the Seller or receipt by the Seller of
notice of such Material Document Defect or Material Breach, as the case may be;
provided that if such Material Document Defect or Material Breach, as the case
may be, cannot be corrected or cured in all material respects within such 90-day
period, but it is reasonably likely that such Material Document Defect or
Material Breach, as the case may be, could be corrected or cured within 180 days
of the earlier of discovery by the Seller and receipt by the Seller of notice of
such Material Document Defect or Material Breach, as the case may be, and the
Seller is diligently attempting to effect

                                     - 10 -

<PAGE>

such correction or cure, then the applicable Permitted Cure Period shall, with
the consent of the Purchaser or its assignee (which consent shall not be
unreasonably withheld), be extended for an additional 90 days.

     Notwithstanding the preceding provisions of this Section 6(b), if any
Material Document Defect or Material Breach would cause any Mortgage Loan to be
other than a "qualified mortgage" within the meaning of Section 860G(a)(3) of
the Code, then any cure of such Material Document Defect or Material Breach, as
the case may be, as contemplated above must be completed within 90 days of the
Closing Date, and any repurchase or substitution of such Mortgage Loan as
contemplated above must occur within 90 days of the initial discovery of such
Material Document Defect or Material Breach, as the case may be, by any of the
Seller, the Purchaser, the Trustee, the Master Servicer, the Special Servicer or
the Fiscal Agent.

     The obligations of the Seller set forth in this Section 6(b) to cure a
Material Document Defect or a Material Breach or repurchase or replace a
defective Mortgage Loan constitute the sole remedies of the Purchaser or its
assignees with respect to a Material Document Defect or Material Breach;
provided, that this limitation shall not in any way limit the Purchaser's rights
or remedies upon breach of any other representation, warranty or covenant by the
Seller set forth in this Agreement (other than those set forth in Exhibit C).

     (c) The Pooling and Servicing Agreement shall provide that the Trustee (or
the Master Servicer or the Special Servicer on its behalf) shall give prompt
notice to the Seller of its discovery of any Material Document Defect or
Material Breach .

     (d) If the Seller repurchases or replaces any Mortgage Loan pursuant to
this Section 6, the Purchaser or its assignee, following receipt by the Trustee
of the Purchase Price therefor (or, in the case of a substitution, following
receipt by the Trustee of the Mortgage File for the Qualifying Substitute
Mortgage Loan and any corresponding Substitution Shortfall Amount), promptly
shall deliver or cause to be delivered to the Seller all Mortgage Loan documents
with respect to the Mortgage Loan that is being repurchased or replaced, and
each document that constitutes a part of the Mortgage File that was endorsed or
assigned to the Trustee shall be endorsed and assigned to the Seller in the same
manner.

     SECTION 7. CLOSING.

     The closing of the sale of the Mortgage Loans (the "Closing") shall be held
at the offices of Sidley & Austin, 875 Third Avenue, New York, New York 10022 at
10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

                                     - 11 -

<PAGE>

     (i)   All of the representations and warranties of the Seller specified
           herein shall be true and correct as of the Closing Date, and the
           Aggregate Cutoff Date Balance shall be within the range permitted by
           Section 1 of this Agreement;

     (ii)  All documents specified in Section 8 of this Agreement (the "Closing
           Documents"), in such forms as are agreed upon and acceptable to the
           Purchaser, shall be duly executed and delivered by all signatories as
           required pursuant to the respective terms thereof;

     (iii) The Seller shall have delivered and released to the Trustee the
           Purchaser or the Purchaser's designee, as the case may be, all
           documents and funds required to be so delivered pursuant to Section 2
           hereof;

     (iv)  The result of any examination of the Mortgage Files and Servicing
           Files performed by or on behalf of the Purchaser pursuant to Section
           3 hereof shall be satisfactory to the Purchaser in its sole
           determination;

     (v)   All other terms and conditions of this Agreement required to be
           complied with on or before the Closing Date shall have been complied
           with, and the Seller shall have the ability to comply with all terms
           and conditions and perform all duties and obligations required to be
           complied with or performed after the Closing Date;

     (vi)  The Seller shall have paid or agreed to pay all fees, costs and
           expenses payable by it to the Purchaser pursuant to this Agreement;
           and

     (vii) Neither the Underwriting Agreement nor the Certificate Purchase
           Agreement shall have been terminated in accordance with its terms.

     Both parties agree to use their best efforts to perform their respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8. CLOSING DOCUMENTS.

     The Closing Documents shall consist of the following:

     (i)    This Agreement duly executed and delivered by the Purchaser and the
            Seller;

     (ii)   An Officer's Certificate substantially in the form of Exhibit D-1
            hereto, executed by the Secretary or an assistant secretary of the
            Seller, and

                                     - 12 -

<PAGE>

            dated the Closing Date, and upon which the Purchaser and the
            Underwriter may rely, attaching thereto as exhibits the
            organizational
            documents of the Seller;

     (iii)  A certificate of good standing regarding the Seller from the
            Secretary of State for the State of Delaware, dated not earlier than
            30 days prior to the Closing Date;

     (iv)   A certificate of the Seller substantially in the form of Exhibit D-2
            hereto, executed by an executive officer or authorized signatory of
            the Seller and dated the Closing Date, and upon which the Purchaser
            and the Underwriter may rely;

     (v)    A written opinion of counsel for the Seller, substantially in the
            form of Exhibit D-3 hereto and subject to such reasonable
            assumptions and qualifications as may be requested by counsel for
            the Seller and acceptable to counsel for the Purchaser, dated the
            Closing Date and addressed to the Purchaser and the Underwriter;

     (vi)   Any other opinions of counsel for the Seller required by the Rating
            Agencies in connection with the issuance of the Certificates, each
            of which shall include the Purchaser and the Underwriter as an
            addressee; and

     (vii)  A letter or letters from Deloitte & Touche, L.L.P., certified public
            accountants, dated the dates of the Prospectus Supplement and the
            Memorandum (each as defined in Section 9), to the effect that they
            have performed certain specified procedures as a result of which
            they have determined that certain information of an accounting,
            financial or statistical nature set forth in the Prospectus
            Supplement and the Memorandum under the captions "Summary-- The
            Mortgage Pool," "Description of the Mortgage Pool" and "Risk
            Factors-- The Mortgage Loans" agrees with the records of the Seller;

     (viii) A guaranty agreement substantially in the form Exhibit E hereto
            (the "Guaranty Agreement") duly executed and delivered by
            ContiFinancial Corporation (the "Guarantor") in favor of the
            Purchaser and the other beneficiaries referred to therein; and

     (ix)   Such further certificates, opinions and documents as the Purchaser
            may reasonably request.

                                     - 13 -

<PAGE>



     SECTION 9. INDEMNIFICATION.

     (a) The Seller shall indemnify and hold harmless the Purchaser, its
respective officers and directors, and each person, if any, who controls the
Purchaser within the meaning of either Section 15 of the Securities Act or
Section 20 of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), against any and all losses, claims, damages or liabilities, joint or
several, to which they or any of them may become subject under the Securities
Act, the Exchange Act or other federal or state statutory law or regulation, at
common law or otherwise (including without limitation as a result of the
Purchaser's indemnification of the Underwriter), insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) (i) arise out of or are
based upon any untrue statement or alleged untrue statement of a material fact
contained in (A) the Prospectus (including without limitation the diskette
delivered therewith), the Memorandum (including without limitation the diskette
delivered therewith), any Computational Materials or ABS Term Sheets with
respect to the Registered Certificates, or any revision or amendment of any of
the foregoing or supplement to any of the foregoing, (B) any items similar to
Computational Materials and ABS Term Sheets forwarded to prospective investors
in the Non-Registered Certificates, or (C) any other summaries, reports,
documents and written and electronic materials and all other information
furnished or made available by the Seller for review by prospective investors in
the Certificates, or (ii) arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading; but only if and to the extent that any
such untrue statement or alleged untrue statement or omission or alleged
omission is with respect to, or results from an untrue statement or omission
with respect to, information regarding the Mortgage Loans, the related
Mortgagors, the related Mortgaged Properties or the Seller, that is contained in
the Master Tape or in any of the items described in clauses (i) (A), (i) (B)
and/or (i) (C) above (any and all such information, the "Seller's Information");
provided that the indemnification provided by this Section 9 shall not apply to
the extent that such untrue statement or omission was made solely as a result of
an error in the manipulation of, or in any calculations based upon, any true and
accurate loan-by-loan statistical information regarding the Mortgage Loans or
was made solely as a result of an error in aggregating any true and accurate
statistical information regarding the Mortgage Loans with any statistical
information regarding the Other Loans. It is hereby acknowledged and agreed that
the Seller's information includes, but is not limited to, all such information
set forth in Appendix I and Appendix II to the Prospectus Supplement and set
forth in the Prospectus Supplement and the Memorandum under the headings
"Summary -- The Mortgage Pool", "Risk Factors -- The Mortgage Loans" and
"Description of the Mortgage Pool" and, to the extent based upon the
characteristics of the Mortgage Loans, under the headings "Maturity
Considerations" and "Yield Considerations." This indemnity agreement will be in
addition to any liability which the Seller may otherwise have.

     For purposes of the foregoing, "Prospectus" shall mean the prospectus dated
March 20, as supplemented by the prospectus supplement dated March 20, 1997 (the

                                     - 14 -

<PAGE>

"Prospectus Supplement"), relating to the Registered Certificates; "Memorandum"
shall mean the private placement memorandum dated March 20, 1997, relating to
the NonRegistered Certificates; "Computational Materials" shall have the meaning
assigned thereto in the no-action letter dated May 20, 1994 issued by the
Division of Corporation Finance of the Securities and Exchange Commission (the
"Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
Incorporated, and Kidder Structured Asset Corporation and the no-action letter
dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the "Kidder
Letters"); "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action letter dated February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters"); and "Master
Tape" shall mean the portion, regarding the Mortgage Loans, the related
Mortgagors and the related Mortgaged Properties, of the compilation of
information and data regarding the Mortgage Loans and the Other Loans covered by
the Agreed Upon Procedures Letters dated March 20, 1997 and rendered by Deloitte
& Touche, L.L.P. (a "hard copy" of which Master Tape was initialed on behalf of
the Seller and the Purchaser).

     (b) In case any proceeding (including any governmental investigation) shall
be instituted involving any person that may seek indemnity pursuant to Section 9
(a) above, such person (the "indemnified party") shall notify the Seller as the
person against whom such indemnity may be sought (the "indemnifying party") in
writing and the indemnifying party, upon request of the indemnified party, shall
retain counsel reasonably satisfactory to the indemnified party to represent the
indemnified party in such proceeding and shall pay the reasonable fees and
disbursements of such counsel related to such proceeding. The indemnifying party
may, at its option, at any time upon written notice to the indemnified party,
assume the defense of any proceeding and may designate counsel satisfactory to
the indemnified party in connection therewith provided that the counsel so
designated would have no actual or potential conflict of interest in connection
with such representation. In any such proceeding, any indemnified party shall
have the right to retain its own counsel, but the reasonable fees and expenses
of such counsel shall be at the expense of such indemnified party unless (i) the
indemnifying party and the indemnified party shall have mutually agreed to the
retention of such counsel, (ii) the named parties to any such proceeding
(including any impleaded parties) include both the indemnifying party and the
indemnified party and representation of both parties by the same counsel would
be inappropriate due to actual or potential differing interests between them or
(iii) the indemnifying party shall have failed to designate within a reasonable
period of time counsel reasonably satisfactory to the indemnified party. It is
understood that the indemnifying party shall not, in connection with any
proceeding or related proceedings in the same jurisdiction, be liable for the
reasonable fees and expenses of more than one separate firm (in addition to any
local counsel) for all such indemnified parties. Unless it shall assume the
defense of any proceeding, the indemnifying party shall not be liable for any
settlement of any proceeding effected without its written consent (which consent
shall not be unreasonably withheld), but if settled with such consent or if
there shall be a final judgment for the plaintiff, the indemnifying party agrees
to indemnify

                                     - 15 -

<PAGE>

the indemnified party from and against any loss or liability by reason of such
settlement or judgment. If the indemnifying party assumes the defense of any
proceeding, it shall be entitled to settle such proceeding with the consent of
the indemnified party or, if such settlement provides for release of the
indemnified party in connection with all matters relating to the proceeding
which have been asserted against the indemnified party in such proceeding by the
other parties to such settlement, without the consent of the indemnified party.

     (c) If the indemnification provided for in this Section 9 is unavailable or
insufficient to hold harmless an indemnified party in respect of any losses,
claims, damages, liabilities or expenses (or actions in respect thereof)
referred to herein, then the indemnifying party, in lieu of indemnifying such
indemnified party, shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages, liabilities or
expenses (or actions in respect thereof) (i) in such proportion as is
appropriate to reflect the relative benefits received by the Seller on the one
hand and the Purchaser and the Underwriter on the other from the sale of the
Mortgage Loans and the offering of the Certificates (to the extent such are
backed by the Mortgage Loans) or (ii) if the allocation provided by clause (i)
is not permitted by applicable law, in such proportion as is appropriate to
reflect not only such relative benefits referred to in clause (i) but also the
relative fault of the Seller on the one hand and the Purchaser and the
Underwriter on the other in connection with the statements or omissions that
resulted in such losses, claims, damages, liabilities or expenses (or actions in
respect thereof), as well as any other relevant equitable considerations. The
relative benefits of the Purchaser and the Underwriter on the one hand and the
Seller on the other shall be deemed to be in such proportion as the (i) total
proceeds from the sale of the Mortgage Loans and the offering of the
Certificates (before deducting expenses) received by the Seller bear to (ii) the
total underwriting discounts and commissions received by the Underwriter from
time to time in negotiated sales of the Certificates (to the extent the
Certificates are backed by the Mortgage Loans). The relative fault of the Seller
on the one hand and of the Purchaser and the Underwriter on the other shall be
determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by the Seller or by the
Purchaser or the Underwriter, and the parties' relative intent, knowledge,
access to information and opportunity to correct or prevent such statement or
omission.

     (d) The parties hereto agree that it would not be just and equitable if
contribution were determined by pro rata allocation or by any other method or
allocation that does not take account of the equitable considerations referred
to in subsection (c) above. The amount paid or payable by an indemnified party
as a result of the losses, claims, damages, liabilities or expenses (or actions
in respect thereof) referred to above shall be deemed to include any legal fees
and disbursements or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any such claim, except where
the indemnified party is required to bear such expenses, which expenses the
indemnifying party shall pay as and when incurred, at the request of the
indemnified party, to the extent that the indemnified party will ultimately be
obligated to pay such expenses. In the event that any

                                     - 16 -

<PAGE>

expenses so paid by the indemnifying party are subsequently determined to not be
required to be borne by the indemnifying party hereunder, the party which
received such payment shall promptly refund the amount so paid to the party
which made such payment. No person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution from any person who was not guilty of such fraudulent
misrepresentation. The remedies provided for in this Section 9 are not exclusive
and shall not limit any rights or remedies that may otherwise be available to
any indemnified party at law or in equity.

     (e) The indemnity and contribution agreements contained in this Section 9
shall remain operative and in full force and effect regardless of (i) any
termination of this Agreement, (ii) any investigation made by the Purchaser, any
of its directors or officers, or any person controlling the Purchaser, and (iii)
acceptances of and payment for any of the Mortgage Loans.

     SECTION 10. COSTS.

     Costs relating to the transactions contemplated hereby shall be borne by
the parties hereto or their respective affiliates in accordance with the Letter
of Understanding.

     SECTION 11. NOTICES.

     All demands, notices and communications hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
registered mail, postage prepaid, by overnight mail or courier service, or
transmitted by facsimile and confirmed by a similar mailed writing, if to the
Purchaser, addressed to Morgan Stanley Capital I Inc., 1585 Broadway, New York,
New York, Attention: Russell Rahbany, facsimile no. (212) 761-0524, with a copy
to Morgan Stanley Capital I Inc., 1585 Broadway, New York, New York, Attention:
Gregory Walker, Esq., facsimile no. (212) 761-8915, or such other address or
facsimile number as may hereafter be furnished to the Seller in writing by the
Purchaser; and if to the Seller, addressed to ContiTrade Services L.L.C. at 277
Park Avenue, 38th Floor, New York, New York 10172, Attention: Chief Counsel,
facsimile no. (212) 207- 2935 or to such other address or facsimile number as
the Seller may designate in writing to the Purchaser.

     SECTION 12. THIRD PARTY BENEFICIARIES.

     Each of the officers, directors and controlling persons referred to in
Section 9 hereof is an intended third party beneficiary of the covenants and
indemnities of the Seller set forth in Section 9 of this Agreement. It is
acknowledged and agreed that such representations, warranties, covenants and
indemnities may be enforced by or on behalf of any such person or entity against
the Seller to the same extent as if it was a party hereto.

                                     - 17 -

<PAGE>

     SECTION 13. REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted pursuant hereto, shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14. SEVERABILITY OF PROVISIONS.

     Any part, provision, representation, warranty or covenant of this Agreement
that is prohibited or which is held to be void or unenforceable shall be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof. Any part, provision,
representation, warranty or covenant of this Agreement that is prohibited or
unenforceable or is held to be void or unenforceable in any particular
jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
particular jurisdiction shall not invalidate or render unenforceable such
provision in any other jurisdiction. To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15. COUNTERPARTS.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original, but all of which together shall constitute
one and the same instrument.

     SECTION 16. GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES, OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES HERETO SHALL BE GOVERNED IN ACCORDANCE WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK. THE PARTIES HERETO INTEND THAT THE
PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY
TO THIS AGREEMENT.


     SECTION 17. FURTHER ASSURANCES.

     The Seller and the Purchaser agree to execute and deliver such instruments
and take such further actions as the other party may, from time to time,
reasonably request in order to effectuate the purposes and to carry out the
terms of this Agreement.

                                     - 18 -

<PAGE>

     SECTION 18. SUCCESSORS AND ASSIGNS.

     The rights and obligations of the Seller under this Agreement shall not be
assigned by the Seller without the prior written consent of the Purchaser,
except that any person into which the Seller may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially all of the business of the Seller, shall be the successor to the
Seller hereunder. The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing Agreement, and the assignee shall, to the extent of such
assignment, succeed to the rights and obligations hereunder of the Purchaser. In
addition, any person into which the Purchaser may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Purchaser is a party, or any person succeeding to all
or substantially all of the business of the Purchaser, shall be the successor to
the Purchaser hereunder. Subject to the foregoing, this Agreement shall bind and
inure to the benefit of and be enforceable by the Seller and the Purchaser, and
their permitted successors and assigns, and the indemnified parties referred to
in Section 9.

     SECTION 19. AMENDMENTS.

     No term or provision of this Agreement may be amended, waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly authorized officer of the party against whom
such amendment, waiver, modification or alteration is sought to be enforced.

     SECTION 20. WAIVER OF TRIAL BY JURY.

     THE PARTIES HERETO HEREBY WAIVE, TO THE FULLEST EXTENT PERMITTED BY LAW,
THE RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM, WHETHER IN
CONTRACT, TORT OR OTHERWISE, RELATING DIRECTLY OR INDIRECTLY TO THIS AGREEMENT
OR THE TRANSACTIONS CONTEMPLATED HEREBY.

                            [signatures on next page]

                                     - 19 -

<PAGE>

     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their respective duly authorized officers and/or
representatives as of the date first above written.

                                        CONTITRADE SERVICES L.L.C.



                                        By:  /s/ Susan E. O'Donovan
                                             ----------------------------
                                             Name:  Susan E. O'Donovan
                                             Title: Authorized Signatory



                                        By: /s/ Susan C. Valenti
                                            -----------------------------
                                            Name:  Susan C. Valenti
                                            Title: Authorized Signatory

                                        MORGAN STANLEY CAPITAL I INC.



                                        By: /s/ Russell A. Rahbany
                                            -----------------------------
                                            Name:  Russell A. Rahbany
                                            Title: Vice President

                                     - 20 -

<PAGE>
        EXHIBIT A
        Mortgage Loan Schedule
        ContiTrade Services L.L.C.                            

<TABLE>
<CAPTION>
                                                                               Original     Cut-off       Note        Maturity
ID Street Address                       City               State     Zip Code  Balance      Balance       Date        Date      
================================================================================================================================
<S>     <C>                             <C>                <C>      <C>       <C>           <C>           <C>        <C>   
    1    442 Hampton Street             Stockton           CA         95204   $2,524,000    $2,518,939    12/30/96    1/1/07    
    2    2490 Court Street              Redding            CA         96001    2,121,000     2,116,747    12/30/96    1/1/07    
    3    2500 Country Drive             Fremont            CA         94536    2,035,000     2,030,920    12/30/96    1/1/07    
    4    2600 Stockton Boulevard        Sacramento         CA         95817    2,442,000     2,437,104    12/30/96    1/1/07    
    5    1130 Monaco Court              Stockton           CA         95207    3,531,000     3,523,920    12/30/96    1/1/07    
    6    1400 Celeste Drive             Modesto            CA         95355    3,923,000     3,915,134    12/30/96    1/1/07    
    7    4635 Georgetown Road           Stockton           CA         95207      556,000       554,903    12/30/96    1/1/07    
    8    6600 Eucalyptus Drive          Bakersfield        CA         93306    1,901,000     1,897,251    12/30/96    1/1/07    
   12    Various                        Various            Various  Various   13,400,000    13,361,851    11/14/96   12/1/16    
   12A   626 Watervliet Shaker Road     Latham             NY         12110                                                     
   12B   1404 Long Pond Road            Rochester          NY         14626                                                     
   12C   505 Clubhouse Road             Vestal             NY         13850                                                     
   164   09 W.Glenoaks Boulevard        Glendale           CA         91202    2,332,500     2,329,306     1/31/97    2/1/12    
   17    201 Allen Avenue               Glendale           CA         91201    1,567,500     1,565,354     1/31/97    2/1/12    
   18    12220 Foothill Boulevard       Sylmar             CA         91342    5,520,000     5,512,441     1/31/97    2/1/12    
   19    316 South Westlake Avenue      Los Angeles        CA         90057    2,062,500     2,059,676     1/31/97    2/1/12    
   22    Various                        Various            Various  Various   10,630,000    10,599,737    11/14/96   12/1/16    
   22A   245 Bassett Road               Williamsville      NY         14221                                                     
   22B   111 St.Gregory Court           Williamsville      NY         14221                                                     
   23    1640 Lincoln Avenue            Vineland           NJ         08360   10,000,000     9,979,950    12/31/96    1/1/07    
   32    46505 South Main Street        Rockford           IL         61102    8,250,000     8,225,570     9/16/96   10/1/01    
   49    1400 Folson Street             San Francisco      CA         94103    6,800,000     6,800,000     2/17/97    3/1/07    
   50    2817 Albany Post Road          Montgomery         NY         12549    6,800,000     6,767,936     8/29/96    9/1/06    
   52    431 Beach 20th Street          Far Rockaway       NY         11691    6,450,000     6,439,151    12/26/96    1/1/12    
   54    7510 E. Concord Blvd.          Inver Grove Hgts.  MN         55075    6,350,000     6,331,767     9/16/96   10/1/03    
   55    4600 East 26th Street          Sioux Falls        SD         57103    1,350,000     1,346,159     9/24/96   10/1/03    
   56    4101 South Western Avenue      Sioux Falls        SD         57105    2,100,000     2,094,026     9/24/96   10/1/03    
   57    401 Paramount Place            Sioux Falls        SD         57104    1,750,000     1,745,021     9/24/96   10/1/03    
   58    1807 Richard Place             Sioux Falls        SD         57103    1,000,000       998,306    11/22/96  12/01/03    
   60    8069 Scyene Circle             Dallas             TX         75227    6,000,000     5,980,490     10/2/96   11/1/06    
   64    Highway 67 South               Poplar Bluff       MO         63901    5,475,000     5,456,821    10/25/96   11/1/06    
   74    5775 Country View Trail        Lakeville          MN         55024    4,500,000     4,480,388      9/4/96   10/1/06    
   76    160 John Street                Brooklyn           NY         11201    4,400,000     4,383,493     9/20/96   10/1/06    
   84    4455 117th Street              Hawthorne          CA         90250    3,800,000     3,800,000     2/14/97    1/1/06    
   87    1301 Huguenot Road             Midlothian         VA         23113    3,450,000     3,436,693    11/19/96   12/1/16    
   95    601 DeKalb Industrial Parkway  Atlanta            GA         30033      379,500       379,000      1/8/97    2/l/17    
   96    5410 Hawkinsville Road         Macon              GA         31206      192,000       191,747      1/8/97    2/1/17    
   97    3434 Michael Blvd.             Mobile             AL         36609      618,000       617,186      1/8/97    2/1/17    
   98    2906 Halls Road                Mobile             AL         36606      360,000       359,526      1/8/97    2/1/17    
   99    4141 Troy Highway              Montgomery         AL         36116      316,500       316,083      1/8/97    2/1/17    
  100    9380 Mansfield Road            Shreveport         LA         71118      366,500       366,017      1/8/97    2/1/17    
  101    505 South McClintock Drive     Tempe              AZ         85281      387,000       386,490      1/8/97    2/1/17    
  102    1910 West Prince Road          Tucson             AZ         85705      345,000       344,546      1/8/97    2/1/17    
  103    10108 Greenbelt Road           Lanham             MD         20706    2,900,000     2,891,556     12/9/96    1/1/07    
  106    429 West Ohio Street           Chicago            IL         60610    2,800,000     2,784,540     10/8/96   11/1/16    
  108    2775 Northhaven Road           Dallas             TX         75229    2,700,000     2,690,358    10/28/96   11/1/14    
  109    875 W. San Mateo Road          Sante Fe           NM         87501    2,525,000     2,518,604     11/5/96   12/1/06    
  112    2310 Via Tercero               San Ysidro         CA         92173    2,400,000     2,390,409     9/17/96   10/1/06    
                                                                                                                                
                                                                                                                               

<CAPTION>
                                                       Next                                                                
      Loan   Rem.   Loan                              Change                Monthly       Serv.    Payment                 
      Term   Term   Type  Cap  Floor   Margin   Index  Date       Rate        P&l         Fee      Due Date                
     ==============================================================================================================        
<S>          <C>   <C>                                          <C>       <C>            <C>     <C>                       
       120   118   Fixed                                        9.12500%   21,397.78     13.6    First day of month        
       120   118   Fixed                                        9.12500%   17,981.26     13.6    First day of month        
       120   118   Fixed                                        9.12500%   17,252.17     13.6    First day of month        
       120   118   Fixed                                        9.12500%   20,702.61     13.6    First day of month        
       120   118   Fixed                                        9.12500%   29,934.85     13.6    First day of month        
       120   118   Fixed                                        9.12500%   33,258.12     13.6    First day of month        
       120   118   Fixed                                        9.25000%    4,761.48     13.6    First day of month        
       120   118   Fixed                                        9.25000%   16,279.82     13.6    First day of month        
       240   237   Fixed                                        8.67000%  109,439.86     13.6    First day of month        
                                                                                                                           
                                                                                                                           
       180   179   Fixed                                        9.25000%   19,975.11     13.6    First day of month        
       180   179   Fixed                                        9.25000%   13,423.79     13.6    First day of month        
       180   179   Fixed                                        9.25000%   47,272.28     13.6    First day of month        
       180   179   Fixed                                        9.25000%   17,662.88     13.6    First day of month        
       240   237   Fixed                                        8.67000%   86,816.84     13.6    First day of month        
                                                                                                                           
                                                                                                                           
       120   118   Fixed                                        9.12500%   84,777.27     13.6    First day of month        
        60    55   Fixed                                        8.68000%   64,490.76     18.6    First day of month        
       120   120   Fixed                                        9.25000%   58,233.97     18.6    First day of month        
       120   114   Fixed                                        9.87500%   61,193.47     13.6    First day of month        
       180   178   Fixed                                        9.37500%   55,794.00     13.6    First day of month        
        84    79   Fixed                                        8.83000%   50,318.73     18.6    First day of month        
        84    79   Fixed                                        8.87500%   10,741.21     18.6    First day of month        
        84    79   Fixed                                        8.87500%   16,708.54     18.6    First day of month        
        84    79   Fixed                                        8.87500%   13,923.79     18.6    First day of month        
        84    81   Fixed                                        8.87500%    7,956.45     18.6    First day of month        
       120   116   Fixed                                        9.62500%   52,944.09     13.6    First day of month        
       120   116   Fixed                                        9.50000%   47,834.89     18.6    First day of month        
       120   115   Fixed                                        9.23000%   38,475.10     18.6    First day of month        
       120   115   Fixed                                       10.12500%   40,371.20     18.6    First day of month        
       106   106   Fixed                                        8.75000%   37,979.05     13.6    First day of month        
       240   237   Fixed                                       10.25000%   33,866.70     18.6    First day of month        
       240   239   Fixed                                       10.00000%    3,662.26     18.6    First day of month        
       240   239   Fixed                                       l0.00000%    1,852.84     18.6    First day of month        
       240   239   Fixed                                       10.00000%    5,963.83     18.6    First day of month        
       240   239   Fixed                                       l0.00000%    3,474.08     18.6    First day of month        
       240   239   Fixed                                       l0.00000%    3,054.29     18.6    First day of month        
       240   239   Fixed                                       l0.00000%    3,536.80     18.6    First day of month        
       240   239   Fixed                                       l0.00000%    3,734.63     18.6    First day of month        
       240   239   Fixed                                       10.00000%    3,329.32     18.6    First day of month        
       120   118   Fixed                                        9.25000%   26,560.14     18.6    First day of month        
       240   236   Fixed                                        9.73000%   26,521.64     13.6    First day of month        
       216   212   Fixcd                                        9.06250%   22,773.97     18.6    First day of month        
       120   117   Fixed                                        9.37500%   21,841.84     18.6    First day of month        
       120   115   Fixed                                        9.75000%   21,387.30     18.6    First day of month        
</TABLE>
                                     Page 1
<PAGE>


EXHIBIT A
Mortgage Loan Schedule
ContiTrade Services L.L.C.

<TABLE>
<CAPTION>
                                                                               Original     Cut-off       Note        Maturity
ID Street Address                       City               State     Zip Code  Balance      Balance       Date        Date      
================================================================================================================================
<S> <C>                                 <C>                   <C>    <C>      <C>         <C>             <C>         <C>   
115 1021 Hopper Avenue                  Santa Rosa            CA     95403     2,350,000     2,340,450     10/1/96    10/1/03    
116 150 Malin Drive                     Wytheville            VA     24382     2,350,000     2,340,333    11/19/96    12/1/16    
117 30 Park Lane East                   New Milford           CT     06776     2,300,000     2,296,923     1/10/97     2/1/07    
118 9705 South Padre Island Drive       Corpus Chnsti         TX     78418     2,170,000     2,162,944     10/9/96    11/1/06    
119 3200 Bernard Street                 Bakersfield           CA     93306     2,175,000     2,161,876    10/10/96     3/1/16    
120 7225 South Hulen Street             Fort Worth            TX     76133     2,281,590     2,058,811     12/1/93    12/1/03    
126 6742 Westminster Boulevard          Westminster           CA     92683     1,820,000     1,817,397      1/7/97     2/1/17    
127 939 Allegheny Court                 Richardson            TX     75080     1,800,000     1,797,262     1/17/97     2/1/12    
128 4490 E. Lake Mead Boulevard         Las Vegas             NV     89115     1,750,000     1,732,899     10/9/96    11/1/11    
130 25 South Quaker Lane                Alexandria            VA     22304     1,710,000     1,707,183    12/18/96     1/1/04    
132 2633 West Shaw Avenue               Fresno                CA     93711     1,600,000     1,593,552     9/18/96    10/1/03    
133 4515 S. Congress & l34 Sherato      Austin                TX     78745     1,530,000     1,527,317     12/5/96     1/1/04    
135 2855 Fort Worth Avenue              Dallas                TX     75211     1,500,000     1,495,123    10/30/96    11/1/06    
136 36 N. Sycamore Ave.                 Pasadena              CA     91107     1,700,000     1,476,371      9/1/93     9/1/03    
139 1190 N. Gloster Street              Tupelo                MS     38801     1,400,000     1,394,241    11/21/96    12/1/16    
142 17324 South Broadway                Carson                CA     90248     1,300,000     1,297,813    12/23/96     1/1/04    
145 1351 South Eastside Loop            Tucson                AZ     85710     1,225,000     1,222,940     12/4/96     1/1/07    
149 382 W. Harden Street                Burlington            NC     27215     1,000,000       995,615     1/17/96    12/1/16    
152 972 W. Atherton Drive               Taylorsville          UT     84123       950,000       949,204     1/15/97     2/1/07    
153 6805 North 27th Avenue              Phoenix               AZ     85017       900,000       900,000     2/13/97     3/1/07    
154 2151 South Shaver Street            Pasadena              TX     77502       775,000       772,911    11/27/96    12/1/06    
155 230 South 500 West                  Salt Lake City        UT     84101       760,000       758,154    11/11/96    12/1/06    
157 2111 Holly Hall                     Houston               TX     77054    15,423,406    15,125,403     9/16/94    10/1/04    
158 6201 West Olive Avenue              Glendale              AZ     85302    14,511,141    14,230,839      9/9/94    10/1/04    
159 50140 North Benny Court             Chesterfield Township MI     48047     7,450,000     7,359,724     7/20/95     8/1/02    
                                                                               Total      $220,440,403

<CAPTION>
                                                             Next                                                                
      Loan   Rem. Loan                                      Change                Monthly       Serv.    Payment                 
      Term   Term Type       Cap     Floor   Margin Index    Date       Rate        P&l         Fee      Due Date                
     ====================================================================================================================
<S>           <C><C>         <C>     <C>     <C>    <C>        <C>      <C>         <C>         <C>    <C>                    
       84     79 Fixed                                                   9.65000%   20,777.44   18.6   First day of month  
      240    237 Fixcd                                                   9.75000%   22,290.15   18.6   First day of month  
      120    119 Fixed                                                   9.62500%   20,295.23   13.6   First day of month  
      120    116 Fixed                                                   9.62500%   19,148.11   18.6   First day of month  
      232    228 Fixed                                                   9.62500%   20,687.00   18.6   First day of month  
      120     81 Fixed                                                   9.00000%   17,277.46   18.6   Last  day of month  
      240    239 Fixed                                                   9.36000%   16,798.75   18.6   First day of month  
      180    179 Fixed                                                   8.87500%   16,050.65   18.6   First day of month  
      180    176 Fixed                                                  10.00000%   18,805.59   18.6   First day of month  
       84     82 Fixed                                                   9.50000%   14,940.21   18.6   First day of month  
       84     79 Fixed                                                   9.70000%   14,202.23   18.6   First day of month  
       84     82 Fixed                                                   9.12500%   12,970.92   18.6   First day of month  
      120    116 Fixed                                                   9.62500%   13,236.02   18.6   First day of month  
      120     78 Fixed                                                   9.00000%   12,389.65   18.6   Last  day of month  
      240    237 Fixed                                                   9.75000%   13,279.24   18.6   First day of month  
       84     82 Fixed                                                   9.37500%   11,245.30   18.6   First day of month  
      120    118 Fixed                                                   9.37500%   10,596.54   18.6   First day of month  
      240    237 Fixed                                                   9.25000%    9,158.67   18.6   First day of month  
      120    119 Fixed                                                   9.37500%    8,217.72   18.6   First day of month  
      120    120 Fixed                                                   8.87500%    7,475.88   18.6   First day of month  
      120    117 Fixed                                                   9.00000%    6,503.77   18.6   First day of month  
      120    117 Fixed                                                   9.62500%    6,706.25   18.6   First day of month  
      120     91 Adjustable  11.7500 6.0000  2.7500 LIBOR-6mo  4/1/97    8.53125%  118,932.94   13.6   First day of month  
      120     91 Adjustable  11.7500 6.0000  2.7500 LIBOR-6mo  4/1/97    8.53125%  111,898.29   13.6   First day of month  
       84     65 Adjustable  13.7500 8.5000  2.7500 LIBOR-6mo  7/1/97    8.50000%   57,292.86   13.6   First day of month  
</TABLE>

                                     Page 2

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The Mortgage Loan Schedule shall set forth, among other things, the
following information with respect to each Mortgage Loan:

     (i)    the loan number;

     (ii)   the street address (including city, state and zip code) of the
            related Mortgaged Property;

     (iii)  the date of the Mortgage Note;

     (iv)   the Mortgage Rate in effect as of the Cut-off Date and whether such
            Mortgage Loan has an adjustable Mortgage Rate;

     (v)    the original principal balance;

     (vi)   the Cut-off Date Balance;

     (vii)  the (A) remaining term to stated maturity and (B) Stated Maturity
            Date; and

     (viii) the Due Date;

     (ix)   the amount of the Monthly Payment due on the first Due Date
            following the Cut-off Date (exclusive of any component thereof that
            is contingent on net cash flow from the related Mortgaged Property);

     (x)    if such Mortgage Loan has an adjustable Mortgage Rate, the (A)
            Index, (B) Gross Margin, (C) first Mortgage Rate adjustment date
            following the Cut-off Date and the frequency of Mortgage Rate
            adjustments, (D) limitations, if any, on periodic adjustments to
            Mortgage Rate, (E) maximum and minimum lifetime Mortgage Rate, if
            any, (F) the first Monthly Payment adjustment date following the
            Cut-off Date and the frequency of Monthly Payment adjustments; and

     (xi)   the Master Servicing Fee Rate.

     The Mortgage Loan Schedule shall also set forth the Aggregate Cut-off Date
Balance for all of the Mortgage Loans. Such list may be in the form of more than
one list, collectively setting forth all of the information required.

                                       A-1

<PAGE>

                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage File" for any Mortgage Loan shall, subject to Section 2(b),
collectively consist of the following documents:

     (i)    the original Mortgage Note, endorsed by the most recent endorsee
            prior to the Trustee or, if none, by the originator, without
            recourse, either in blank or to the order of the Trustee in the
            following form: "Pay to the order of LaSalle National Bank, as
            trustee for the registered holders of Morgan Stanley Capital I Inc.,
            Commercial Mortgage Pass-Through Certificates, Series 1997 - C1,
            without recourse";

     (ii)   the original or a copy of the related Mortgage and, if applicable,
            the originals or copies of any intervening assignments of such
            Mortgage showing a complete chain of assignment from the originator
            of the Mortgage Loan to the most recent assignee of record thereof
            prior to the Trustee, if any, in each case with evidence of
            recording indicated thereon;

     (iii)  an original assignment of the related Mortgage, in recordable form,
            executed by the most recent assignee of record thereof prior to the
            Trustee or, if none, by the originator, either in blank or in favor
            of the Trustee (in such capacity);

     (iv)   the original or a copy of the related Assignment of Leases (if such
            item is a document separate from the Mortgage) and, if applicable,
            the originals or copies of any intervening assignments of such
            Assignment of Leases showing a complete chain of assignment from the
            originator of the Mortgage Loan to the most recent assignee of
            record thereof prior to the Trustee, if any, in each case with
            evidence of recording thereon;

     (v)    an original assignment of any related Assignment of Leases (if such
            item is a document separate from the Mortgage), in recordable form,
            executed by the most recent assignee of record thereof prior to the
            Trustee or, if none, by the originator, either in blank or in favor
            of the Trustee (in such capacity), which assignment may be included
            as part of the corresponding assignment of Mortgage referred to in
            clause (iii) above;

     (vi)   an original or copy of any related security agreement (if such item
            is a document separate from the Mortgage) and, if applicable, the
            originals

                                       B-1

<PAGE>

            or copies of any intervening assignments of such security agreement
            showing a complete chain of assignment from the originator of the
            Mortgage Loan to the most recent assignee thereof prior to the
            Trustee, if any;

     (vii)  an original assignment of any related security agreement (if such
            item is a document separate from the Mortgage) executed by the most
            recent assignee thereof prior to the Trustee or, if none, by the
            originator, either in blank or in favor of the Trustee (in such
            capacity), which assignment may be included as part of an omnibus
            assignment covering other documents relating to the Mortgage Loan
            provided that such an omnibus assignment would be effective under
            applicable law;

     (viii) originals or copies of all assumption, modification, written
            assurance and substitution agreements, with evidence of recording
            thereon (if appropriate), in those instances where the terms or
            provisions of the Mortgage, Mortgage Note or any related security
            document have been modified or the Mortgage Loan has been assumed;

     (ix)   the original or a copy of the lender's title insurance policy issued
            in connection with the origination of the Mortgage Loan, together
            with all endorsements or riders (or copies thereof) that were issued
            with or subsequent to the issuance of such policy, insuring the
            priority of the Mortgage as a first lien on the Mortgaged Property;

     (x)    the original or a copy of any guaranty of the obligations of the
            Mortgagor under the Mortgage Loan, together with (A) if applicable,
            the originals or copies of any intervening assignments of such
            guaranty showing a complete chain of assignment from the originator
            of the Mortgage Loan to the most recent assignee thereof prior to
            the Trustee, if any, and (B) an original assignment of such guaranty
            executed by the most recent assignee thereof prior to the Trustee
            or, if none, by the originator (which assignment may be included as
            part of an omnibus assignment covering other documents relating to
            the Mortgage Loan provided that such an omnibus assignment would be
            effective under applicable law);

     (xi)   (A) file or certified copies of any UCC financing statements and
            continuation statements which were filed in order to perfect (and
            maintain the perfection of) any security interest held by the
            originator of the Mortgage Loan (and each assignee of record prior
            to the Trustee) in and to the personalty of the mortgagor at the
            Mortgaged Property (in each case with evidence of filing thereon)
            and which were in the

                                       B-2

<PAGE>

            possession of the Seller (or its agent) at the time the Mortgage
            Files were delivered to the Trustee and (B) if any such security
            interest is perfected and the earlier UCC financing statements and
            continuation statements were in the possession of the Seller, a UCC
            financing statement executed by the most recent assignee of record
            prior to the Trustee or, if none, by the originator, evidencing the
            transfer of such security interest, either in blank or in favor of
            the Trustee;

     (xii)  the original or a copy of the power of attorney (with evidence of
            recording thereon, if appropriate) granted by the Mortgagor if the
            Mortgage, Mortgage Note or other document or instrument referred to
            above was signed on behalf of the Mortgagor; and

     (xiii) if the Mortgagor has a leasehold interest in the related Mortgaged
            Property, the original ground lease or a copy thereof;

provided that whenever the term "Mortgage File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.

                                       B-3

<PAGE>

                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Mortgage  Note,  Mortgage or other loan document  relating to such Mortgage Loan
prohibits or restricts  the Seller's  right to assign or transfer  such Mortgage
Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut- off Date.

     (iv) Payment Record. Such Mortgage Loan was not as of the Cut-off Date, and
has not been  during the  twelve-month  period  prior  thereto,  30 days or more
delinquent in respect of any debt service payment required  thereunder,  without
giving effect to any applicable grace period.

     (v) Lien Priority. The related Mortgage constitutes a valid first lien upon
the related Mortgaged Property,  including all buildings located thereon and all
fixtures  attached  thereto,  such lien  being  subject  only to (A) the lien of
current  real  property  taxes  and  assessments  not yet due and  payable,  (B)
covenants,  conditions  and  restrictions,  rights of way,  easements  and other
matters of public record, (C) exceptions and exclusions specifically referred to
in the lender's title insurance  policy issued or, as evidenced by a "marked-up"
commitment, to be issued in respect of such Mortgage Loan, and (D) other matters
to which like  properties are commonly  subject (the exceptions set forth in the
foregoing clauses (A), (B), (C) and (D) collectively, "Permitted Encumbrances").
The  Permitted  Encumbrances  do not  materially  interfere  with  the  security
intended to be provided by the related Mortgage, the current use or operation of
the related Mortgaged  Property or the current ability of the Mortgaged Property
to generate net operating income sufficient to service the Mortgage Loan. If the
Mortgaged Property is operated as a nursing facility,  a hospitality property or
a  multifamily  property,  the  Mortgage,  together  with any separate  security
agreement,  similar agreement and UCC financing  statement,  if any, establishes
and creates a first priority,  perfected security  interest,  to the extent such
security  interest  can be perfected  by the  recordation  of a Mortgage and the
filing of a UCC financing

       
<PAGE>

statement,  in all personal property owned by the Mortgagor that is used in, and
is reasonably  necessary to, the  operation of the related  Mortgaged  Property.
There exists with respect to such Mortgaged Property an assignment of leases and
rents  provision,  whether  as part of the  related  Mortgage  or as a  separate
document or instrument,  which establishes and creates a first priority security
interest in and to leases and rents arising in respect of the related  Mortgaged
Property, subject only to Permitted Encumbrances.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made thereunder and no claims have been paid  thereunder.  No holder of the
related  Mortgage has done, by act or omission,  anything that would  materially
impair the coverage under such Title Policy.  Immediately following the transfer
and  assignment of the related  Mortgage Loan to the Trustee,  such Title Policy
(or, if it has yet to be issued, the coverage to be provided thereby) will inure
to the benefit of the Trustee  without the consent of or notice to the  insurer.
To the  Seller's  knowledge,  the  insurer  that  issued  such  Title  Policy is
qualified to do business in the state in which the related Mortgaged Property is
located.

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Mortgage Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x)  Compliance  with Usury Laws.  Such  Mortgage  Loan  complied  with all
applicable usury laws in effect at its date of origination.

                                       C-2

<PAGE>

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability.  The related Mortgage Note and Mortgage and all other
documents  and  instruments  evidencing,  guaranteeing,  insuring  or  otherwise
securing such Mortgage Loan have been duly and properly  executed by the parties
thereto,  and each is the  legal,  valid  and  binding  obligation  of the maker
thereof  (subject  to  any  non-recourse  provisions  contained  in  any  of the
foregoing  agreements and any  applicable  state  anti-deficiency  legislation),
enforceable  in accordance  with its terms,  except as such  enforcement  may be
limited by bankruptcy, insolvency,  reorganization,  receivership, moratorium or
other laws  relating to or affecting  the rights of creditors  generally  and by
general  principles  of  equity  (regardless  of  whether  such  enforcement  is
considered in a proceeding in equity or at law).

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible) at least equal to the lesser of the outstanding principal
balance of such Mortgage Loan and 100% of the full insurable replacement cost of
the  improvements  located on such  Mortgaged  Property  and the related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any portion of the related Mortgaged Property was, at the time
of the  origination of such Mortgage Loan, in an area  identified in the Federal
Register  by the Flood  Emergency  Management  Agency as  having  special  flood
hazards, and flood insurance was available, a flood insurance policy meeting any
requirements   of  the  then  current   guidelines  of  the  Federal   Insurance
Administration is in effect with a generally acceptable insurance carrier, in an
amount  representing  coverage  not less than the  least of (1) the  outstanding
principal  balance of such Mortgage Loan,  (2) the full insurable  value of such
Mortgaged  Property,  (3) the maximum  amount of insurance  available  under the
National  Flood  Insurance  Act  of  1968,  as  amended,  and  (4)  100%  of the
replacement  cost of the  improvements  located on such Mortgaged  Property.  In
addition,  the  Mortgage  requires  the  Mortgagor to maintain in respect of the
Mortgaged  Property   comprehensive   general  liability  insurance  in  amounts
generally  required  by  commercial  mortgage  lenders,  and at least six months
rental or business  interruption  insurance,  and all such insurance required by
the Mortgage to be maintained is in full force and effect.  Each such  insurance
policy  requires  prior notice to the holder of the Mortgage of  termination  or
cancellation,  and no such  notice has been  received,  including  any notice of
nonpayment of premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more  environmental  site  assessments  (or an update of a  previously
conducted assessment), which was (were) performed on behalf of the Seller, or as
to which the related  report was delivered to the Seller in connection  with its
origination or acquisition of such Mortgage Loan; and the Seller, having made no
independent   inquiry  other  than  reviewing  the  resulting  report(s)  and/or
employing an environmental  consultant to perform the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance affecting

                                       C-3

<PAGE>

such  Mortgaged  Property that was not disclosed in the related  report(s).  The
Seller  has not taken any  action  with  respect  to such  Mortgage  Loan or the
related Mortgaged  Property that could subject the Purchaser,  or its successors
and  assigns  in  respect  of the  Mortgage  Loan,  to any  liability  under the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended ("CERCLA") or any other applicable federal, state or local environmental
law, and the 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 the related Mortgaged  Property that was not disclosed in the related
report.  The  related  Mortgage  requires  the  Mortgagor  to  comply  with  all
applicable federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Mortgage  Note  have not been  impaired,  waived,  altered  or  modified  in any
material respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
water charges,  sewer rents,  assessments or other similar  outstanding  charges
affecting  the  related  Mortgaged  Property  which are or may  become a lien of
priority equal to or higher than the lien of the related Mortgage.  For purposes
of this  representation and warranty,  real property taxes and assessments shall
not be considered unpaid until the date on which interest and/or penalties would
be payable thereon.

     (xviii)  Mortgagor's  Interest in Mortgaged  Property.  The interest of the
related  Mortgagor in the related  Mortgaged  Property  consists of a fee simple
estate in real property.

     (xix)  Whole  Loan.   Each  Mortgage  Loan  is  a  whole  loan  and  not  a
participation interest.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant assignor to the assignee,  and the assignment
of the  related  Assignment  of  Leases,  if any,  referred  to in clause (v) of
Exhibit B constitutes the legal,  valid and binding  assignment thereof from the
relevant assignor to the Trustee.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date, the related

                                       C-4

<PAGE>

Mortgaged Property was and is free and clear of any mechanics' and materialmen's
liens or liens in the nature  thereof  which create a lien prior to that created
by the related Mortgage.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered by the title  insurance  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon opinions of counsel and/or other due diligence  customarily performed
by commercial mortgage lenders,  the improvements  located on or forming part of
such Mortgaged  Property comply in all material  respects with applicable zoning
laws and  ordinances  (except  to the  extent  that  they may  constitute  legal
non-conforming uses).

     (xxiv) Originator  Authorized.  To the extent required under applicable law
as of the Closing Date,  the  originator of such Mortgage Loan was authorized to
do  business in the  jurisdiction  in which the  related  Mortgaged  Property is
located at all times when it held the Mortgage  Loan to the extent  necessary to
ensure the enforceability of such Mortgage Loan.

     (xxv) No Material Default. To the Seller's  knowledge,  there exists (A) no
material default,  breach or event of acceleration under the related Mortgage or
Mortgage Note, and (B) no event (other than payments due but not yet delinquent)
that, with the passage of time or with notice and the expiration of any grace or
cure  period,  would  constitute  such a  material  default,  breach or event of
acceleration;  provided, however, that this representation and warranty does not
cover any default, breach or event of acceleration that specifically pertains to
any  matter  otherwise  covered or  addressed  by any other  representation  and
warranty made by the Seller therein.

     (xxvi)  Adjustable  Mortgage  Rate.  If the Mortgage Loan has an adjustable
Mortgage  Rate,  all of the terms of the related  Mortgage  Note  pertaining  to
interest rate adjustments,  payment adjustments and adjustments of the principal
balance are  enforceable  such  adjustments  will not affect the priority of the
lien of the related Mortgage, and all such adjustments and all calculations made
before the Cut-off  Date were made  correctly  and in full  compliance  with the
terms of the related Mortgage and Mortgage Note.

     (xxvii) No Equity Participation or Contingent  Interest.  The Mortgage Loan
contains no equity  participation  by the  lender,  and does not provide for any
contingent or additional  interest in the form of participation in the cash flow
of the related Mortgaged Property, or for negative amortization.

     (xxviii) No Advances of Funds.  No holder of the Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of

                                       C-5

<PAGE>

funds  from a party  other  than the owner of the  related  Mortgaged  Property,
directly or indirectly,  for the payment of any amount  required by the Mortgage
Loan.

     (xxix)  Licenses,  Permits,  Etc. To the Seller's  knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination of the Mortgage Loan, the related
Mortgagor was in possession of all material licenses, permits and authorizations
required by  applicable  laws for the  ownership  and  operation  of the related
Mortgaged Property as it was then operated.

     (xxx) Servicing.  The servicing and collection  practices used with respect
to the Mortgage Loan have complied with applicable law in all material  respects
and are  consistent  with those  employed  by prudent  servicers  of  comparable
mortgage loans.

     (xxxi) Customary Remedies.  The related Mortgage or Mortgage Note, together
with  applicable  state  law,  contains  customary  and  enforceable  provisions
(subject to the exceptions  set forth in paragraph  (xii)) such as to render the
rights  and  remedies  of  the  holders  thereof   adequate  for  the  practical
realization  against the related Mortgaged Property of the principal benefits of
the security intended to be provided thereby.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan or otherwise at the option of the holder of the Mortgage.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation  described in clauses (1) and (2) of this  paragraph  (xxx) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.860G-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange under

                                       C-6

<PAGE>

Section 1001 of the Code,  it either (A) was modified as a result of the default
or  reasonably  foreseeable  default of such  Mortgage Loan or (B) satisfies the
provisions of either clause (A)(1) of paragraph (xxxiii)  (substituting the date
of the last such  modification for the date the Mortgage Loan was originated) or
clause (A)(2) of paragraph (xxxiii), including the proviso thereto.

     (xxxv) Nursing Home Regulation.  If the Mortgaged Property is operated as a
nursing  home,  to the  Seller's  knowledge  (a)  the  related  Mortgagor  is in
compliance in all material  respects with all federal and state laws  applicable
to the use and operation of the related Mortgaged Property and (b) to the extent
the Mortgaged Property participates in Medicare or Medicaid,  the facility is in
compliance in all material  respects with the requirements for  participating in
such programs.

     (xxxvi) Litigation. To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvii) Leasehold Estate.  Each Mortgaged Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged Property (the "Fee Interest"):

     (i)    To the  actual  knowledge  of the  Seller,  such  Ground  Lease or a
            memorandum  thereof has been or will be duly  recorded;  such Ground
            Lease (or the related estoppel letter or lender protection agreement
            between the Seller and related  lessor)  permits the interest of the
            lessee  thereunder  to be encumbered  by the related  Mortgage;  and
            there  has been no  material  change  in the  payment  terms of such
            Ground Lease since the  origination  of the related  Mortgage  Loan,
            with  the  exception  of  material  changes   reflected  in  written
            instruments that are a part of the related Mortgage File;

     (ii)   The  lessee's  interest in such  Ground  Lease is not subject to any
            liens or  encumbrances  superior to, or of equal  priority with, the
            related Mortgage, other than Permitted Encumbrances;

     (iii)  The  Mortgagor's  interest in such Ground Lease is assignable to the
            Purchaser and its successors and assigns upon notice to, but without
            the  consent  of,  the lessor  thereunder  (or,  if such  consent is
            required,  it has been  obtained  prior to the Closing Date) and, in
            the event that it is so assigned,

                                       C-7

<PAGE>

            is  further  assignable  by the  Purchaser  and its  successors  and
            assigns  upon  notice to, but without the need to obtain the consent
            of, such lessor;

     (iv)   Such Ground  Lease is in full force and  effect,  and the Seller has
            received no notice that an event of default has occurred thereunder,
            and, to the  Seller's  actual  knowledge,  there exists no condition
            that, but for the passage of time or the giving of notice,  or both,
            would  result in an event of default  under the terms of such Ground
            Lease;

     (v)    Such  Ground  Lease,  or an  estoppel  letter  or  other  agreement,
            requires  the lessor  under such Ground  Lease to give notice of any
            default by the lessee to the mortgagee,  provided that the mortgagee
            has provided the lessor with notice of its lien in  accordance  with
            the  provisions of such Ground Lease,  and such Ground Lease,  or an
            estoppel letter or other agreement,  further provides that no notice
            of  termination  given under such Ground Lease is effective  against
            the mortgagee unless a copy has been delivered to the mortgagee;

     (vi)   A mortgagee is permitted a reasonable opportunity (including,  where
            necessary, sufficient time to gain possession of the interest of the
            lessee  under  such  Ground  Lease) to cure any  default  under such
            Ground  Lease,  which is curable  after the receipt of notice of any
            such default, before the lessor thereunder may terminate such Ground
            Lease;

     (vii)  Such Ground  Lease has an original  term  (including  any  extension
            options  set forth  therein)  which  extends not less than ten years
            beyond the Stated Maturity Date of the related Mortgage Loan;

     (viii) Under  the terms of such  Ground  Lease  and the  related  Mortgage,
            taken together, any related insurance proceeds other than in respect
            of a total or  substantially  total loss or taking,  will be applied
            either to the repair or  restoration  of all or part of the  related
            Mortgaged Property,  with the mortgagee or a trustee appointed by it
            having the right to hold and disburse such proceeds as the repair or
            restoration  progresses  (except  in such  cases  where a  provision
            entitling another party to hold and disburse such proceeds would not
            be  viewed as  commercially  unreasonable  by a  prudent  commercial
            mortgage  lender),  or to the payment of the  outstanding  principal
            balance of the  Mortgage  Loan  together  with any accrued  interest
            thereon; and

     (ix)   Such Ground  Lease does not impose any  restrictions  on  subletting
            which would be viewed,  as of the date of origination of the related
            Mortgage Loan, as commercially  unreasonable by the Seller; and such
            Ground Lease

                                       C-8

<PAGE>

            contains a covenant that the lessor thereunder is not permitted,  in
            the  absence  of an uncured  default,  to  disturb  the  possession,
            interest or quiet  enjoyment of any  subtenant of the lessee,  or in
            any manner,  which would adversely  affect the security  provided by
            the related Mortgage

     (xxxviii)  Deed of Trust.  If the related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxix)  Lien  Releases.  Except in cases  where  either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price, the related Mortgage Note or Mortgage does not require the holder
thereof to release all or any portion of the Mortgaged Property from the lien of
the related  Mortgage  except upon payment in full of all amounts due under such
Mortgage Loan.

     (xl)  Junior  Liens.  Except  for  those  Mortgage  Loans  and the  related
Mortgaged  Properties referred to in the paragraph  immediately  following these
enumerated representations and warranties and for the two Mortgage Loans secured
by Mortgaged  Properties referred to as U-Haul Storage (S. Hulen) (Mortgage Loan
No. 120) and U-Haul  Storage  (Pasadena)  (Mortgage  Loan No. 136), the Mortgage
Loan does not permit the related Mortgaged Property to be encumbered by any lien
junior to or of equal priority with the lien of the related Mortgage without the
prior written consent of the holder thereof or the  satisfaction of debt service
coverage or similar conditions specified therein.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  an/or the  Trustee  and  shall  inure to the  benefit  of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment. Notwithstanding anything to the contrary in
the foregoing,  the fact that the Mortgagors under the Mortgage Loans secured by
properties  referred to as Golden  State --  Riverdale  (Mortgage  Loan No. 17),
Golden State -- Glenoaks  Convalescent  Hospital  (Mortgage Loan No. 16), Golden
State -- Sylmar Health &  Rehabilitation  Center  (Mortgage Loan No. 18), Golden
State -- Westlake  Convalescent  Hospital (Mortgage Loan No. 19), Westwood Hills
Health Care Center (Mortgage Loan No. 64) and Brentwood Place (Mortgage Loan No.
60) are  permitted  to engage,  and do engage,  in  borrowings  secured by their
accounts  receivables  shall not  constitute  a breach  of any of the  foregoing
representations and warranties.

                                       C-9

<PAGE>

                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                        CERTIFICATE OF OFFICER OF SELLER

     I,   _______________,   a[n]  [Assistant]   [Secretary]  of  ContiFinancial
Corporation,  Managing  Member of ContiTrade  Services  L.L.C.  (the  "Seller"),
hereby certify as follows:

     The Seller is a limited liability company duly organized,  validly existing
and in good standing under the laws of the State of Delaware.

     Attached  hereto as Exhibit I are true,  correct and complete copies of the
Certificate of Formation and Limited  Liability Company Agreement of the Seller,
which  Certificate of Formation and Limited  Liability  Company Agreement are on
the date hereof, and have been at all times, in full force and effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been the duly elected or appointed,  as
the case may be, and qualified officer,  representative or authorized  signatory
of the Seller and his genuine signature is set forth opposite his name:

     NAME                       OFFICE                       SIGNATURE

     _________________          Authorized Signatory         __________________

     _________________          Authorized Signatory         __________________

     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature,  the  Purchase  Agreement  dated as of March __, 1997 (the  "Purchase
Agreement"), between Morgan Stanley Capital I Inc. and the Seller, and any other
document or certificate delivered by or on behalf of the Seller on or before the
date hereof in connection  with the  transactions  contemplated  by the Purchase
Agreement,  was, at the  respective  times of such  signing and  delivery,  duly
authorized  or  appointed to execute such  documents in such  capacity,  and the
signatures of such persons or facsimiles thereof appearing on such documents are
their genuine signatures.

                                      D1-1

<PAGE>

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
March , 1997.



                            By:  ____________________________________________
                                 Name:
                                 Title:[Assistant] Secretary of ContiFinancial
                                       Corporation Managing Member of ContiTrade
                                       Services L.L.C.



     I,   ________________,   an  Authorized  Signatory,   hereby  certify  that
________________  is a duly elected or appointed,  as the case may be, qualified
and acting [Assistant] Secretary of ContiFinancial Corporation,  Managing Member
of the  Seller,  and that the  signature  appearing  above  is  his/her  genuine
signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
March __, 1997.



                                        By:  _____________________________
                                             Name:
                                             Title:

                                      D1-2

<PAGE>

                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                              CERTIFICATE OF SELLER

     In connection with the execution and delivery by ContiTrade Services L.L.C.
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March ___,  1997 (the
"Purchase Agreement"), between Morgan Stanley Capital I Inc. and the Seller, the
Seller  hereby  certifies  that (i) the  representations  and  warranties of the
Seller in the Purchase  Agreement are true and correct in all material  respects
at and as of the date hereof with the same effect as if made on the date hereof,
and (ii)  the  Seller  has,  in all  material  respects,  complied  with all the
agreements  and  satisfied  all the  conditions  on its part to be  performed or
satisfied  at or prior to the  date  hereof.  Capitalized  terms  not  otherwise
defined herein have the meanings assigned to them in the Purchase Agreement.

     Certified this ___ day of March 1997.

                                        CONTITRADE SERVICES L.L.C.



                                        By:  _____________________________
                                             Name:
                                             Title:  Authorized Signatory

                                      D2-1

<PAGE>

                                   EXHIBIT D-3

                    FORM OF OPINION OF COUNSEL TO THE SELLER


                                                              March  __ , 1997


Morgan Stanley Capital I Inc.
Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036-8293


            Re:   Mortgage Loan Purchase Agreement,  dated as of March __, 1997,
                  between ContiTrade  Services L.L.C. and Morgan Stanley Capital
                  I Inc.

Ladies and Gentlemen:

     This  opinion is being  provided to you by the  undersigned,  as counsel of
ContiTrade  Services  L.L.C.  (the  "Seller"),  pursuant to Section  8(e) of the
Mortgage Loan  Purchase  Agreement,  dated as of March ___, 1997 (the  "Purchase
Agreement"),  between Morgan Stanley  Capital I Inc. (the  "Purchaser")  and the
Seller,  relating  to the sale by the  Seller of  certain  mortgage  loans  (the
"Mortgage  Loans").  Capitalized  terms not  otherwise  defined  herein have the
meanings set assigned to them in the Purchase Agreement

     I (or attorneys  under my supervision)  have examined  originals or copies,
certified or otherwise identified to my satisfaction,  of such corporate records
of the  Seller,  certificates  of public  officials,  officers of the Seller and
other persons and other documents, agreements and instruments and have made such
other  investigations  as I have deemed necessary or appropriate for purposes of
this opinion.

     Based upon the foregoing, I am of the opinion that:

     1.   The Seller is duly organized, validly existing and in good standing as
          a limited  liability  company  under the laws of  Delaware,  with full
          power and authority to execute and deliver, engage in the transactions
          contemplated  by, and perform and observe the terms and  conditions of
          the Purchase Agreement.

                                      D3-1

<PAGE>

     2.   The  Purchase  Agreement  has  been  duly  authorized,   executed  and
          delivered by the Seller and,  upon due  authorization,  execution  and
          delivery by the Purchaser,  will constitute a valid, legal and binding
          agreement of the Seller,  enforceable against the Seller in accordance
          with  its  terms,  except  as  enforceability  may be  limited  by (a)
          bankruptcy,   insolvency,   liquidation,   receivership,   moratorium,
          reorganization  or other  similar laws  relating to or  affecting  the
          enforcement of creditors rights generally,  (b) general  principles of
          equity,  whether enforcement is sought in a proceeding in equity or at
          law, and (c) public policy  considerations  underlying  the securities
          laws,  to the  extent  such  public  policy  considerations  limit the
          enforceability  of the  provisions of such  agreement  that purport to
          provide indemnification from securities law liabilities.

     3.   No   consent,   approval,   authorization   or  order  of  any  court,
          governmental  agency  or body  is  required  in  connection  with  the
          execution,  delivery  and  performance  by the Seller of the  Purchase
          Agreement,  except for those consents,  approvals,  authorizations  or
          orders that previously have been obtained.

     4.   The  transfer  of the  Mortgage  Loans  as  provided  in the  Purchase
          Agreement and the  fulfillment of the terms of the Purchase  Agreement
          will not conflict with or result in a violation of the  Certificate of
          Formation or Limited Liability  Company  Agreement of the Seller,  any
          law, rule or regulation  applicable to the Seller or its property,  or
          any agreement or instrument,  order, writ, judgment or decree to which
          the Seller is a party or is subject.

     5.   To the best of my  knowledge,  there  are no  actions  or  proceedings
          against  the  Seller  pending  (with  regard to which the  Seller  has
          received  service  of  process ) or  overtly  threatened  in a writing
          received by me,  before any court,  governmental  agency or arbitrator
          which affect the  enforceability of the Purchase  Agreement,  or which
          would draw into question the validity of the Purchase Agreement or any
          action  taken  or  to  be  taken  in  connection   with  the  Seller's
          obligations contemplated therein, or which would materially impair the
          Seller's ability to perform under the terms of the Purchase Agreement.

     6.   Nothing has come to our attention  that would lead us to believe that,
          insofar as it relates to the  characteristics  of the Mortgage  Loans,
          the real  properties  that  secure such or the  related  borrowers  or
          relates to the description of the Seller,  the Prospectus  (other than
          any accounting, financial or statistical information included therein,
          as to which no opinion is  expressed),  at the date of the  Prospectus
          Supplement  or at the  Closing  Date,  included  or includes an untrue
          statement of a material fact or omitted or omits to state

                                      D3-2

<PAGE>

          a material fact necessary in order to make the statements  therein, in
          the  light of the  circumstances  under  which  they  were  made,  not
          misleading.

     The opinions  expressed  herein are limited to the laws of the State of New
York, the federal law of the United States and the Limited Liability Company Act
of the State of Delaware.

     This opinion is given to you for your sole benefit,  and no other person or
entity is entitled to rely hereon without our express written consent.

                                        Very truly yours,

                                      D3-3

<PAGE>

                                    EXHIBIT E

                           FORM OF GUARANTY AGREEMENT


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





                           CONTIFINANCIAL CORPORATION
                                    Guarantor


                                   in favor of


                          MORGAN STANLEY CAPITAL I INC.
                               AND CERTAIN OTHERS




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

                               GUARANTY AGREEMENT

                           Dated as of March 20, 1997

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







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

                                       E-1

<PAGE>

     Guaranty  Agreement  (the  "Agreement"),  dated as of March 20, 1997,  from
ContiFinancial  Corporation (the "Guarantor") in favor of Morgan Stanley Capital
I Inc. (the  "Depositor")  and all  additional  persons and entities (the "Other
Beneficiaries"  and,  collectively  with  the  Depositor,  the  "Beneficiaries")
entitled  to  indemnification  under  Section 9 of the  Mortgage  Loan  Purchase
Agreement  dated as of even date  herewith  (the  Purchase  Agreement),  between
ContiTrade Services L.L.C. (the "Seller") and the Depositor.

     The Depositor  requires,  as an inducement and a condition precedent to its
entering  into the  Purchase  Agreement  with  the  Seller,  that the  Guarantor
guarantees certain obligations of the Seller under the Purchase  Agreement.  The
Guarantor  desires that the Depositor  enter into the Purchase  Agreement and is
willing to enter into this  Agreement in order to induce the Depositor to do so.
The Guarantor is a corporation  affiliated  with the Seller.  Capitalized  terms
used  but not  otherwise  defined  herein  shall  have the  respective  meanings
ascribed to such terms in the Purchase Agreement.

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, and for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Guarantor agrees as follows:

                                    ARTICLE I
                             GUARANTEED OBLIGATIONS

     Section 1.1 Obligations Guaranteed.  The Guarantor hereby guarantees to the
Depositor and the Other  Beneficiaries (a) the timely purchase or replacement of
any  Mortgage  Loans  which the Seller is  obligated  to  repurchase  or replace
pursuant to Section 6 of the Purchase Agreement and fails to do so in accordance
therewith,  (b) the due and punctual payment,  observance and performance of any
and all of the  obligations of the Seller  pursuant to Section 9 of the Purchase
Agreement,  if the Seller  fails to pay or perform as required  thereunder  (the
obligations  specified in this clause (b) and the preceding  clause (a), as such
may be amended or  modified  from time to time with the  written  consent of the
Guarantor,  collectively, the "Seller Obligations"),  and (c) the timely payment
of costs, expenses (including, without limitation,  expenses of enforcement) and
liabilities  resulting  from the  failure of the  Seller to  satisfy  any Seller
Obligation  in  accordance   with  the  Purchase   Agreement;   provided   that,
notwithstanding anything herein to the contrary, in no event shall the Guarantor
guaranty or otherwise be  responsible  for any Seller  Obligation  to the extent
(but  only  to the  extent)  that  such  Seller  Obligation  has  been  amended,
rescinded, waived, modified or in any way altered without the written consent of
the  Guarantor.  It is  herein  acknowledged  that no Seller  Obligation  may be
amended,  rescinded,  waived,  modified or in any way altered  except by writing
signed by the Depositor and the Seller.

     Section 1.2 Nature of the Guaranteed Obligations. (a) The Guarantor further
agrees that this Agreement constitutes an absolute, unconditional,  irrevocable,
present  and  continuing   guaranty  of  performance  and  payment  and  not  of
collection.  The Guarantor's  obligations hereunder (the "Guaranty Obligations")
are primary, direct, unconditional and completely independent of the obligations
of any  other  person or  entity,  and are  primary  direct  obligations  of the
Guarantor to the Depositor and the Other Beneficiaries.

                                       E-1

<PAGE>

     (b) If any  payment by the Seller to any person or entity  under any of the
Seller Obligations is rescinded or must be returned by such person or entity for
any  reason  (including,  without  limitation,  the entry of an order  under any
present or future  federal or state  bankruptcy,  insolvency or similar law) the
Guaranty Obligations of the Guarantor hereunder shall be reinstated with respect
to such payment.

     (c) None of the Beneficiaries  shall have a duty to advise the Guarantor of
information known to it regarding such condition or any such circumstances.

     (d) The  Guaranty  Obligations  shall remain in full force and effect until
both (i) satisfaction or performance thereof in full and (ii) the obligations of
the Seller  under the  Purchase  Agreement  are paid,  observed,  performed  and
satisfied  in  full.  The  Guarantor  guarantees  and  agrees  that  the  Seller
Obligations  will be satisfied in accordance with the terms thereof,  subject to
the proviso to Section 1.1. The liability of the Guarantor  under this Agreement
shall be absolute, unconditional and irrevocable irrespective of:

          (i) any lack of validity,  legality or  enforceability of the Purchase
     Agreement.

          (ii) the failure of any  Beneficiary (i) to assert any claim or demand
     not  expressly  required  under the terms of the  Purchase  Agreement or to
     enforce  any  right  or  remedy  against  the  Seller  under  the  Purchase
     Agreement,  or (ii) to  exercise  any  right or  remedy  against  any other
     guarantor of, or collateral securing, any of the Seller Obligations;

          (iii)   subject  to  the  proviso  to  Section  1.1,  any   reduction,
     limitation,  impairment or  termination  of any of the  obligations  of the
     Seller under the Purchase Agreement for any reason,  including any claim of
     waiver,  release,  surrender,  alteration  or  compromise  by reason of the
     invalidity,  illegality,   non-genuineness,   irregularity,  compromise  or
     unenforceability  of,  or any other  event or  occurrence  affecting,  such
     obligations, except as expressly set forth in the Purchase Agreement;

          (iv)  subject  to the  proviso  to  Section  1.1,  any  amendment  to,
     rescission,  waiver,  or  other  modification  of,  or  any  consent  to or
     departure from, any of the terms of the Purchase Agreement; and

          (v) any other circumstance which might otherwise  constitute a defense
     to or a  discharge  of the  Seller of its  obligations  under the  Purchase
     Agreement based upon the bankruptcy or insolvency of the Seller.

provided that,  notwithstanding  anything to the contrary  contained herein, the
Guarantor  shall not be  required  to make a payment  hereunder  pursuant to the
Guaranty  Obligations to the extent that there exists a valid defense,  set-off,
discharge,  right of release or equitable right of limitation or liability under
the Purchase Agreement to which the Seller is rightfully  entitled and that does
not arise out of the bankruptcy or insolvency of the Seller.

                                       E-2

<PAGE>

     Section 1.3 Certain Waivers of the Guarantor. The Guarantor hereby waives:

          (a) promptness,  diligence,  notice of acceptance and any other notice
     with respect to any of the Seller  Obligations and this  Agreement,  except
     notices to the Guarantor specifically provided in this Agreement, and

          (b) any  requirement  that  the  Depositor  or any  Other  Beneficiary
     secure,  perfect or insure any  security  interest  or exhaust any right or
     take any action  against the  Guarantor,  the Seller or any other person or
     entity (including,  without limitation,  any other obligor or guarantor) or
     any collateral securing the Seller Obligations.

     Section 1.4  Remedies  and  Waivers.  No remedy  herein  conferred  upon or
reserved to any  Beneficiary is intended to be exclusive of any other  available
remedy or remedies, but each and every such remedy shall be cumulative and shall
be in addition  to every  other  remedy  given  under this  Agreement  or now or
hereafter  existing at law or in equity or by  statute.  No waiver of any of the
provisions of this Agreement  shall:  (a) be valid unless evidenced by a writing
executed by each party  (whether  the  Guarantor or a  Beneficiary)  to be bound
thereby,  (b)  constitute  or be  deemed  to  constitute  a waiver  of any other
provision of this Agreement or any provisions of the Purchase Agreement (whether
or not  similar),  or (c)  constitute  or be deemed to  constitute  a continuing
waiver  unless  otherwise  expressly  provided.  No  delay  on the  part  of any
Beneficiary  in  exercising  any right or remedy  hereunder  shall  operate as a
waiver thereof,  nor shall any single or partial  exercise of any power or right
preclude other or further exercise thereof or the exercise of any other right or
remedy.  No notice to or demand on the Guarantor in any case shall entitle it to
any other or  further  notice or  demand  in the same or  similar  circumstances
except to the extent expressly required by the Purchase Agreement.

     Section 1.5 No Set-off by  Guarantor.  No set-off,  abatement,  recoupment,
counterclaim,  reduction or diminution of a Guaranty Obligation,  or any defense
of any kind or nature  which the  Guarantor  has or may have with  respect  to a
Guaranty  Obligation  (other  than  the  complete  fulfillment,  performance  or
satisfaction of such Guaranty  Obligation)  shall be available  hereunder to the
Guarantor  against the Depositor or any Other  Beneficiary;  provided,  however,
that the  Guarantor  shall be entitled to, except to the extent it arises out of
the  bankruptcy or insolvency  of the Seller,  any right of set-off,  abatement,
recoupment,  counterclaim,  reduction or diminution of any Seller Obligation, or
any equitable defense of any kind or nature to which the Seller is entitled with
respect to any Seller Obligation.

     Section 1.6 Binding Nature of Certain Adjudications. The Guarantor shall be
conclusively  bound by the final  non-appealable  adjudication  in any action or
proceeding,  legal or otherwise,  involving any  controversy  arising under,  in
connection with, or in any way relating to, any of the Seller  Obligations,  and
by a final judgment,  award or decree entered  therein,  provided,  in any case,
that the  Guarantor  shall  have had the  right,  or shall  have been  given the
opportunity,  to  participate  in such action or proceeding  and shall have been
given written notice of such action or proceeding in time to exercise such right
or avail itself of such opportunity.

                                       E-3

<PAGE>

     Section 1.7 Costs. The Guarantor agrees to indemnify the Depositor and each
of the Other  Beneficiaries  for, and shall pay,  all costs,  expenses and fees,
including all reasonable attorneys' fees and expenses,  which may be incurred by
any  Beneficiary  in enforcing or attempting to enforce a valid claim under this
Agreement following any default on the part of the Guarantor hereunder,  whether
the same shall be enforced by suit or otherwise.

     Section 1.8 Interest.  If the Guarantor  shall fail to make in  immediately
available  funds  any  payment  required  to be made  hereunder  when  due,  the
Guarantor  shall pay interest on the amount of such  payment from and  including
the date due to the date of  payment at an annual  rate equal to two  percentage
points above the "Federal funds  effective  rate" as published on Reuters Screen
118, as such "Federal funds effective rate" may change from time to time.

                                   ARTICLE II
                 REPRESENTATIONS AND WARRANTIES OF THE GUARANTOR

     Section 2.1 Representations and Warranties of the Guarantor.  The Guarantor
represents and warrants that:

     (a) The Guarantor is a corporation duly organized,  validly existing and in
good  standing  under the laws of the State of Delaware.  The  Guarantor has the
full  power and  authority,  corporate  or  otherwise,  to  guaranty  the Seller
Obligations and has the power, authority, franchises and licenses (i) to own its
properties  and  assets and to carry on and  conduct  its  business  and (ii) to
execute,  enter  into and  deliver  this  Agreement  and to  perform  all of its
obligations hereunder. The execution, delivery and performance of this Agreement
by  the  Guarantor  have  been  duly  authorized  by  all  necessary  corporate,
shareholder  or other  action,  and this  Agreement  has been  duly and  validly
executed and delivered by the  Guarantor and is legal,  valid and binding on and
enforceable  against the Guarantor in  accordance  with its terms except as such
enforceability may be subject to applicable  bankruptcy,  insolvency and similar
laws affecting  creditors' rights generally and to general principles of equity.
Any  requisite  consents of third  parties to the execution and delivery of this
Agreement and the performance of the  obligations or  transactions  contemplated
hereby have been obtained.

     (b)  Neither  the  execution  or  delivery  of  this  Agreement,   nor  the
consummation of the transactions contemplated hereby, nor the compliance with or
performance  of the terms and  conditions of this  Agreement by the Guarantor is
prevented by, limited by, conflicts with or will result in a breach or violation
of or a default under the terms, conditions or provisions of (i) its certificate
of incorporation or by-laws,  (ii) any material  mortgage,  security  agreement,
indenture,  loan  agreement  or other  agreement  or  instrument  to  which  the
Guarantor is a party or by which it is bound or (iii) any  provision of law, any
order of any court or administrative agency or any rule or regulation applicable
to the Guarantor or its business. As of the date hereof, the Guarantor is not in
default  under or in  violation  of any of its  material  obligations  under any
material  contract,  agreement or undertaking to which it is a party or by which
it is bound.

     (c) As of the date hereof, there is no action,  proceeding or investigation
pending with regard to which the Guarantor  has received  service of process or,
to the Guarantor's

                                       E-4

<PAGE>

knowledge,  threatened  against the Guarantor before any court or administrative
agency that, in the reasonable and good faith judgment of the Guarantor, may (i)
materially  and  adversely  affect the ability of the  Guarantor  to perform its
obligations under this Agreement,  (ii) result in any material adverse change in
the business,  properties,  assets or financial  condition of the Guarantor,  or
(iii) adversely affect the enforceability of this Agreement.

     (d) As of  the  date  hereof,  the  Guarantor  is the  owner,  directly  or
indirectly,  of 100% of the issued and outstanding  membership  interests of the
Seller.


                                   ARTICLE III
                                  MISCELLANEOUS

     Section  3.1  Obligations  Arise on  Delivery of the  Mortgage  Loans.  The
Guaranty  Obligations  hereunder  shall  arise  absolutely  and  unconditionally
effective as of the Closing Date or, insofar as the Guaranty  Obligations relate
to Section 9 of the Purchase Agreement, effective as of the date hereof.

     Section  3.2  Survival.  All  warranties,  representations,  covenants  and
obligations  made by the  Guarantor  herein  shall be deemed to have been relied
upon by the  Depositor and shall  survive the delivery to the  Beneficiaries  of
this  Agreement,  regardless of any  investigations  made by or on behalf of any
Beneficiary,  until  such  time  as  the  Seller  Obligations  shall  have  been
discharged pursuant to the Purchase Agreement and the Guaranty Obligations shall
have been discharged pursuant to this Agreement.

     Section 3.3  Successors  and  Assigns.  This  Agreement  shall inure to the
benefit  of and be  binding  upon the  Guarantor,  the  Depositor  and the Other
Beneficiaries  and upon the  respective  successors,  assigns,  estates,  heirs,
executors  and  administrators  of the  Guarantor,  the  Depositor and the Other
Beneficiaries;  provided,  however, that, except as contemplated by the next two
sentences,  (a) the Guarantor may not assign or delegate any of its  obligations
hereunder  without the prior  written  consent of the  Depositor  and each Other
Beneficiary, or their respective successors and assigns, which consent shall not
be  unreasonably  withheld  so long as (i) the  then  current  net  worth of the
assignee is no less than the then  current net worth of the  Guarantor  and (ii)
the assignee  makes the  representations  and  warranties  set forth in Sections
2.1(a),  (b) and (c) (with such reasonable  modifications  as the  circumstances
require,  none of  which  modifications  materially  and  adversely  affect  the
Beneficiaries),  and (b)  each  Beneficiary  shall be  entitled  to  assign  its
respective  rights hereunder only to an affiliate.  If the Depositor  assigns to
any party any of its  rights  under the  Purchase  Agreement  in  respect of any
Seller Obligations in accordance with the Purchase Agreement, it may also assign
to the same party its rights hereunder in respect of the corresponding  Guaranty
Obligations. In addition, any entity into which the Guarantor or any Beneficiary
may be  merged  or  consolidated,  or any  entity  resulting  from  any  merger,
conversion  or  consolidation  to which the  Guarantor or any  Beneficiary  is a
party, or any person  succeeding to all or substantially  all of the business of
the  Guarantor  or any  Beneficiary,  shall be the  successor  hereunder  to the
Guarantor or such Beneficiary, as the case may be.

                                       E-5

<PAGE>

     Section  3.4  Notices.   All  notices,   certificates,   demands  or  other
communications  hereunder shall be sufficiently  given and shall be deemed given
when mailed by registered or certified mail, return receipt  requested,  postage
prepaid, addressed as follows:

                    (a)  If to the Guarantor:

                         ContiFinancial Corporation
                         277 Park Avenue
                         New York, New York 10172
                         Attention: Chief Counsel

                    (b)  If to the Depositor:

                         Morgan Stanley Capital I Inc.
                         1585 Broadway
                         New York, New York 10036
                         Attention: Russell Rahbany

     The  Guarantor  and the  Depositor  each may,  by notice  given  hereunder,
designate  any  further or  different  addresses  to which  subsequent  notices,
certificates, demands or communications shall be sent.

     Section  3.5  Entire  Agreement.  This  Agreement  constitutes  the  entire
agreement   and   supersedes   all   prior   and   contemporaneous   agreements,
understandings,  negotiations and discussions,  whether oral or written,  of the
parties with respect to the subject  matter  hereof except as  specifically  set
forth or incorporated herein.

     Section 3.6 Amendments, Changes and Modifications.  No term or provision of
this Agreement may be amended, waived, changed,  modified,  altered, released or
terminated in any manner unless such amendment,  waiver,  change,  modification,
alteration release or termination is in writing and signed by the party (whether
the Guarantor or a Beneficiary)  against whom such  amendment,  waiver,  change,
modification, alteration, release or termination is sought to be enforced.

     Section 3.7 Severability.  The invalidity or unenforceability of any one or
more  phrases,  sentences,  paragraphs or Sections in this  Agreement  shall not
affect  the  validity  or  enforceability  of the  remaining  portions  of  this
Agreement or any part thereof.

     Section  3.8  Governing  Law.  This  Agreement  and  the  rights,   duties,
obligations  and   responsibilities  of  the  Guarantor  shall  be  governed  in
accordance  with the internal laws and  decisions of the State of New York.  The
Guarantor and the Beneficiaries  intend that the provisions of Section 5-1401 of
the New York General Obligations Law shall apply to this Agreement.

                                       E-6

<PAGE>

     Section 3.9 Headings;  Interpretation.  Section and paragraph  headings are
not to be considered part of this Agreement, are included solely for convenience
and  are  not  intended  to be full or  accurate  descriptions  of the  contents
thereof.  Sections and  paragraphs  mentioned by number only are the  respective
sections  and  paragraphs  of this  Agreement.  The use of the  terms  "herein",
"hereunder",  "hereof",  and like terms  shall be deemed to refer to this entire
Agreement  and not  merely  to the  particular  provision  in which  the term is
contained, unless the context clearly indicates otherwise.

                                       E-7

<PAGE>

     IN WITNESS  WHEREOF,  the  Guarantor  has caused this  Agreement to be duly
executed and delivered, all as of the date first above written.

                                        CONTIFINANCIAL CORPORATION


                                        By:  __________________________________
                                             Name:
                                             Title:


                                        By:  __________________________________
                                             Name:
                                             Title:

                                       E-8





                                  Exhibit 99.1C




<PAGE>



                        MORTGAGE LOAN PURCHASE AGREEMENT


     This Mortgage Loan Purchase Agreement (this "Agreement"), is dated and
effective as of March 20, 1997, between GMAC Commercial Mortgage Corporation as
seller (the "Seller") and Morgan Stanley Capital I Inc. as purchaser (the
"Purchaser").

     The Seller desires to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser desires to purchase, subject to the terms and
conditions set forth below, the multifamily and commercial mortgage loans (the
"Mortgage Loans") identified on the schedule annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be transferred, together with
other multifamily and commercial mortgage loans (the "Other Loans") to a trust
fund (the "Trust Fund") to be formed by the Purchaser, beneficial ownership of
which will be evidenced by a series of mortgage pass-through certificates (the
"Certificates"). Certain classes of the Certificates will be rated by Duff &
Phelps Credit Rating Co. ("DCR") and Moody's Investors Service Inc. ("Moody's"
and, together with DCR, the "Rating Agencies"). Certain classes of the
Certificates (the "Registered Certificates") will be registered under the
Securities Act of 1933, as amended (the "Securities Act"). The Trust Fund will
be created and the Certificates will be issued pursuant to a pooling and
servicing agreement to be dated as of March 1, 1997 (the "Pooling and Servicing
Agreement"), among the Purchaser as depositor, the Seller as master servicer and
as special servicer, LaSalle National Bank as trustee (the "Trustee") and ABN
AMRO Bank N.V. as fiscal agent (the "Fiscal Agent"). Capitalized terms not
otherwise defined herein, including without limitation in the Exhibits hereto,
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The Purchaser intends to sell the Registered Certificates to Morgan Stanley
& Co. Incorporated (the "Underwriter") pursuant to an underwriting agreement
dated the date hereof (the "Underwriting Agreement"), among the Purchaser and
the Underwriter. The Purchaser intends to sell the remaining Certificates (the
"Non-Registered Certificates") to the Underwriter pursuant to a certificate
purchase agreement dated the date hereof (the "Certificate Purchase Agreement"),
between the Purchaser and the Underwriter.

     It is a condition to the Purchaser's acquisition of the Mortgage Loans
that, unless the Purchaser or the Underwriter agree otherwise, the Seller will
purchase from the Underwriter the classes of Non-Registered Certificates that
are designated as the Class H and Class J Certificates at the price set forth in
the trade ticket dated March 20, 1997, from the Underwriter to the Seller.

     Now, therefore, in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:


<PAGE>


     SECTION 1. AGREEMENT TO PURCHASE.

     The Seller agrees to sell, assign, transfer and otherwise convey to the
Purchaser, and the Purchaser agrees to purchase, the Mortgage Loans. The
purchase and sale of the Mortgage Loans shall take place on March 26, 1997 or
such other date as shall be mutually acceptable to the parties hereto (the
"Closing Date"). As of the close of business on March 1, 1997 (the "Cut-off
Date"), the Mortgage Loans will have an aggregate principal balance (the
"Aggregate Cut-off Date Balance"), after application of all payments of
principal due thereon on or before such date, whether or not received, of
$223,431,545, subject to a variance of plus or minus 5%. The purchase price (the
"Aggregate Purchase Price") for the Mortgage Loans shall be the dollar amount
determined as described in that certain "Flow of Funds" dated as of March 20,
1997 and in conformity with the terms of that certain Letter of Understanding
dated February 6, 1997 (the "Letter of Understanding"), among Morgan Stanley
Mortgage Capital Inc., ContiFinancial and the Seller. The Aggregate Purchase
Price shall be paid to the Seller on the Closing Date by wire transfer of
immediately available funds in accordance with the written instructions given to
the Purchaser by the Seller at least two (2) business days prior to the Closing
Date.

     SECTION 2. CONVEYANCE OF MORTGAGE LOANS.

     a. Effective as of the Closing Date, subject only to receipt and acceptance
by the Seller on the Closing Date of the Aggregate Purchase Price for the
Mortgage Loans referred to in Section 1 hereof, the Seller does hereby sell,
transfer, assign, set over and otherwise convey to the Purchaser, without
recourse, all the right, title and interest of the Seller in and to the Mortgage
Loans identified on the Mortgage Loan Schedule as of such date, including all
interest and principal received or receivable by the Seller on or with respect
to the Mortgage Loans after the Cut-off Date, together with all of the Seller's
right, title and interest in and to the proceeds of any related title, hazard,
or other insurance policies and any escrow, reserve or other comparable accounts
related to the Mortgage Loans. The Purchaser shall be entitled to (and, to the
extent received by or on behalf of the Seller, the Seller shall deliver or cause
to be delivered to or at the direction of the Purchaser or any subsequent owner
of the related Mortgage Loan including without limitation the Trustee) all
scheduled payments of principal and interest due on the Mortgage Loans after the
Cut-off Date, and all other recoveries of principal and interest collected
thereon after the Cut-off Date; provided that all scheduled payments of
principal and interest due thereon on or before the Cut-off Date and collected
after the Cut-off Date shall belong to the Seller.

     b. In connection with the Seller's assignment pursuant to subsection (a)
above, the Seller shall on or before the Closing Date deliver to and deposit
with, or cause to be delivered to and deposited with, the Trustee (with a copy
to the Master Servicer) the Mortgage File (as described on Exhibit B hereto) for
each Mortgage Loan so assigned. If the Seller cannot so deliver, or cause to be
delivered, as to any Mortgage Loan, the original or a copy of any of the
documents and/or instruments referred to in clauses (ii), (iv), (viii), (xi)(A)

                                      - 3 -

<PAGE>



and (xii) of Exhibit B, with evidence of recording or filing, as the case may
be, thereon, solely because of a delay caused by the public recording or filing
office where such document or instrument has been delivered for recordation or
filing, the delivery requirements of this Section 2(b) shall be deemed to have
been satisfied as to such missing item, and such missing item shall be deemed to
have been included in the related Mortgage File, provided that the Seller has
delivered to the Trustee on or before the Closing Date a copy of such document
or instrument (without evidence of recording or filing thereon, but certified
(which certificate may relate to multiple documents and/or instruments) by the
Seller to be a true and complete copy of the original thereof submitted for
recording or filing, as the case may be), and the Seller shall deliver to or at
the direction of the Purchaser (or any subsequent owner of the affected Mortgage
Loan, including without limitation the Trustee), promptly following the receipt
thereof, the original of such missing document or instrument (or a copy thereof)
with evidence of recording or filing, as the case may be, thereon. If the Seller
cannot so deliver, or cause to be delivered, as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing item, and such missing item shall be deemed to have been included
in the related Mortgage File, provided that the Seller has delivered to the
Trustee on or before the Closing Date a commitment for title insurance
"marked-up" at the closing of such Mortgage Loan, and the Seller shall deliver
to or at the direction of the Purchaser (or any subsequent owner of the affected
Mortgage Loan, including without limitation the Trustee), promptly following the
receipt thereof, the original related lender's title insurance policy (or a copy
thereof). In addition, notwithstanding anything to the contrary contained
herein, if there exists with respect to any group of related
cross-collateralized Mortgage Loans only one original of any document referred
to in Exhibit B covering all the Mortgage Loans in such group, then the
inclusion of the original of such document in the Mortgage File for any of the
Mortgage Loans in such group shall be deemed an inclusion of such original in
the Mortgage File for each such Mortgage Loan.

     c. As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing, as the case may be, of each assignment
referred to in clauses (iii) and (v) of Exhibit B and each UCC-2 and UCC-3, if
any, referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be responsible for actually recording or filing any such document or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled, as the case may be, because of a defect therein, the Seller shall
promptly prepare or cause the preparation of a substitute therefor or cure or
cause the curing of such defect, as the case may be, and shall thereafter
deliver the substitute or corrected document to or at the direction of the
Purchaser (or any subsequent owner of the affected Mortgage Loan, including
without limitation the Trustee) for recording or filing, as appropriate, at the
Seller's expense.

     d. All documents and records in the Seller's possession (or under its
control) relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in

                                      - 4 -

<PAGE>



accordance with Exhibit B (all such other documents and records, as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other comparable funds in the possession of the Seller (or under its
control) with respect to the Mortgage Loans, shall (unless they are held by a
sub-servicer that will, as of the Closing Date, act on behalf of the Master
Servicer pursuant to a written agreement between such parties) be delivered by
the Seller (or its agent) to the Purchaser (or its designee) no later than the
Closing Date. If a sub-servicer will, as of the Closing Date, act on behalf of
the Master Servicer with respect to any Mortgage Loan pursuant to a written
agreement between such parties, the Seller shall deliver a copy of the related
Servicing File to the Master Servicer.

     e. The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     SECTION 3. EXAMINATION OF MORTGAGE LOAN FILES AND DUE DILIGENCE REVIEW.

     The Seller shall reasonably cooperate with any examination of the Mortgage
Files and Servicing Files and any other due diligence with respect to the
Mortgage Loans that may be undertaken by or on behalf of the Purchaser. The fact
that the Purchaser has conducted or has failed to conduct any partial or
complete examination of the Mortgage Files and/or Servicing Files or any other
due diligence with respect to the Mortgage Loans shall not affect the right of
the Purchaser or any of its successors and assigns (including without limitation
the Trustee) to pursue any remedy available in equity or at law for a breach of
the Seller's representations, warranties and covenants set forth in or
contemplated by Section 4.

     SECTION 4. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SELLER.

     a. The Seller hereby makes, as of the date hereof and as of the Closing
Date (or as of such other date specifically provided in the particular
representation or warranty), to and for the benefit of the Purchaser, and its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), each of the representations and warranties set forth in
Exhibit C, with such changes or modifications as may be permitted or required by
the Rating Agencies.

     b. In addition, the Seller, as of the date hereof and as of the Closing
Date, hereby represents and warrants to, and covenants with, the Purchaser that:

          i. The Seller is a corporation duly organized, validly existing and in
     good standing under the laws of the State of California. The Seller has the
     requisite power and authority and legal right to own the Mortgage Loans and
     to transfer and convey the Mortgage Loans to the Purchaser and has the
     requisite power and authority and legal right to execute and

                                      - 5 -

<PAGE>


     deliver, engage in the transactions contemplated by, and perform and
     observe the terms and conditions of, this Agreement.

          ii. This Agreement has been duly and validly authorized, executed and
     delivered by the Seller, all requisite action by the Seller has been taken
     in connection therewith, and (assuming the due authorization, execution and
     delivery hereof by the Purchaser) this Agreement constitutes the valid,
     legal and binding agreement of the Seller, enforceable against the Seller
     in accordance with its terms, except as such enforcement may be limited by
     (A) laws relating to bankruptcy, insolvency, reorganization, receivership
     or moratorium, (B) other laws relating to or affecting the rights of
     creditors generally, (C) general equity principles (regardless of whether
     such enforcement is considered in a proceeding in equity or at law) or (D)
     public policy considerations underlying the securities laws to the extent
     that such public policy considerations limit the enforceability of the
     provisions of this Agreement that purport to provide indemnification from
     liabilities under applicable securities laws.

          iii. No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or state law, for the execution, delivery and
     performance of or compliance by the Seller with this Agreement, or the
     consummation by the Seller of any transaction contemplated hereby, other
     than (1) the filing or recording of financing statements, instruments of
     assignment and other similar documents necessary in connection with
     Seller's sale of the Mortgage Loans to the Purchaser, (2) such consents,
     approvals, authorizations, qualifications, registrations, filings or
     notices as have been obtained or made and (3) where the lack of such
     consent, approval, authorization, qualification, registration, filing or
     notice would not have a material adverse effect on the performance by the
     Seller under this Agreement.

          iv. Neither the transfer of the Mortgage Loans to the Purchaser, nor
     the execution, delivery or performance of this Agreement by the Seller,
     conflicts or will conflict with, results or will result in a breach of, or
     constitutes or will constitute a violation of or default under (A) any term
     or provision of the Seller's organizational documents, (B) any term or
     provision of any material agreement, contract, instrument or indenture, to
     which the Seller is a party or which may be applicable to the Seller or any
     of its assets, or (C) any law, rule, regulation, order, judgment, writ,
     injunction or decree of any court or governmental authority having
     jurisdiction over the Seller or its assets, which conflict, breach,
     violation or default could materially and adversely affect the condition
     (financial or otherwise) or the operation of the Seller or its assets or
     could materially and adversely affect its ability to perform its
     obligations and duties hereunder.

          v. Any financial statements delivered by the Seller to the Purchaser
     fairly present the pertinent results of operations and changes in financial
     position for each of the periods covered thereby and the financial position
     at the end of each such period of the

                                      - 6 -

<PAGE>


     Seller and have been prepared in accordance with generally accepted
     accounting principles consistently applied throughout the periods involved,
     except as set forth in the notes thereto.

          vi. There has been no change in the business, operations, financial
     condition, properties or assets of the Seller since the date of the
     Seller's most recent financial statements delivered to the Purchaser that
     could have a material and adverse effect on the ability of the Seller to
     perform its obligations under this Agreement.

          vii. There are no actions or proceedings against, or investigations
     of, the Seller pending or, to the Seller's knowledge, threatened against
     the Seller before any court, administrative agency or other tribunal, the
     outcome of which could reasonably be expected to adversely affect the
     transfer of the Mortgage Loans to the Purchaser or the execution or
     delivery by, or enforceability against, the Seller of this Agreement or to
     have an effect on the financial condition of the Seller that would
     materially and adversely affect the ability of the Seller to perform its
     obligations under this Agreement.

          viii. The Seller has not dealt with any broker, investment banker,
     agent or other person, except for the Purchaser, the Underwriter or any of
     their respective affiliates, that may be entitled to any commission or
     compensation in connection with the sale of the Mortgage Loans.

          ix. The transfer of the Mortgage Loans to the Purchaser on the Closing
     Date will be treated by the Seller for financial accounting and reporting
     purposes as a sale of assets.

          x. The transfer, assignment and conveyance of the Mortgage Loans by
     the Seller pursuant to this Agreement are not subject to the bulk transfer
     or any similar statutory provisions in effect in any relevant jurisdiction,
     except such as may have been complied with.

          xi. Insofar as it relates to the Mortgage Loans, the related Mortgaged
     Properties and/or the related Mortgagors, the information set forth on the
     Master Tape (as defined in Section 9) is true and correct in all material
     respects.

          xii. Insofar as it relates to the Mortgage Loans, the related
     Mortgaged Properties, the related Mortgagors and/or the Seller, the
     information set forth (A) in the Prospectus Supplement and the Memorandum
     (each as defined in Section 9) under the headings "Summary--The Mortgage
     Pool", "Risk Factors--The Mortgage Loans" and "Description of the Mortgage
     Pool" and (B) on Appendix II to the Prospectus Supplement and, to the
     extent consistent therewith, on the Diskette, does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements therein, in the light of the circumstances under which
     they were made, not misleading; provided that no representation or warranty
     is made as to the accuracy of any such information that represents

                                      - 7 -

<PAGE>


     an aggregation of, or the result of any calculations based upon, the
     information set forth on the Master Tape. Insofar as it relates to other
     mortgage loans owned or serviced by the Seller, the information set forth
     in the Prospectus Supplement and the Memorandum under the headings
     "Description of the Mortgage Pool--The Sellers--GMACCM" and "Servicing of
     the Mortgage Loans--GMAC Commercial Mortgage Corporation", does not contain
     any untrue statement of a material fact or omit to state a material fact
     necessary to make the statements therein, in the light of the circumstances
     under which they were made, not misleading.

          xiii. The Seller does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     c. Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely affects the
value of any Mortgage Loan or the interests therein of the Purchaser or its
successors and assigns (including without limitation the Trustee and the holders
of the Certificates), the party discovering such breach shall give prompt
written notice to the other party hereto.

     SECTION 5. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE PURCHASER.

     a. The Purchaser, as of the date hereof and as of the Closing Date, hereby
represents and warrants to, and covenants with, the Seller that:

          i. The Purchaser is a corporation duly organized, validly existing and
     in good standing under the laws of the State of Delaware.

          ii. The Purchaser has full power and authority to acquire the Mortgage
     Loans, to execute and deliver this Agreement and to enter into and
     consummate all transactions contemplated by this Agreement. The Purchaser
     has duly authorized the execution, delivery and performance of this
     Agreement and has duly executed and delivered this Agreement. This
     Agreement, assuming due authorization, execution and delivery by the
     Seller, constitutes the valid and binding obligation of the Purchaser,
     enforceable against the Purchaser in accordance with its terms, except as
     such enforceability may be limited by bankruptcy, insolvency,
     reorganization, moratorium and other similar laws affecting the enforcement
     of creditors' rights generally and by general principles of equity,
     regardless of whether such enforcement is considered in a proceeding in
     equity or at law.

          iii. No consent, approval, authorization or order of, registration or
     filing with, or notice to, any governmental authority or court, is
     required, under federal or

                                      - 8 -

<PAGE>



     state law, for the execution,  delivery and performance of or compliance by
     the Purchaser with this Agreement,  or the consummation by the Purchaser of
     any transaction contemplated hereby, which has not been obtained or made by
     the Purchaser.

          iv. The execution, delivery and performance of this Agreement by the
     Purchaser will not violate the Purchaser's articles of incorporation or
     by-laws or constitute a default under, or result in a breach of, any
     material agreement or instrument to which the Purchaser is a party or which
     may be applicable to the Purchaser or its assets.

          v. The Purchaser 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, rule,
     writ, injunction, or any order or decree of any court, or any order or
     regulation of any federal, state or municipal government agency having
     jurisdiction over the Purchaser or its assets, which violation could
     materially and adversely affect the condition (financial or otherwise) or
     the operation of the Purchaser or its assets or could materially and
     adversely affect its ability to perform its obligations and duties
     hereunder.

          vi. There are no actions or proceedings against, or investigations of,
     the Purchaser pending or, to the Purchaser's knowledge, threatened against
     the Purchaser before any court, administrative agency or other tribunal,
     the outcome of which could reasonably be expected to adversely affect the
     transfer of the Mortgage Loans, the issuance of the Certificates, or the
     execution, delivery or enforceability of this Agreement or to have an
     effect on the financial condition of the Purchaser that would materially
     and adversely affect the ability of the Purchaser to perform its obligation
     under this Agreement.

          vii. The Purchaser does not believe, nor does it have any reason to
     believe, that it cannot perform in all material respects each and every
     covenant on its part in this Agreement.

     b. Upon discovery by any of the parties hereto of a breach of any of the
representations and warranties set forth above which materially and adversely
affects the interests of the Seller, the party discovering such breach shall
give prompt written notice to the other party hereto.

     SECTION 6. REMEDIES FOR BREACH OF REPRESENTATION

     a. The Seller acknowledges that the Purchaser will make for
the benefit of the holders of the Certificates, whether directly or by way of
assignment of its rights hereunder to the Trustee, the representations and
warranties set forth on Exhibit C hereto.

     b. If any document required to be delivered to the Trustee pursuant to
Section 2 is not delivered as and when required, contains information that does
not conform to

                                      - 9 -

<PAGE>


the corresponding information in the Mortgage Loan Schedule, is not properly
executed or is defective on its face (any such omission, nonconformity or other
defect, a "Document Defect"), or if there is a breach of any of the
representations and warranties required to be made by the Seller regarding the
characteristics of the Mortgage Loans and/or the related Mortgaged Properties as
set forth in Exhibit C hereto, and in either case such Document Defect or breach
materially and adversely affects the interests of the holders of the
Certificates (a "Material Document Defect" and a "Material Breach",
respectively), the party discovering such Material Document Defect or Material
Breach shall (or is required by the terms of the Pooling and Servicing Agreement
to) promptly notify the other parties, and the Seller shall be required to cure
such Material Document Defect or Material Breach in all material respects within
the applicable Permitted Cure Period. If any such Material Document Defect or
Material Breach cannot be corrected or cured in all material respects within the
applicable Permitted Cure Period, the Seller shall, not later than the last day
of such Permitted Cure Period, (i) repurchase the affected Mortgage Loan from
the Purchaser or its assignee at the applicable Purchase Price (as defined in
the Pooling and Servicing Agreement), or (ii) if within the three-month period
commencing on the Closing Date (or within the two-year period commencing on the
Closing Date if the related Mortgage Loan is a "defective obligation" within the
meaning of Section 860(a)(4)(B) (ii) of the Internal Revenue Code of 1986 (the
"Code") and Treasury Regulation Section 1.860G-2(f), at its option, replace such
Mortgage Loan with a Qualifying Substitute Mortgage Loan (as defined in the
Pooling and Servicing Agreement) and pay any corresponding Substitution
Shortfall Amount (also as defined in the Pooling and Servicing Agreement). The
Seller agrees that any such repurchase or substitution shall be completed in
accordance with and subject to the terms and conditions of the Pooling and
Servicing Agreement.

     In addition, if any Mortgage Loan is secured by a Mortgage that does not
constitute a valid first lien upon the related Mortgaged Property, including all
buildings located thereon and all fixtures attached thereto, such lien being
subject only to (A) the lien of current real property taxes and assessments not
yet due and payable, (B) covenants, conditions and restrictions, rights of way,
easements and other matters of public record, (C) exceptions and exclusions
specifically referred to in the lender's title insurance policy issued or, as
evidenced by a "marked-up" commitment, to be issued in respect of such Mortgage
Loan and (D) other matters to which like properties are commonly subject (the
exceptions set forth in the foregoing clauses (A), (B), (C) and (D)
collectively, "Permitted Encumbrances"), or if the insurer that issued the Title
Policy referred to in clause (vi) of Exhibit C hereto in respect of any Mortgage
Loan was not qualified to do business in the state in which the related
Mortgaged Property is located, and in either case such failure materially and
adversely affects the interests of holders of Certificates (any such failure
that materially and adversely affects the interests of holders of Certificates,
also a "Material Breach"), the Seller shall be required to cure such Material
Breach in all material respects within the applicable Permitted Cure Period. If
any such Material Breach cannot be corrected or cured in all material respects
within the applicable Permitted Cure Period, the Seller shall, not later than
the last day of such Permitted Cure Period, (i) repurchase the affected Mortgage
Loan from the Purchaser or its

                                     - 10 -

<PAGE>



assignee at the applicable Purchase Price or (ii) if within the three-month
period commencing on the Closing Date (or within the two-year period commencing
on the Closing Date if the related Mortgage Loan is a "defective obligation"
within the meaning of Section 860(a)(4)(B)(ii) of the Code and Treasury
Regulation Section 1.860G-2(f), at its option, replace such Mortgage Loan with a
Qualifying Substitute Mortgage Loan and pay any corresponding Substitution
Shortfall Amount. The Seller agrees that any such repurchase or substitution
shall be completed in accordance with and subject to the terms and conditions of
the Pooling and Servicing Agreement.

     For purposes of the foregoing, and subject to the following paragraph, the
"Permitted Cure Period" applicable to any Material Document Defect or Material
Breach in respect of any Mortgage Loan shall be the 90-day period immediately
following the earlier of the discovery by the Seller or receipt by the Seller of
notice of such Material Document Defect or Material Breach, as the case may be;
provided that if such Material Document Defect or Material Breach, as the case
may be, cannot be corrected or cured in all material respects within such 90-day
period, but it is reasonably likely that such Material Document Defect or
Material Breach, as the case may be, could be corrected or cured within 180 days
of the earlier of discovery by the Seller and receipt by the Seller of notice of
such Material Document Defect or Material Breach, as the case may be, and the
Seller is diligently attempting to effect such correction or cure, then the
applicable Permitted Cure Period shall, with the consent of the Purchaser or its
assignee (which consent shall not be unreasonably withheld), be extended for an
additional 90 days.

     Notwithstanding the preceding provisions of this Section 6(b), if any
Material Document Defect or Material Breach would cause any Mortgage Loan to be
other than a "qualified mortgage" within the meaning of Section 860G(a)(3) of
the Code, then any cure of such Material Document Defect or Material Breach, as
the case may be, as contemplated above must be completed within 90 days of the
Closing Date, and any repurchase or substitution of such Mortgage Loan as
contemplated above must occur within 90 days of the initial discovery of such
Material Document Defect or Material Breach, as the case may be, by any of the
Seller, the Purchaser, the Trustee, the Master Servicer, the Special Servicer or
the Fiscal Agent.

     The obligations of the Seller set forth in this Section 6(b) to cure a
Material Document Defect or a Material Breach or repurchase or replace a
defective Mortgage Loan constitute the sole remedies of the Purchaser or its
assignees with respect to a Material Document Defect or Material Breach;
provided, that this limitation shall not in any way limit the Purchaser's rights
or remedies upon breach of any other representation, warranty or covenant by the
Seller set forth in this Agreement (other than those set forth in Exhibit C).

     c. The Purchaser shall cause the Pooling and Servicing Agreement to provide
that the Trustee (or the Master Servicer or the Special Servicer on its behalf)
shall give

                                     - 11 -

<PAGE>



prompt notice to the Seller of its discovery of any Material Document Defect or
Material Breach .

     d. If the Seller repurchases or replaces any Mortgage Loan pursuant to this
Section 6, the Purchaser or its assignee, following receipt by the Trustee of
the Purchase Price therefor (or, in the case of a substitution, following
receipt by the Trustee of the Mortgage File for the Qualifying Substitute
Mortgage Loan and any corresponding Substitution Shortfall Amount), promptly
shall deliver or cause to be delivered to the Seller all Mortgage Loan documents
with respect to the Mortgage Loan that is being repurchased or replaced, and
each document that constitutes a part of the Mortgage File that was endorsed or
assigned to the Trustee shall be endorsed and assigned to the Seller in the same
manner.

     SECTION 7. CLOSING.

     The closing of the sale of the Mortgage Loans (the "Closing") shall be held
at the offices of Sidley & Austin, 875 Third Avenue, New York, New York 10022 at
10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

     i.      All of the representations and warranties of the Seller and the
             Purchaser specified herein shall be true and correct as of the
             Closing Date, and the Aggregate Cut-off Date Balance shall be
             within the range permitted by Section 1 of this Agreement;

     ii.     All documents specified in Section 8 of this Agreement (the
             "Closing Documents"), in such forms as are agreed upon and
             acceptable to the Purchaser, shall be duly executed and delivered
             by all signatories as required pursuant to the respective terms
             thereof;

     iii.    The Seller shall have delivered and released to the Trustee, the
             Purchaser or the Purchaser's designee, as the case may be, all
             documents and funds required to be so delivered pursuant to Section
             2 hereof;

     iv.     The result of any examination of the Mortgage Files and Servicing
             Files performed by or on behalf of the Purchaser pursuant to
             Section 3 hereof shall be satisfactory to the Purchaser in its sole
             determination;

     v.      The Aggregate Purchase Price shall have been paid as provided in
             Section 2;

     vi.     All other terms and conditions of this Agreement required to be
             complied with on or before the Closing Date shall have been
             complied

                                     - 12 -

<PAGE>


             with, and the Seller shall have the ability to comply with all
             terms and conditions and perform all duties and obligations
             required to be complied with or performed after the Closing Date;

     vii.    The Seller shall have paid or agreed to pay all fees, costs and
             expenses payable by it to the Purchaser pursuant to this Agreement;

     viii.   Unless the Purchaser or the Underwriter agrees otherwise, the
             Seller shall have purchased from the Underwriter the Non-Registered
             Certificates that are designated as the Class H and Class J
             Certificates at the price set forth in the trade ticket dated March
             20, 1997, from the Underwriter to the Seller; and

     ix.     Neither the Underwriting Agreement nor the Certificate Purchase
             Agreement shall have been terminated in accordance with its terms.

     Both parties agree to use their best efforts to perform their respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8. CLOSING DOCUMENTS.

     The Closing Documents shall consist of the following:

     i.      This Agreement duly executed and delivered by the Purchaser and the
             Seller;

     ii.     An Officer's Certificate substantially in the form of Exhibit D-1
             hereto, executed by the Secretary or an assistant secretary of the
             Seller, and dated the Closing Date, and upon which the Purchaser
             and the Underwriter may rely, attaching thereto as exhibits the
             organizational documents of the Seller and a resolution from the
             Seller's board of directors authorizing the transactions
             contemplated hereby;

     iii.    A certificate of good standing regarding the Seller from the
             Secretary of State for the State of California, dated not earlier
             than 30 days prior to the Closing Date;

     iv.     A certificate of the Seller substantially in the form of Exhibit
             D-2 hereto, executed by an executive officer or authorized
             signatory of the Seller and dated the Closing Date, and upon which
             the Purchaser and the Underwriter may rely;


                                     - 13 -

<PAGE>



     v.      Written opinions of counsel for the Seller, substantially in the
             form of Exhibits D-3A and D-3B hereto and subject to such
             reasonable assumptions and qualifications as may be requested by
             counsel for the Seller and acceptable to counsel for the Purchaser,
             each dated the Closing Date and addressed to the Purchaser and the
             Underwriter;

     vi.     Any other opinions of counsel for the Seller required by the Rating
             Agencies in connection with the issuance of the Certificates, each
             of which shall include the Purchaser and the Underwriter as an
             addressee; and

     vii.    A letter or letters obtained by the Purchaser and the Seller, among
             others, from Deloitte & Touche, L.L.P., certified public
             accountants, dated the dates of the Prospectus Supplement and the
             Memorandum (each as defined in Section 9), to the effect that they
             have performed certain specified procedures as a result of which
             they have determined that certain information of an accounting,
             financial or statistical nature set forth in the Prospectus
             Supplement and the Memorandum under the captions "Summary-- The
             Mortgage Pool," "Description of the Mortgage Pool" and "Risk
             Factors-- The Mortgage Loans" agrees with the records of the
             Seller;

     viii.   A confidentiality agreement executed by the Seller and the
             Purchaser relating to the Seller's purchase of certain of the
             Non-Registered Certificates, substantially in the form of Exhibit E
             hereto; and

     ix.     Such further certificates, opinions and documents as the Purchaser
             may reasonably request.

     SECTION 9. INDEMNIFICATION.

     a. The Seller shall indemnify and hold harmless the Purchaser, its
respective officers and directors, and each person, if any, who controls the
Purchaser within the meaning of either Section 15 of the Securities Act or
Section 20 of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), against any and all losses, claims, damages or liabilities, joint or
several, to which they or any of them may become subject under the Securities
Act, the Exchange Act or other federal or state statutory law or regulation, at
common law or otherwise (including without limitation as a result of the
Purchaser's indemnification of the Underwriter), insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) (i) arise out of or are
based upon any untrue statement or alleged untrue statement of a material fact
contained in (A) the Prospectus Supplement, the Memorandum, the Diskette or,
insofar as they are required to be filed as part of the Registration Statement
pursuant to the No-Action Letters, any Computational Materials or

                                     - 14 -

<PAGE>



ABS Term Sheets with respect to the Registered Certificates, or in any revision
or amendment of or supplement to any of the foregoing or (B) any items similar
to Computational Materials and ABS Term Sheets forwarded to prospective
investors in the Non-Registered Certificates, or (ii) arise out of or are based
upon the omission or alleged omission to state therein a material fact required
to be stated therein or necessary to make the statements therein, in the light
of the circumstances under which they were made, not misleading; but only if and
to the extent that (I) any such untrue statement or alleged untrue statement or
omission or alleged omission arises out of or is based upon an untrue statement
or omission with respect to the Mortgage Loans, the related Mortgagors and/or
the related Mortgaged Properties contained in the Master Tape (it being herein
acknowledged that the Master Tape was used to prepare the Prospectus Supplement
including without limitation Appendix I and Appendix II thereto, the Memorandum,
the Diskette, the Computational Materials and ABS Term Sheets with respect to
the Registered Certificates and any items similar to Computational Materials and
ABS Term Sheets forwarded to prospective investors in the Non-Registered
Certificates), (II) any such untrue statement or alleged untrue statement or
omission or alleged omission is with respect to, or arises out of or is based
upon an untrue statement or omission with respect to, the information regarding
the Mortgage Loans, the related Mortgagors, the related Mortgaged Properties
and/or the Seller set forth (X) in the Prospectus Supplement and the Memorandum
under the headings "Summary--The Mortgage Pool", "Risk Factors--The Mortgage
Loans" and "Description of the Mortgage Pool" and (Y) on Appendix II to the
Prospectus Supplement and, to the extent consistent therewith, on the Diskette,
(III) any such untrue statement or alleged untrue statement or omission or
alleged omission is with respect to, or arises out of or is based upon an untrue
statement or omission with respect to, the information regarding other mortgage
loans owned or serviced by the Seller set forth in the Prospectus Supplement and
the Memorandum under the headings "Description of the Mortgage Pool--The
Sellers--GMACCM" and "Servicing of the Mortgage Loans--GMAC Commercial Mortgage
Corporation", or (iv) any such untrue statement or alleged untrue statement or
omission or alleged omission arises out of or is based upon a breach of the
representations and warranties of the Seller set forth in or made pursuant to
Section 4; provided that the indemnification provided by this Section 9 shall
not apply to the extent that such untrue statement or omission was made as a
result of an error in the manipulation of, or in any calculations based upon, or
in any aggregation of the information regarding the Mortgage Loans, the related
Mortgagors and/or the related Mortgaged Properties set forth in Appendix II to
the Prospectus Supplement. This indemnity agreement will be in addition to any
liability which the Seller may otherwise have.

     For purposes of this Agreement, "Registration Statement" shall mean the
registration statement No. 46723 filed by the Purchaser on Form S-3, including
without limitation exhibits thereto and information incorporated therein by
reference; "Prospectus" shall mean the prospectus dated March 20, 1997, as
supplemented by the prospectus supplement dated March 20, 1997 (the "Prospectus
Supplement"), relating to the Registered Certificates; "Memorandum" shall mean
the private placement memorandum dated March 20, 1997, relating to the
Non-Registered Certificates; "Computational Materials" shall have

                                     - 15 -

<PAGE>



the meaning assigned thereto in the no-action letter dated May 20, 1994 issued
by the Division of Corporation Finance of the Securities and Exchange Commission
(the "Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody
& Co. Incorporated, and Kidder Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the "Kidder
Letters"); "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action letter dated February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters"); "Diskette"
shall mean the diskette attached to each of the Prospectus and the Memorandum;
and "Master Tape" shall mean the compilation of information and data regarding
the Mortgage Loans and the Other Loans covered by the Agreed Upon Procedures
Letter dated March 20, 1997 and rendered by Deloitte & Touche, L.L.P. (a "hard
copy" of which Master Tape was initialed on behalf of the Seller and the
Purchaser).

     b. In case any proceeding (including any governmental investigation) shall
be instituted involving any person that may seek indemnity pursuant to Section 9
(a) above, such person (the "indemnified party") shall notify the Seller as the
person against whom such indemnity may be sought (the "indemnifying party") in
writing and the indemnifying party, upon request of the indemnified party, shall
retain counsel reasonably satisfactory to the indemnified party to represent the
indemnified party and any others the indemnifying party may designate in such
proceeding and shall pay the reasonable fees and disbursements of such counsel
related to such proceeding. The indemnifying party may, at its option, at any
time upon written notice to the indemnified party, assume the defense of any
proceeding and may designate counsel satisfactory to the indemnified party in
connection therewith provided that the counsel so designated would have no
actual or potential conflict of interest in connection with such representation.
In any such proceeding, any indemnified party shall have the right to retain its
own counsel, but the reasonable fees and expenses of such counsel shall be at
the expense of such indemnified party unless (i) the indemnifying party and the
indemnified party shall have mutually agreed to the retention of such counsel,
(ii) the named parties to any such proceeding (including any impleaded parties)
include both the indemnifying party and the indemnified party and representation
of both parties by the same counsel would be inappropriate due to actual or
potential differing interests between them or (iii) the indemnifying party shall
have failed to designate within a reasonable period of time counsel reasonably
satisfactory to the indemnified party. It is understood that the indemnifying
party shall not, in connection with any proceeding or related proceedings in the
same jurisdiction, be liable for the reasonable fees and expenses of more than
one separate firm (in addition to any local counsel) for all such indemnified
parties. Unless it shall assume the defense of any proceeding, the indemnifying
party shall not be liable for any settlement of any proceeding effected without
its written consent (which consent shall not be unreasonably withheld), but if
settled with such consent or if there shall be a final judgment for the
plaintiff, the indemnifying party agrees to indemnify the indemnified party from
and against any loss or liability by reason of such settlement or judgment. If
the indemnifying party assumes the

                                     - 16 -

<PAGE>


defense of any proceeding, it shall be entitled to settle such proceeding with
the consent of the indemnified party or, if such settlement provides for release
of the indemnified party in connection with all matters relating to the
proceeding which have been asserted against the indemnified party in such
proceeding by the other parties to such settlement, without the consent of the
indemnified party.

     c. If the indemnification provided for in this Section 9 is unavailable or
insufficient to hold harmless an indemnified party in respect of any losses,
claims, damages, liabilities or expenses (or actions in respect thereof)
referred to in Section 9(a), then the indemnifying party, in lieu of
indemnifying such indemnified party, shall contribute to the amount paid or
payable by such indemnified party as a result of such losses, claims, damages,
liabilities or expenses (or actions in respect thereof) in such proportion as is
appropriate to reflect not only the relative benefits received by the Seller on
the one hand and the Purchaser on the other from the transactions contemplated
hereby, but also the relative fault of the Seller on the one hand and the
Purchaser on the other in connection with the statements or omissions that
resulted in such losses, claims, damages, liabilities or expenses (or actions in
respect thereof), as well as any other relevant equitable considerations. The
relative fault of the Seller on the one hand and of the Purchaser on the other
shall be determined by reference to, among other things, whether the untrue or
alleged untrue statement of a material fact or the omission or alleged omission
to state a material fact relates to information supplied by the Seller or by the
Purchaser, and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such statement or omission.

     d. The parties hereto agree that it would not be just and equitable if
contribution were determined by pro rata allocation or by any other method or
allocation that does not take account of the equitable considerations referred
to in subsection (c) above. The amount paid or payable by an indemnified party
as a result of the losses, claims, damages, liabilities or expenses (or actions
in respect thereof) referred to above shall be deemed to include any legal fees
and disbursements or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any such claim, except where
the indemnified party is required to bear such expenses, which expenses the
indemnifying party shall pay as and when incurred, at the request of the
indemnified party, to the extent that the indemnified party will ultimately be
obligated to pay such expenses. In the event that any expenses so paid by the
indemnifying party are subsequently determined to not be required to be borne by
the indemnifying party hereunder, the party which received such payment shall
promptly refund the amount so paid to the party which made such payment. No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation. The remedies provided
for in this Section 9 are not exclusive and shall not limit any rights or
remedies that may otherwise be available to any indemnified party at law or in
equity.

                                     - 17 -

<PAGE>


     e. The indemnity and contribution agreements contained in this Section 9
shall remain operative and in full force and effect regardless of (i) any
termination of this Agreement, (ii) any investigation made by the Purchaser, any
of its directors or officers, or any person controlling the Purchaser, and (iii)
acceptances of and payment for any of the Mortgage Loans.

     SECTION 10. COSTS.

     Costs relating to the transactions contemplated hereby shall be borne by
the parties hereto or their respective affiliates in accordance with the Letter
of Understanding.

     SECTION 11. NOTICES.

     All demands, notices and communications hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
registered mail, postage prepaid, by overnight mail or courier service, or
transmitted by facsimile and confirmed by a similar mailed writing, if to the
Purchaser, addressed to Morgan Stanley Capital I Inc., 1585 Broadway, New York,
New York, Attention: Russell Rahbany, facsimile no. (212) 761-0524, with a copy
to Morgan Stanley Capital I Inc., 1585 Broadway, New York, New York, Attention:
Gregory Walker, Esq., facsimile no. (212) 761-8915, or to such other address or
facsimile number as may hereafter be furnished to the Seller in writing by the
Purchaser; and if to the Seller, addressed to GMAC Commercial Mortgage
Corporation, 650 Dresher Road, P.O. Box 1015, Horsham, Pennsylvania 19044-8015,
Attention: Ms. Elisa George, facsimile no. (215) 682-3425 (with a copy to GMAC
Mortgage Corporation, 3031 West Grand Boulevard, Detroit, Michigan 48232,
Attention: Richard Kent, facsimile no. (313) 974-0685), or to such other address
or facsimile number as the Seller may designate in writing to the Purchaser.

     SECTION 12. THIRD PARTY BENEFICIARIES.

     Each of the officers, directors and controlling persons referred to in
Section 9 hereof is an intended third party beneficiary of the covenants and
indemnities of the Seller set forth in Section 9 of this Agreement. It is
acknowledged and agreed that such representations, warranties, covenants and
indemnities may be enforced by or on behalf of any such person or entity against
the Seller to the same extent as if it was a party hereto.

     SECTION 13. REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted pursuant hereto, shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

                                     - 18 -

<PAGE>


     SECTION 14. SEVERABILITY OF PROVISIONS.

     Any part, provision, representation, warranty or covenant of this Agreement
that is prohibited or which is held to be void or unenforceable shall be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof. Any part, provision,
representation, warranty or covenant of this Agreement that is prohibited or
unenforceable or is held to be void or unenforceable in any particular
jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
particular jurisdiction shall not invalidate or render unenforceable such
provision in any other jurisdiction. To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15. COUNTERPARTS.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original, but all of which together shall constitute
one and the same instrument.

     SECTION 16. GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES, OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES HERETO SHALL BE GOVERNED IN ACCORDANCE WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK. THE PARTIES HERETO INTEND THAT THE
PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY
TO THIS AGREEMENT.

     SECTION 17. FURTHER ASSURANCES.

     The Seller and the Purchaser agree to execute and deliver such instruments
and take such further actions as the other party may, from time to time,
reasonably request in order to effectuate the purposes and to carry out the
terms of this Agreement.

     SECTION 18. SUCCESSORS AND ASSIGNS.

     The rights and obligations of the Seller under this Agreement shall not be
assigned by the Seller without the prior written consent of the Purchaser,
except that any person into which the Seller may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially all of the business of the Seller, shall be the successor to the
Seller hereunder. The Purchaser has the right to assign its interest under this

                                     - 19 -

<PAGE>



Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing Agreement, and the assignee shall, to the extent of such
assignment, succeed to the rights and obligations hereunder of the Purchaser. In
addition, any person into which the Purchaser may be merged or consolidated, or
any corporation or other entity resulting from any merger, conversion or
consolidation to which the Purchaser is a party, or any person succeeding to all
or substantially all of the business of the Purchaser, shall be the successor to
the Purchaser hereunder. Subject to the foregoing, this Agreement shall bind and
inure to the benefit of and be enforceable by the Seller and the Purchaser, and
their permitted successors and assigns, and the indemnified parties referred to
in Section 9.

     SECTION 19. AMENDMENTS.

     No term or provision of this Agreement may be amended, waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly authorized officer of the party against whom
such amendment, waiver, modification or alteration is sought to be enforced.

     SECTION 20. WAIVER OF TRIAL BY JURY.

     THE PARTIES HERETO HEREBY WAIVE, TO THE FULLEST EXTENT PERMITTED BY LAW,
THE RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM, WHETHER IN
CONTRACT, TORT OR OTHERWISE, RELATING DIRECTLY OR INDIRECTLY TO THIS AGREEMENT
OR THE TRANSACTIONS CONTEMPLATED HEREBY.

                            [signatures on next page]

                                     - 20 -

<PAGE>


     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their respective duly authorized officers and/or
representatives as of the date first above written.

                                            GMAC COMMERCIAL MORTGAGE CORPORATION



                                            By: /s/ Elisa George
                                               -----------------------------
                                               Name:  Elisa George
                                               Title: Vice President


                                            MORGAN STANLEY CAPITAL I INC.



                                            By: /s/ Russell A. Rahbany
                                               -----------------------------
                                               Name:  Russell A. Rahbany
                                               Title: Vice President


                                     - 21 -

<PAGE>





                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The Mortgage Loan Schedule shall set forth, among other things, the
following information with respect to each Mortgage Loan:

     (i)     the loan number;

     (ii)    the street address (including city, state and zip code) of the
             related Mortgaged Property;

     (iii)   the date of the Mortgage Note;

     (iv)    the Mortgage Rate in effect as of the Cut-off Date and whether such
             Mortgage Loan has an adjustable Mortgage Rate;

     (v)     the original principal balance;

     (vi)    the Cut-off Date Balance;

     (vii)   the (A) remaining term to stated maturity and (B) Stated Maturity
             Date; and

     (viii)  the Due Date;

     (ix)    the amount of the Monthly Payment due on the first Due Date
             following the Cut-off Date;

     (x)     if such Mortgage Loan has an adjustable Mortgage Rate, the (A)
             Index, (B) Gross Margin, (C) first Mortgage Rate adjustment date
             following the Cut-off Date and the frequency of Mortgage Rate
             adjustments, (D) limitations, if any, on periodic adjustments to
             the Mortgage Rate, (E) maximum and minimum lifetime Mortgage Rate,
             if any, and (F) the first Monthly Payment adjustment date following
             the Cut-off Date and the frequency of Monthly Payment adjustments;
             and

     (xi)    the Master Servicing Fee Rate.

     The Mortgage Loan Schedule shall also set forth the Aggregate Cut-off Date
Balance for all of the Mortgage Loans. Such list may be in the form of more than
one list, collectively setting forth all of the information required.


                                       A-1
<PAGE>



                             MORTGAGE LOAN SCHEDULE
                      GMAC COMMERCIAL MORTGAGE CORPORATION

<TABLE>
<CAPTION>
                                                                                                                                    
                                                                                                                                 Zip
Property Name                                Loan Number   Street Address                               City            State   Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>           <C>                                          <C>               <C>  <C>  
St. Paul Gardens                             01-1015456    50-54 Alton Place and 70-86 St. Paul Street  Brookline         MA   02146
Chauncy Street                               01-1015458    18-26 Chauncy Street                         Cambridge         MA   02138
Auburn/Harris                                01-1015460    37-41 Auburn St. and 34-38 Harris Street     Brookline         MA   02146
Sunset Industrial Park                       01-1015535    4-40A 19th.4-52B20th. 10-70 21st Street      Brooklyn          NY   11232
Centerpoint Plaza                            01-1015227    640,660,680,690,& 730 South Mill Avenue      Tempe             AZ   85281
Sandy Springs Crossing Shopping Center       01-1015332    6690 RoswellRoad                             Atlanta           GA   30328
Hampton Court                                01-1015459    1221-1223 Beacon Street                      Brookline         MA   02146
Langdon Terrace                              01-1015455    1-3 Langdon Street                           Cambridge         MA   02146
Wendell Terrace                              01-1015457    19-21 Wendell Street                         Cambridge         MA   02138
Hilton Village Shopping Center               01-1015361    6113-6149 North Scottsdale Road              Scottsdale        AZ   85253
Liberty Central Warehouse                    01-1015228    1032-1060 Millbury Street                    Worcester         MA   01607
Tower 801 Apt                                01-1015235    801 Pine Street                              Seattle           WA   98101
Southpointe Plaza                            01-1015337    3209 Deans Bridge Road                       Augusta           GA   30906
Plantation Plaza                             01-1015338    1310 N. Fraser Street                        Georgetown        SC   29440
Mountain View Plaza                          01-1015339    1001 Virginia Avenue                         Martinsville      VA   24112
Trident Pool I Roll Up of Five Properties    01-1015510    Various                                      Various           CA Various
Fenton Place Apartments                      01-1015350    6900 and 7100 East Evans Avenue              Denver            CO   80224
Comfort Inn/Shady Grove Professional Bldg    01-1015151    Various                                      Gaithersburg      MD   20877
Trident Pool II-Rollup Of Six Properties     01-1015511    Various                                      Various           CA Various
TridentPool III-Roll Up of Five Properties   01-1015512    Various                                      Various           CA Various
Clinton Adams Corporation                    01-1015407    111 Adams Road                               Clinton           MA   01510
Lyons Plaza Shopping Center                  01-1015263    471-479 Lyons Avenue Irvington               Irvington/Newark  NJ   07111
Promenade Shopping Center                    01-1015295    SWC Bell Road and 99th Avenue                Sun City          AZ   85351
Ashley Court                                 01-1015083    10900 Bustleton Ave.                         Philadelphia      PA   19116
Maple Hill Apartments                        01-1015468    213 MapleAve.                                Horsham Twp.      PA   19044
The Dukes' Plaza                             01-1015615    2173-2359 South Main Street (Rt 11)          Harrisonburg      VA   22801
Sportmart Sporting Goods Store               01-1015352    3651 Torrance Boulevard                      Torrance          CA   90503
Desert Gardens                               01-1015061    13517 West Glendale Avenue                   Glendale          AZ   85307
Mercado Del Lago                             01-1015282    8300-8320 North Hayden Road                  Scottsdale        AZ   85258
Creekside Apartments                         01-1015019    3018 Knickerbocker Road                      San Angelo        TX   76904
Applied Materials                            01-1015257    1609 Centre Creek Drive                      Austin            TX   78746
Madison & Manzanita                          01-1015327    1670 North Murray Boulevard                  Sacramento        CA   80915
Sundance Apartments                          01-1015183    5800-5820 Madison Ave.                       Colorado Springs  CO   95841
Sherwood Village Apartments                  01-1015444    12000 E. Kansas Drive                        Aurora            CO   80012
Lincoln Plaza                                01-1015529    1300 South State Street                      Salt Lake City    UT   84115
Parkway III & IV                             01-1015367    2697 International Parkway                   Virginia Beach    VA   23452
</TABLE>

Morgan Stanley Capital I Inc. 1997-C1                                         


                   Fixed                 Cut-off                        First  
Note                 or       Original     Date        Rem. Maturity   Payment 
Date       Rate   Adjustable  Balance    Balance       Term   Date     Due Date
- -------------------------------------------------------------------------------
12/24/96   8.350%   Fixed    6,043,000   6,035,423.01  118   1/1/07     2/1/97 
12/24/96   8.350%   Fixed    5,787,000   5,779,744.00  118   1/1/07     2/1/97 
12/24/96   8.350%   Fixed    2,525,000   2,521,834.04  118   1/1/07     2/1/97 
11/27/96   8.875%   Fixed   12,000,000  11,966,971.79  117  12/1/06     1/1/97 
 7/24/96   9.125%   Fixed   11,500,000  11,456,171.07   77   8/1/03     9/1/96 
10/15/96   8.920%   Fixed   11,460,000  11,434,255.32   80  11/1/03    12/1/96 
12/24/96   8.500%   Fixed    4,956,000   4,949,974,03  118   1/1/07     2/1/97 
12/24/96   8.350%   Fixed    2,640,000   2,636,689.84  118   1/1/07     2/1/97 
12/24/96   8.350%   Fixed    2,270,000   2,267,153.77  118   1/1/07     2/1/97 
 12/6/96   8.500%   Fixed    9,000,000   8,989,056.96  118   1/1/07     2/1/97 
 7/23/96   9.375%   Fixed    8,500,000   8,448,971.32   77   8/1/03     9/1/96 
  9/5/96   8.410%   Fixed    8,200,000   8,174,341.38   79  10/1/03    11/1/96 
 12/6/96   8.190%   Fixed    2,810,000   2,806,359.76  118   1/1/07     2/1/97 
 12/6/96   8.190%   Fixed    2,400,000   2,396,890.89  118   1/1/07     2/1/97 
 12/6/96   8.190%   Fixed    2,450,000   2,446,826.13  118   1/1/07     2/1/97 
11/25/96   8.510%   Fixed    7,472,000   7,450,161.86  117  12/1/06     1/1/97 
 10/3/96   8.940%   Fixed    7,200,000   7,173,762.24   80  11/1/03    12/1/96 
  8/9/96   9.750%   Fixed    7,100,000   7,065,812.52  114   9/1/06    10/1/96 
11/25/96   8.450%   Fixed    7,070,000   7,049,132.91  117  12/1/06     1/1/97 
11/25/96   8.450%   Fixed    7,038,000   7,017,227.34  117  12/1/06     1/1/97 
12/17/96   9.000%   Fixed    6,900,000   6,887,644.74  118   1/1/07     2/1/97 
 1/10/97   9.000%   Fixed    6,750,000   6,745,300.53  119   2/1/07     3/1/97 
 8/14/96   8.750%   Fixed    5,000,000   4,982,422.17  114   9/1/06    10/1/96 
 5/30/96   8.750%   Fixed    5,000,000   4,956,919.06  111  5/30/06     7/1/96 
12/12/96   8.500%   Fixed    4,950,000   4,942,755.93  118   1/1/07     2/1/97 
12/31/96   8.700%   Fixed    4,200,000   4,192,096.51  118   1/1/07     2/1/97 
10/21/96   9.050%   Fixed    4,177,000   4,162,052.69   80  11/1/03    12/1/96 
  4/1/96   8.850%   Fixed    4,200,000   4,160,291.52  110   5/1/06     6/1/96 
 7/10/96   9.375%   Fixed    4,000,000   3,985,524.46  113   8/1/06     9/1/96 
  3/1/96   8.250%   Fixed    3,225,000   3,199,367.47  108   3/1/06     4/1/96 
11/11/96   8.875%   Fixed    3,000,000   2,994,917.04   81  12/1/03     1/1/97 
 9/30/96   9.410%   Fixed    3,000,000   2,987,310.24  115  10/1/06    11/1/96 
 10/9/96   8.750%   Fixed    3,000,000   2,985,848.57  112   7/1/06    11/1/96 
11/27/96   8.370%   Fixed    2,900,000   2,891,328.06   81  12/1/03     1/1/97 
12/24/96   8.940%   Fixed    2,800,000   2,794,936.09  118   1/1/07     2/1/97 
10/30/96   9.350%   Fixed    2,760,000   2,750,603.41   80  11/1/03    12/1/96 

                                     Page 1

<PAGE>

                             MORTGAGE LOAN SCHEDULE
                      GMAC COMMERCIAL MORTGAGE CORPORATION

<TABLE>
<CAPTION>
                                                                                                                                    
                                                                                                                                 Zip
Property Name                                Loan Number   Street Address                             City              State   Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>           <C>                                        <C>                 <C>  <C>  
Woodcrest Pavilion                           01-1015449    10 Melrose Avenue                          Cherry Hill         NJ   08003
Park Village Apartments                      01-1015395    520 East 2nd Street and 226 North Hobson   Mesa                AZ   85203
Pine Park Apartments                         07-1000005    150 West 7200 South                        Midvale             UT   84047
The Registry                                 01-1015160    11650 Adie Road                            St. Louis           MO   63043
Washington Woodworking                       01-1015397    2004-2010 Beaver Road                      Landover            MD   20785
Scott Manor Apartments                       01-1015217    4470 and 4490 East Jewell Avenue           Denver              CO   80222
Four Seasons Estates                         01-1015504    9700 37th Place North                      Plymouth            MN   55441
Valley View Apartments                       01-1015271    507 - 517 Whitney Avenue                   Holyoke             MA   01040
University Avenue Retail                     01-1015513    415 University Avenue                      San Diego           CA   92103
Oakland Terrace Apartments                   01-1015279    6063 Roosevelt Boulevard                   Philadelphia        PA   19149
Capri/ Graham House/Hale Hall Apartments     01-1015221    1250 Colorado Blvd. 1235-59 Albion         Denver              CO   80220
Royal Garden Apartments                      01-1015218    3560 South 300 East                        Salt Lake City      UT   84115
Lincoln Court Apartments                     01-1015594    6367-6373 Lancaster Avenue                 Philadelphia        PA   19151
Kutztown Garden Apartments                   01-1015469    105 Normal Avenue                         Borough of Kutztown PA   19530
Clarke Products                              01-1015454    1170 109TH Street                          Grand Prairie       TX   75050
Springview Garden Apartments                 01-1015438    8 Amosland Road                            Morton              PA   19070
Greystone Court Apartments                   01-1015299    4101 North Hall Street                     Dallas              TX   75219
Fort Knox Storage Park                       01-1015428    1900 East Bessemer Avenue                  Greensboro          NC   27405
Montana Avenue Retail                        01-1015514    1129 - 1133 Montana Avenue                 Santa Monica        CA   90403
Northview Terrace Apartments                 01-1015165    1412 SW 312th Street                       Federal Way         WA   98023
                                                                                                                                    
</TABLE>


Morgan Stanley Capital I Inc. 1997-C1                                         


                   Fixed                 Cut-off                        First  
Note                 or       Original     Date        Rem. Maturity   Payment 
Date       Rate   Adjustable  Balance    Balance       Term   Date     Due Date
- -------------------------------------------------------------------------------
 11/8/96   9.125%   Fixed    2,400,000   2,396,139.22  117  12/1/06     1/1/97 
10/14/96   8.790%   Fixed    2,380,000   2,373,357.58   80  11/1/03     2/1/96 
11/20/95   8.375%   Fixed    2,075,000   2,042,665.75  105  12/1/05     1/1/96 
  6/3/96   9.600%   Fixed    1,984,620   1,975,737.33  111   6/1/06     7/1/96 
10/23/96   9.170%   Fixed    1,900,000   1,893,334.75  116  11/1/06    12/1/96 
 7/17/96   9.140%   Fixed    1,900,000   1,888,142.52  113   8/1/06     9/1/96 
11/22/96   8.350%   Fixed    1,655,000   1,650,034.85  117  12/1/06     1/1/97 
  9/6/96   9.190%   Fixed    1,450,000   1,443,638.43  115  10/1/06    11/1/96 
11/25/96   8.450%   Fixed    1,435,000   1,430,764.70  117  12/1/06     1/1/97 
 9/13/96   8.840%   Fixed    1,350,000   1,343,725.18  115  10/1/06    11/1/96 
 8/19/96   8.980%   Fixed    1,350,000   1,337,611.62  234   9/1/96    10/1/96 
 7/31/96   8.980%   Fixed    1,300,000   1,291,670.97  113   8/1/06     9/1/96 
 8/12/96   9.125%   Fixed    1,268,000   1,263,873.51   78   9/1/03    10/1/96 
12/12/96   8.500%   Fixed    1,170,000   1,168,287.78  118   1/1/07     2/1/97 
12/13/96   8.680%   Fixed    1,100,000   1,097,923.21  118   1/1/07     2/1/97 
11/22/96   8.550%   Fixed    1,000,000     998,188.36  117  12/1/06     1/1/97 
 9/13/96   8.800%   Fixed    1,000,000     995,321.40   79   0/1/03    11/1/96 
11/20/96   8.850%   Fixed    1,000,000     995,388.10  117  12/1/06     1/1/97 
11/25/96   8.450%   Fixed      629,000     627,143.57  117  12/1/06     1/1/97 
  7/8/96   7.938% Adjustable 1,540,000   1,532,518.17  113   8/1/06     9/1/96 
                                       --------------                          
                                       223,431,545.67                          
                                       ==============                          

                                     Page 2

<PAGE>

                             MORTGAGE LOAN SCHEDULE
                      GMAC COMMERCIAL MORTGAGE CORPORATION

<TABLE>
<CAPTION>
                                                           Monthly                   First Mortgage      Frequency of   Limitations
                                                           Payment          Gross    Rate Adjustment    Mortgage Rate   on Periodic
Property Name                               Loan Number  Due 4/1/97  Index  Margin  Date Post Cut-off    Adjustments    Adjustments
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>          <C>          <C>    <C>          <C>                <C>            <C>
St. Paul Gardens                            01-1015456   45,824.57    N/A    N/A          N/A                N/A            N/A    
Chauncy Street                              01-1015458   43,883.30    N/A    N/A          N/A                N/A            N/A    
Aubum/Harris                                01-1015460   19,147.28    N/A    N/A          N/A                N/A            N/A    
Sunset Industrial Park                      01-1015535   99,678.38    N/A    N/A          N/A                N/A            N/A    
Centerpoint Plaza                           01-1015227   93,567.80    N/A    N/A          N/A                N/A            N/A    
Sandy Springs Crossing Shopping Center      01-1015332   91,550.85    N/A    N/A          N/A                N/A            N/A    
Hampton Court                               01-1015459   38,107.35    N/A    N/A          N/A                N/A            N/A    
Langdon Terrace                             01-1015455   20,019.34    N/A    N/A          N/A                N/A            N/A    
Wendell Terrace                             01-1015457   17,213.60    N/A    N/A          N/A                N/A            N/A    
Hilton Village Shopping Center              01-1015361   69,202.21    N/A    N/A          N/A                N/A            N/A    
Liberty Central Warehouse                   01-1015228   73,526.98    N/A    N/A          N/A                N/A            N/A    
Tower 801 Apt                               01-1015235   62,528.63    N/A    N/A          N/A                N/A            N/A    
Southpointe Plaza                           01-1015337   20,992.18    N/A    N/A          N/A                N/A            N/A    
Plantation Plaza                            01-1015338   17,929.27    N/A    N/A          N/A                N/A            N/A    
Mountain View Plaza                         01-1015339   18,302.79    N/A    N/A          N/A                N/A            N/A    
Trident Pool I Roll Up of Five Properties   01-1015510   60,216.93    N/A    N/A          N/A                N/A            N/A    
Fenton Place Apartments                     01-1015350   60,126.59    N/A    N/A          N/A                N/A            N/A    
Comfort Inn/Shady Grove Professional Bldg.  01-1015151   63,270.76    N/A    N/A          N/A                N/A            N/A    
Trident Pool II-Rollup Of Six Properties    01-1015511   56,691.53    N/A    N/A          N/A                N/A            N/A    
Trident Pool III-Roll Up of Five Propenies  01-1015512   56,434.94    N/A    N/A          N/A                N/A            N/A    
Clinton Adams Corporation                   01-1015407   57,904.55    N/A    N/A          N/A                N/A            N/A    
Lyons Plaza Shopping Center                 01-1015263   55,324.47    N/A    N/A          N/A                N/A            N/A    
Promenade Shopping Center                   01-1015295   39,335.02    N/A    N/A          N/A                N/A            N/A    
Ashley Court                                01-1015083   41,107.18    N/A    N/A          N/A                N/A            N/A    
Maple Hill Apartments                       01-1015468   38,671.75    N/A    N/A          N/A                N/A            N/A    
The Dukes' Plaza                            01-1015615   34,387.47    N/A    N/A          N/A                N/A            N/A    
Sportmart Sporting Goods Store              01-1015352   35,196.36    N/A    N/A          N/A                N/A            N/A    
Desert Gardens                              01-1015061   34,815.84    N/A    N/A          N/A                N/A            N/A    
Mercado Del Lago                            01-1015282   33,269.97    N/A    N/A          N/A                N/A            N/A    
Creekside Apartments                        01-1015019   24,228.35    N/A    N/A          N/A                N/A            N/A    
Applied Materials                           01-1015257   23,869.35    N/A    N/A          N/A                N/A            N/A    
Madison & Manzanita                         01-1015327   24,664.31    N/A    N/A          N/A                N/A            N/A    
Sundance Apartments                         01-1015183   26,023.46    N/A    N/A          N/A                N/A            N/A    
Sherwood Village Apartments                 01-1015444   23,098.08    N/A    N/A          N/A                N/A            N/A    
Lincoln Plaza                               01-1015529   23,382.56    N/A    N/A          N/A                N/A            N/A    
Parkway III & IV                            01-1015367   23,826.87    N/A    N/A          N/A                N/A            N/A    
</TABLE>

Morgan Stanley Capitalilac 1997-C1                                            



   Maximum         Minimum        First Monthly     Frequency of     Master
  Lifetime        Lifetime      Payment Adjustment    Payment       Servicing
Mortgage Rate   Mortgage Rate   Date Post Cut-off   Adjustments   Fee Rate (bps)
- --------------------------------------------------------------------------------

     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6

                                     Page 3

<PAGE>


                             MORTGAGE LOAN SCHEDULE
                      GMAC COMMERCIAL MORTGAGE CORPORATION

<TABLE>
<CAPTION>
                                                          Monthly                    First Mortgage      Frequency of   Limitations
                                                          Payment           Gross    Rate Adjustment    Mortgage Rate   on Periodic
Property Name                              Loan Number  Due 4/1/97  Index   Margin  Date Post Cut-off    Adjustments    Adjustments
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>          <C>     <C>          <C>                <C>            <C>
Woodcrest Pavilion                          01-1015449  19,527.19    N/A     N/A          N/A                N/A            N/A
Park Village Apartments                     01-1015395  19.075.97    N/A     N/A          N/A                N/A            N/A
Pine Park Apartments                        07-1000005  16,534.03    N/A     N/A          N/A                N/A            N/A
The Registry                                01-1015160  16,832 76    N/A     N/A          N/A                N/A            N/A
Washington Woodworking                      01-1015397  16,166 50    N/A     N/A          N/A                N/A            N/A
Scott Manor Apartments                      01-1015217  16,127.28    N/A     N/A          N/A                N/A            N/A
Four Seasons Estates                        01-1015504  13,159.63    N/A     N/A          N/A                N/A            N/A
Valley View Apartments                      01-1015271  12,357.56    N/A     N/A          N/A                N/A            N/A
University Avenue Retail                    01-1015513  11,506.70    N/A     N/A          N/A                N/A            N/A
Oakland Terrace Apartments                  01-1015279  11,181.61    N/A     N/A          N/A                N/A            N/A
Capri/ Graham House/Hale Hall Apartments    01-1015221  12,128.94    N/A     N/A          N/A                N/A            N/A
Royal Garden Apartments                     01-1015218  10,891.75    N/A     N/A          N/A                N/A            N/A
Lincoln Court Apartments                    01-1015594  10,316.87    N/A     N/A          N/A                N/A            N/A
Kutztown Garden Apartments                  01-1015469   9,140.59    N/A     N/A          N/A                N/A            N/A
Clarke Products                             01-1015454   8,991.32    N/A     N/A          N/A                N/A            N/A
Springview Garden Apartments                01-1015438   7,724.60    N/A     N/A          N/A                N/A            N/A
Greystone Court Apartments                  01-1015299   8,255.43    N/A     N/A          N/A                N/A            N/A
Fort Knox Storage Park                      01-1015428   8,901.02    N/A     N/A          N/A                N/A            N/A
Montana Avenue Retail                       01-1015514   5,043.70    N/A     N/A          N/A                N/A            N/A
Northview Terrace Apartments                01-1015165  11,232.88 Libor-lmo. 2.500        3/28/97            Monthly        None 
</TABLE>                                                                   


Morgan Stanley Capital I Inc. 1997-C1                                          




   Maximum         Minimum        First Monthly     Frequency of     Master
  Lifetime        Lifetime      Payment Adjustment    Payment       Servicing
Mortgage Rate   Mortgage Rate   Date Post Cut-off   Adjustments   Fee Rate (bps)
- --------------------------------------------------------------------------------

     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
     N/A             N/A               N/A              N/A           13.6
   10.375           5.750            4/1/97            Monthly        13.6

                                     Page 4

<PAGE>


                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage File" for any Mortgage Loan shall, subject to Section 2(b),
collectively consist of the following documents:

     (i)     the original Mortgage Note, endorsed by the most recent endorsee
             prior to the Trustee or, if none, by the originator, without
             recourse, either in blank or to the order of the Trustee in the
             following form: "Pay to the order of LaSalle National Bank, as
             trustee for the registered holders of Morgan Stanley Capital I
             Inc., Commercial Mortgage Pass-Through Certificates, Series 1997 -
             C1, without recourse";

     (ii)    the original or a copy of the related Mortgage and, if applicable,
             the originals or copies of any intervening assignments of such
             Mortgage showing a complete chain of assignment from the originator
             of the Mortgage Loan to the most recent assignee of record thereof
             prior to the Trustee, if any, in each case with evidence of
             recording indicated thereon;

     (iii)   an original assignment of the related Mortgage, in recordable form,
             executed by the most recent assignee of record thereof prior to the
             Trustee or, if none, by the originator, either in blank or in favor
             of the Trustee (in such capacity);

     (iv)    the original or a copy of the related Assignment of Leases (if such
             item is a document separate from the Mortgage) and, if applicable,
             the originals or copies of any intervening assignments of such
             Assignment of Leases showing a complete chain of assignment from
             the originator of the Mortgage Loan to the most recent assignee of
             record thereof prior to the Trustee, if any, in each case with
             evidence of recording thereon;

     (v)     an original assignment of any related Assignment of Leases (if such
             item is a document separate from the Mortgage), in recordable form,
             executed by the most recent assignee of record thereof prior to the
             Trustee or, if none, by the originator, either in blank or in favor
             of the Trustee (in such capacity), which assignment may be included
             as part of the corresponding assignment of Mortgage referred to in
             clause (iii) above;

     (vi)    an original or copy of any related security agreement (if such item
             is a document separate from the Mortgage) and, if applicable, the
             originals

                                       B-2


<PAGE>


             or copies of any intervening assignments of such security agreement
             showing a complete chain of assignment from the originator of the
             Mortgage Loan to the most recent assignee thereof prior to the
             Trustee, if any;

     (vii)   an original assignment of any related security agreement (if such
             item is a document separate from the Mortgage) executed by the most
             recent assignee thereof prior to the Trustee or, if none, by the
             originator, either in blank or in favor of the Trustee (in such
             capacity), which assignment may be included as part of the
             corresponding assignment of Mortgage referred to in clause (iii)
             above;

     (viii)  originals or copies of all assumption, modification, written
             assurance and substitution agreements, with evidence of recording
             thereon (if appropriate), in those instances where the terms or
             provisions of the Mortgage, Mortgage Note or any related security
             document have been modified or the Mortgage Loan has been assumed;

     (ix)    the original or a copy of the lender's title insurance policy
             issued in connection with the origination of the Mortgage Loan,
             together with all endorsements or riders (or copies thereof) that
             were issued with or subsequent to the issuance of such policy,
             insuring the priority of the Mortgage as a first lien on the
             Mortgaged Property;

     (x)     the original or a copy of any guaranty of the obligations of the
             Mortgagor under the Mortgage Loan, together with (A) if applicable,
             the originals or copies of any intervening assignments of such
             guaranty showing a complete chain of assignment from the originator
             of the Mortgage Loan to the most recent assignee thereof prior to
             the Trustee, if any, and (B) an original assignment of such
             guaranty executed by the most recent assignee thereof prior to the
             Trustee or, if none, by the originator;

     (xi)    (A) file or certified copies of any UCC financing statements and
             continuation statements which were filed in order to perfect (and
             maintain the perfection of) any security interest held by the
             originator of the Mortgage Loan (and each assignee of record prior
             to the Trustee) in and to the personalty of the mortgagor at the
             Mortgaged Property (in each case with evidence of filing thereon)
             and which were in the possession of the Seller (or its agent) at
             the time the Mortgage Files were delivered to the Trustee and (B)
             if any such security interest is perfected and the earlier UCC
             financing statements and continuation statements were in the
             possession of the Seller, a UCC financing statement executed

                                       B-3

<PAGE>


             by the most recent assignee of record prior to the Trustee or, if
             none, by the originator, evidencing the transfer of such security
             interest, either in blank or in favor of the Trustee;

     (xii)   the original or a copy of the power of attorney (with evidence of
             recording thereon, if appropriate) granted by the Mortgagor if the
             Mortgage, Mortgage Note or other document or instrument referred to
             above was signed on behalf of the Mortgagor; and

     (xiii)  if the Mortgagor has a leasehold interest in the related Mortgaged
             Property, the original ground lease or a copy thereof;

provided that whenever the term "Mortgage File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.


                                       B-4

<PAGE>


                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS


     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, that:

          (i)  Ownership of Mortgage  Loans.  Immediately  prior to the transfer
     thereof to the Purchaser,  the Seller had good and marketable title to, and
     was the sole owner and holder of, such Mortgage Loan, free and clear of any
     and all liens,  encumbrances and other interests on, in or to such Mortgage
     Loan (other than, in certain cases,  the right of a subservicer to directly
     service such Mortgage Loan).  Such transfer  validly  assigns  ownership of
     such  Mortgage Loan to the  Purchaser  free and clear of any pledge,  lien,
     encumbrance or security interest.

          (ii) Authority to Transfer  Mortgage Loans.  The Seller has full right
     and authority to sell, assign and transfer such Mortgage Loan. No provision
     of the  Mortgage  Note,  Mortgage or other loan  document  relating to such
     Mortgage  Loan  prohibits  or  restricts  the  Seller's  right to assign or
     transfer such Mortgage Loan.

          (iii)  Mortgage  Loan  Schedule.  The  information  pertaining to such
     Mortgage  Loan set forth in the Mortgage Loan Schedule was true and correct
     in all material respects as of the Cut- off Date.

          (iv)  Payment  Record.  Such  Mortgage  Loan was not as of the Cut-off
     Date, and has not been during the  twelve-month  period prior  thereto,  30
     days or more  delinquent  in respect of any debt service  payment  required
     thereunder, without giving effect to any applicable grace period.

          (v) Lien  Priority.  The  Permitted  Encumbrances  (as  defined in the
     Mortgage Loan  Purchase  Agreement of which this Exhibit C forms a part) do
     not materially  interfere with the security  intended to be provided by the
     related  Mortgage,  the current use or operation  of the related  Mortgaged
     Property or the current  ability of the Mortgaged  Property to generate net
     operating income  sufficient to service the Mortgage Loan. If the Mortgaged
     Property is operated as a nursing  facility,  a  hospitality  property or a
     multifamily  property,  the Mortgage,  together with any separate  security
     agreement,   similar  agreement  and  UCC  financing  statement,   if  any,
     establishes and creates a first priority,  perfected security interest,  to
     the extent such security  interest can be perfected by the recordation of a
     Mortgage  and the  filing of a UCC  financing  statement,  in all  personal
     property  owned  by the  Mortgagor  that  is  used  in,  and is  reasonably
     necessary to, the operation of the related Mortgaged Property.



<PAGE>


          (vi) Title  Insurance.  The lien of the related Mortgage is insured by
     an ALTA lender's title insurance policy ("Title Policy"), or its equivalent
     as  adopted  in  the  applicable  jurisdiction,   issued  by  a  nationally
     recognized  title  insurance  company,  insuring  the  originator  of  such
     Mortgage Loan, 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 Permitted Encumbrances (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 such loan).
     Each Title  Policy  (or,  if it has yet to be issued,  the  coverage  to be
     provided  thereby) is in full force and effect,  all premiums  thereon have
     been paid and, to the Seller's knowledge, no material claims have been made
     thereunder  and no  claims  have  been  paid  thereunder.  No holder of the
     related  Mortgage  has  done,  by  act or  omission,  anything  that  would
     materially  impair  the  coverage  under  such  Title  Policy.  Immediately
     following the transfer and  assignment of the related  Mortgage Loan to the
     Trustee, such Title Policy (or, if it has yet to be issued, the coverage to
     be provided  thereby) will inure to the benefit of the Trustee  without the
     consent of or notice to the insurer.

          (vii) No Waivers by Seller of  Material  Defaults.  The Seller has not
     waived any material  default,  breach,  violation or event of  acceleration
     existing under the related Mortgage or Mortgage Note.

          (viii)  No  Offsets,  Defenses  or  Counterclaims.  There  is no valid
     offset, defense or counterclaim to such Mortgage Loan.

          (ix) Condition of Property;  Condemnation.  Except as set forth in any
     engineering  report  prepared in  connection  with the  origination  of (or
     obtained in connection with or otherwise following the Seller's acquisition
     of) such Mortgage Loan, the related Mortgaged  Property is, to the Seller's
     knowledge, free and clear of any damage that would materially and adversely
     affect its value as  security  for such  Mortgage  Loan.  The Seller has no
     actual notice of the  commencement of a proceeding for the  condemnation of
     all or any material portion of the related Mortgaged Property.

          (x) Compliance  with Usury Laws.  Such Mortgage Loan complied with all
     applicable usury laws in effect at its date of origination.

          (xi) Full Disbursement of Mortgage Loan Proceeds. The proceeds of such
     Mortgage  Loan have been fully  disbursed and there is no  requirement  for
     future advances thereunder.

          (xii)  Enforceability.  The related Mortgage Note and Mortgage and all
     other  documents  and  instruments  evidencing,  guaranteeing,  insuring or
     otherwise  securing such Mortgage Loan have been duly and properly executed
     by the parties thereto, and each is the legal, valid and binding obligation
     of the maker thereof (subject to any non-recourse  provisions  contained in
     any of the foregoing  agreements and any applicable  state  anti-deficiency
     legislation),

                                       C-2

<PAGE>


     enforceable in accordance with its terms, except as such enforcement may be
     limited by bankruptcy, insolvency, reorganization, receivership, moratorium
     or other laws  relating to or affecting  the rights of creditors  generally
     and by general principles of equity (regardless of whether such enforcement
     is considered in a proceeding in equity or at law).

          (xiii) Insurance. All improvements upon the related Mortgaged Property
     are  insured  against  loss by hazards of  extended  coverage  in an amount
     (subject  to a  customary  deductible)  at least equal to the lesser of the
     outstanding  principal  balance of such  Mortgage Loan and 100% of the full
     insurable  replacement cost of the  improvements  located on such Mortgaged
     Property  and the related  hazard  insurance  policy  contains  appropriate
     endorsements to avoid the  application of co-insurance  and does not permit
     reduction in insurance  proceeds  for  depreciation.  If any portion of the
     related  Mortgaged  Property  was, at the time of the  origination  of such
     Mortgage Loan, in an area  identified in the Federal  Register by the Flood
     Emergency  Management  Agency as having  special flood  hazards,  and flood
     insurance was available,  a flood insurance policy meeting any requirements
     of the then current  guidelines of the Federal Insurance  Administration is
     in effect  with a  generally  acceptable  insurance  carrier,  in an amount
     representing  coverage  not  less  than the  least  of (1) the  outstanding
     principal  balance of such Mortgage Loan,  (2) the full insurable  value of
     such  Mortgaged  Property,  (3) the maximum  amount of insurance  available
     under the National Flood Insurance Act of 1968, as amended, and (4) 100% of
     the  replacement  cost  of  the  improvements  located  on  such  Mortgaged
     Property.  In addition,  the Mortgage requires the Mortgagor to maintain in
     respect of the Mortgaged Property comprehensive general liability insurance
     in amounts generally required by commercial mortgage lenders,  and at least
     six  months  rental  or  business  interruption  insurance,  and  all  such
     insurance  required by the Mortgage to be  maintained  is in full force and
     effect.  Each such insurance  policy requires prior notice to the holder of
     the Mortgage of  termination or  cancellation,  and no such notice has been
     received, including any notice of nonpayment of premiums, that has not been
     cured.

          (xiv)  Environmental  Condition.  The related  Mortgaged  Property was
     subject to one or more  environmental  site  assessments (or an update of a
     previously conducted  assessment),  which was (were) performed on behalf of
     the Seller,  or as to which the related  report was delivered to the Seller
     in connection  with its  origination  or acquisition of such Mortgage Loan;
     and the Seller, having made no independent inquiry other than reviewing the
     resulting report(s) and/or employing an environmental consultant to perform
     the assessment(s)  referenced  herein, has no knowledge of any material and
     adverse environmental  conditions or circumstance  affecting such Mortgaged
     Property  that was not disclosed in the related  report(s).  The Seller has
     not taken any action  with  respect to such  Mortgage  Loan or the  related
     Mortgaged Property that could subject the Purchaser,  or its successors and
     assigns  in  respect  of the  Mortgage  Loan,  to any  liability  under the
     Comprehensive  Environmental  Response,  Compensation  and Liability Act of
     1980, as amended ("CERCLA") or any other applicable federal, state or local
     environmental  law, and the 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 the related  Mortgaged  Property that was
     not  disclosed in the related  report.  The related  Mortgage  requires the
     Mortgagor  to  comply  with  all  applicable   federal,   state  and  local
     environmental laws and regulations.

                                       C-3

<PAGE>


          (xv)  No  Cross-Collateralization  with  Other  Mortgage  Loans.  Such
     Mortgage Loan is not cross-collateralized  with any mortgage loan that will
     not be included in the Trust Fund.

          (xvi) Waivers and Modifications. The terms of the related Mortgage and
     the Mortgage Note have not been  impaired,  waived,  altered or modified in
     any  material  respect,  except as  specifically  set forth in the  related
     Mortgage File.

          (xvii) Taxes and Assessments.  There are no delinquent  taxes,  ground
     rents, water charges, sewer rents, assessments or other similar outstanding
     charges affecting the related Mortgaged  Property which are or may become a
     lien of priority equal to or higher than the lien of the related  Mortgage.
     For purposes of this  representation and warranty,  real property taxes and
     assessments shall not be considered unpaid until the date on which interest
     and/or penalties would be payable thereon.

          (xviii) Mortgagor's Interest in Mortgaged Property. Except in the case
     of two Mortgage  Loans (the  Mortgage  Loans  secured by Center Point Plaza
     (Mortgage  Loan  No.  01-  1015227)  and  Hilton  Village  Shopping  Center
     (Mortgage  Loan No.  01-1015361))  as to which the  interest of the related
     Mortgagor  in the  related  Mortgaged  Property  is in  whole  or in part a
     leasehold  estate,  the  interest of the related  Mortgagor  in the related
     Mortgaged Property consists of a fee simple estate in real property.

          (xix)  Whole  Loan.  Each  Mortgage  Loan  is a whole  loan  and not a
     participation interest.

          (xx) Valid Assignment. The assignment of the related Mortgage referred
     to in clause (iii) of Exhibit B  constitutes  the legal,  valid and binding
     assignment of such Mortgage from the relevant assignor to the assignee, and
     the assignment of the related  Assignment of Leases, if any, referred to in
     clause (v) of Exhibit B constitutes the legal, valid and binding assignment
     thereof from the relevant assignor to the Trustee.

          (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that
     are, as of the Closing Date, required to be deposited with the mortgagee or
     its agent have been so deposited.

          (xxii)  No  Mechanics'  or  Materialmen's  Liens.  As of the  date  of
     origination  of such  Mortgage  Loan and,  to the actual  knowledge  of the
     Seller, as of the Closing Date, the related  Mortgaged  Property was and is
     free and clear of any  mechanics' and  materialmen's  liens or liens in the
     nature  thereof  which  create a lien prior to that  created by the related
     Mortgage.

          (xxiii) No Material Encroachments. To the Seller's knowledge (based on
     surveys and/or title insurance  obtained in connection with the origination
     of such Mortgage Loan), as of the date of such origination,  no improvement
     that was included for the purpose of determining the appraised value of the
     related Mortgaged Property at the time of origination of such Mortgage

                                       C-4

<PAGE>


     Loan lay outside the  boundaries  and  building  restriction  lines of such
     property to any material extent (unless  affirmatively covered by the title
     insurance  referred to in paragraph  (vi) above),  and no  improvements  on
     adjoining  properties  encroached  upon  such  Mortgaged  Property  to  any
     material extent. To the Seller's knowledge,  based upon opinions of counsel
     and/or other due diligence  customarily  performed by  commercial  mortgage
     lenders,  the  improvements  located on or forming  part of such  Mortgaged
     Property comply in all material  respects with  applicable  zoning laws and
     ordinances   (except  to  the  extent  that  they  may   constitute   legal
     non-conforming uses).

          (xxiv) Originator Authorized.  To the extent required under applicable
     law as of the  Closing  Date,  the  originator  of such  Mortgage  Loan was
     authorized  to do  business  in  the  jurisdiction  in  which  the  related
     Mortgaged  Property is located at all times when it held the Mortgage  Loan
     to the extent necessary to ensure the enforceability of such Mortgage Loan.

          (xxv) No Material Default. To the Seller's knowledge, there exists (A)
     no  material  default,  breach or event of  acceleration  under the related
     Mortgage or Mortgage  Note,  and (B) no event (other than  payments due but
     not yet  delinquent)  that, with the passage of time or with notice and the
     expiration of any grace or cure period,  would  constitute  such a material
     default,  breach or event of  acceleration;  provided,  however,  that this
     representation and warranty does not cover any default,  breach or event of
     acceleration that specifically  pertains to any matter otherwise covered or
     addressed  by any other  representation  and  warranty  made by the  Seller
     therein.

          (xxvi)  Adjustable   Mortgage  Rate.  If  the  Mortgage  Loan  has  an
     adjustable  Mortgage  Rate,  all of the terms of the related  Mortgage Note
     pertaining  to  interest  rate   adjustments,   payment   adjustments   and
     adjustments of the principal  balance are enforceable such adjustments will
     not affect the priority of the lien of the related  Mortgage,  and all such
     adjustments  and all  calculations  made before the Cut-off  Date were made
     correctly and in full compliance with the terms of the related Mortgage and
     Mortgage Note.

          (xxvii) No Equity Participation or Contingent  Interest.  The Mortgage
     Loan contains no equity  participation by the lender,  and does not provide
     for any contingent or additional  interest in the form of  participation in
     the  cash  flow  of  the  related  Mortgaged  Property,   or  for  negative
     amortization.

          (xxviii) No Advances of Funds.  No holder of the Mortgage Loan has, to
     the Seller's knowledge,  advanced funds or induced,  solicited or knowingly
     received  any  advance  of funds  from a party  other than the owner of the
     related Mortgaged Property,  directly or indirectly, for the payment of any
     amount required by the Mortgage Loan.

          (xxix) Licenses, Permits, Etc. To the Seller's knowledge, based on due
     diligence  customarily  performed in the origination of comparable mortgage
     loans by the Seller,  as of the date of  origination  of the Mortgage Loan,
     the related Mortgagor was in possession of all material  licenses,  permits
     and  authorizations  required  by  applicable  laws for the  ownership  and
     operation of the related Mortgaged Property as it was then operated.

                                       C-5

<PAGE>


          (xxx)  Servicing.  The servicing and  collection  practices  used with
     respect to the  Mortgage  Loan have  complied  with  applicable  law in all
     material respects and are consistent with the servicing  standard set forth
     in Section 8.1 of the Pooling and Servicing Agreement.

          (xxxi)  Customary  Remedies.  The related  Mortgage or Mortgage  Note,
     together with  applicable  state law,  contains  customary and  enforceable
     provisions (subject to the exceptions set forth in paragraph (xii)) such as
     to render the rights and remedies of the holders  thereof  adequate for the
     practical  realization  against  the  related  Mortgaged  Property  of  the
     principal benefits of the security intended to be provided thereby.

          (xxxii)  Insurance and  Condemnation  Proceeds.  The related  Mortgage
     provides that insurance proceeds and condemnation  proceeds will be applied
     either  to  restore  or  repair  the  Mortgaged  Property,  or to repay the
     principal of the Mortgage  Loan or otherwise at the option of the holder of
     the Mortgage.

          (xxxiii) LTV. The gross  proceeds of each Mortgage Loan to the related
     Mortgagor at origination did not exceed the non-contingent principal amount
     of the Mortgage  Loan and either:  (A) such  Mortgage Loan is secured by an
     interest in real  property  having a fair market  value (1) at the date the
     Mortgage  Loan was  originated at least equal to 80 percent of the original
     principal  balance of the Mortgage Loan or (2) at the Closing Date at least
     equal to 80 percent of the  principal  balance of the Mortgage Loan on such
     date;  provided that for purposes hereof, the fair market value of the real
     property  interest  must  first be reduced by (X) the amount of any lien on
     the real  property  interest  that is senior to the Mortgage Loan and (Y) a
     proportionate  amount of any lien that is in parity with the Mortgage  Loan
     (unless   such   other   lien    secures   a   Mortgage    Loan   that   is
     cross-collateralized   with  such   Mortgage   Loan,  in  which  event  the
     computation  described in clauses (1) and (2) of this paragraph (xxx) shall
     be made on a pro rata basis in  accordance  with the fair market  values of
     the Mortgaged Properties securing such cross-collateralized Mortgage Loans;
     or (B)  substantially  all the proceeds of such  Mortgage Loan were used to
     acquire,  improve or protect  the real  property  which  served as the only
     security  for such  Mortgage  Loan (other than a recourse  feature or other
     third party credit enhancement  within the meaning of Treasury  Regulations
     Section 1.860G-2(a)(1)(ii)).

          (xxxiv) LTV and  Significant  Modifications.  If the Mortgage Loan was
     "significantly  modified"  prior to the  Closing  Date so as to result in a
     taxable exchange under Section 1001 of the Code, it either (A) was modified
     as a result  of the  default  or  reasonably  foreseeable  default  of such
     Mortgage Loan or (B)  satisfies  the  provisions of either clause (A)(1) of
     paragraph (xxxiii) (substituting the date of the last such modification for
     the date the Mortgage  Loan was  originated)  or clause (A)(2) of paragraph
     (xxxiii), including the proviso thereto.

          (xxxv) [Intentionally Omitted.]

          (xxxvi)  Litigation.  To the Seller's actual  knowledge,  there are no
     pending   actions,   suits  or  proceedings  by  or  before  any  court  or
     governmental authority against or affecting the

                                       C-6

<PAGE>


     related  Mortgagor or the related  Mortgaged  Property  that, if determined
     adversely to such  Mortgagor or Mortgaged  Property,  would  materially and
     adversely affect the value of the Mortgaged  Property or the ability of the
     Mortgagor to pay  principal,  interest or any other  amounts due under such
     Mortgage Loan.

          (xxxvii)  Leasehold  Estate.  Each Mortgaged  Property consists of the
     related  Mortgagor's  fee simple  estate in real  estate or, if the related
     Mortgage Loan is secured in whole or in part by the interest of a Mortgagor
     as a  lessee  under a ground  lease  of a  Mortgaged  Property  (a  "Ground
     Lease"), by the related Mortgagor's interest in the Ground Lease but not by
     the related fee interest in such Mortgaged Property (the "Fee Interest"):

           (i)     To the actual knowledge of the Seller, such Ground Lease or a
                   memorandum  thereof has been or will be duly  recorded;  such
                   Ground  Lease  (or the  related  estoppel  letter  or  lender
                   protection  agreement  between the Seller and related lessor)
                   permits  the  interest  of  the  lessee   thereunder   to  be
                   encumbered  by the  related  Mortgage;  and there has been no
                   material  change in the payment  terms of such  Ground  Lease
                   since the origination of the related  Mortgage Loan, with the
                   exception   of   material   changes   reflected   in  written
                   instruments that are a part of the related Mortgage File;

           (ii)    The lessee's  interest in such Ground Lease is not subject to
                   any liens or  encumbrances  superior to, or of equal priority
                   with,   the   related   Mortgage,    other   than   Permitted
                   Encumbrances;

           (iii)   The  Mortgagor's  interest in such Ground Lease is assignable
                   to the Purchaser and its  successors  and assigns upon notice
                   to, but without the consent of, the lessor thereunder (or, if
                   such consent is required,  it has been obtained  prior to the
                   Closing  Date) and, in the event that it is so  assigned,  is
                   further  assignable by the Purchaser and its  successors  and
                   assigns  upon  notice to, but  without the need to obtain the
                   consent of, such lessor;

           (iv)    Such Ground Lease is in full force and effect, and the Seller
                   has  received no notice that an event of default has occurred
                   thereunder,  and, to the  Seller's  actual  knowledge,  there
                   exists no condition  that, but for the passage of time or the
                   giving  of  notice,  or  both,  would  result  in an event of
                   default under the terms of such Ground Lease;

           (v)     Such Ground Lease, or an estoppel letter or other  agreement,
                   requires the lessor under such Ground Lease to give notice of
                   any default by the lessee to the mortgagee, provided that the
                   mortgagee  has provided the lessor with notice of its lien in
                   accordance with the provisions of such Ground Lease, and such
                   Ground  Lease,  or an  estoppel  letter  or other  agreement,
                   further  provides that no notice of  termination  given under
                   such Ground Lease is

                                       C-7

<PAGE>



                   effective  against  the  mortgagee  unless  a copy  has  been
                   delivered to the mortgagee;

           (vi)    A mortgagee is permitted a reasonable opportunity (including,
                   where  necessary,  sufficient  time to gain possession of the
                   interest of the lessee  under such Ground  Lease) to cure any
                   default under such Ground  Lease,  which is curable after the
                   receipt  of notice of any such  default,  before  the  lessor
                   thereunder may terminate such Ground Lease;

           (vii)   Such  Ground  Lease  has  an  original  term  (including  any
                   extension  options set forth  therein) which extends not less
                   than ten years beyond the Stated Maturity Date of the related
                   Mortgage Loan;

           (viii)  Under  the  terms  of  such  Ground  Lease  and  the  related
                   Mortgage,  taken  together,  any related  insurance  proceeds
                   other than in respect of a total or substantially  total loss
                   or  taking,   will  be  applied   either  to  the  repair  or
                   restoration of all or part of the related Mortgaged Property,
                   with the  mortgagee  or a trustee  appointed by it having the
                   right to hold and  disburse  such  proceeds  as the repair or
                   restoration   progresses   (except  in  such  cases  where  a
                   provision  entitling  another party to hold and disburse such
                   proceeds would not be viewed as commercially  unreasonable by
                   a prudent commercial  mortgage lender),  or to the payment of
                   the  outstanding  principal  balance  of  the  Mortgage  Loan
                   together with any accrued interest thereon; and

           (ix)    Such  Ground  Lease  does  not  impose  any  restrictions  on
                   subletting  which  would  be  viewed,   as  of  the  date  of
                   origination  of the related  Mortgage  Loan, as  commercially
                   unreasonable by the Seller;  and such Ground Lease contains a
                   covenant that the lessor thereunder is not permitted,  in the
                   absence of an uncured  default,  to disturb  the  possession,
                   interest or quiet  enjoyment of any  subtenant of the lessee,
                   or in any manner,  which would adversely  affect the security
                   provided by the related Mortgage

          (xxxviii) Deed of Trust. If the related Mortgage is a deed of trust, a
     trustee,  duly qualified under applicable law to serve as such, is properly
     designated and serving under such Mortgage.

          (xxxix) Lien Releases. Except in cases where either (a) a release of a
     portion of the Mortgaged  Property was  contemplated  at origination of the
     Mortgage Loan and such portion was not considered  material for purposes of
     underwriting  the  Mortgage  Loan or (b)  release is  conditioned  upon the
     satisfaction of certain underwriting and legal requirements and the payment
     of a release price,  the related Mortgage Note or Mortgage does not require
     the holder thereof to

                                       C-8

<PAGE>


     release all or any portion of the  Mortgaged  Property from the lien of the
     related  Mortgage except upon payment in full of all amounts due under such
     Mortgage Loan.

          (xl)  Junior  Liens.  The  Mortgage  Loan does not permit the  related
     Mortgaged  Property  to be  encumbered  by any lien  junior  to or of equal
     priority  with the lien of the related  Mortgage  without the prior written
     consent of the holder thereof or the  satisfaction of debt service coverage
     or similar conditions specified therein.

          (xli) Mortgagor Bankruptcy.  To the Seller's knowledge,  the Mortgagor
     is  not  a  debtor  in  any  state  or  federal  bankruptcy  or  insolvency
     proceeding.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.



                                       C-9

<PAGE>



                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                        CERTIFICATE OF OFFICER OF SELLER

     I, Glen W. Snyder, a Secretary of GMAC Commercial Mortgage Corporation (the
"Seller"), hereby certify as follows:

     The Seller is a corporation  duly organized,  validly  existing and in good
standing under the laws of the State of California.

     Attached  hereto as Exhibit I are true,  correct and complete copies of the
Certificate of  Incorporation  and By-Laws of the Seller,  which  Certificate of
Incorporation and By-Laws are on the date hereof, and have been at all times, in
full force and effect.

     Attached  hereto as Exhibit II is a true,  correct and complete copy of the
resolutions adopted by the board of directors of the Seller on __________, 1997,
authorizing the transactions contemplated by that certain Mortgage Loan Purchase
Agreement,  dated as of March 20, 1997, (the "Purchase Agreement"),  between the
Seller and Morgan  Stanley  Capital I Inc., and such  resolutions  have not been
rescinded, annulled or amended since the date of their adoption.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been the duly elected or appointed,  as
the case may be, and qualified officer,  representative or authorized  signatory
of the Seller and his genuine signature is set forth opposite his name:

         NAME                    OFFICE                    SIGNATURE

         _________________       __________________        __________________

         _________________       __________________        __________________

     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature,  the  Purchase  Agreement  and  any  other  document  or  certificate
delivered  by or on  behalf  of the  Seller  on or  before  the date  hereof  in
connection with the transactions contemplated by the Purchase Agreement, was, at
the respective times of such signing and delivery,  duly authorized or appointed
to execute such documents in such  capacity,  and the signatures of such persons
or facsimiles thereof appearing on such documents are their genuine signatures.


                                      D1-1

<PAGE>



         Capitalized terms not otherwise defined herein have the meanings
assigned to them in the Purchase Agreement.

         IN WITNESS WHEREOF, the undersigned has executed this certificate as of
March __________, 1997.



                           By:_____________________________
                              Name:  Glen W. Snyder
                              Title: Secretary




     I, [name],  [title], hereby certify that ________________ is a duly elected
or appointed,  as the case may be,  qualified and acting  ______________  of the
Seller and that the signature appearing above is his/her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
March __________, 1997.




                           By:_____________________________
                              Name:
                              Title:




                                      D1-2

<PAGE>



                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                              CERTIFICATE OF SELLER

     In connection with the execution and delivery by GMAC  Commercial  Mortgage
Corporation   (the  "Seller")  of,  and  the  consummation  of  the  transaction
contemplated  by, that certain  Mortgage  Loan Purchase  Agreement,  dated as of
March 20, 1997 (the "Purchase Agreement"), between Morgan Stanley Capital I Inc.
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this ___ day of March, 1997.

                                            GMAC COMMERCIAL MORTGAGE CORPORATION



                                            By:_____________________________
                                               Name:
                                               Title:




                                      D2-1


<PAGE>



                                  EXHIBIT D-3A

                   FORM OF OPINION I OF COUNSEL TO THE SELLER





                                      D3-1

<PAGE>



                                  EXHIBIT D-3B

                   FORM OF OPINION II OF COUNSEL TO THE SELLER

                                      D3-2

<PAGE>



                                    EXHIBIT E

                        FORM OF CONFIDENTIALITY AGREEMENT






                                       E-1







                                  Exhibit 99.1D





<PAGE>


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



                           CONTIFINANCIAL CORPORATION
                                    Guarantor


                                   in favor of


                          MORGAN STANLEY CAPITAL I INC.
                               AND CERTAIN OTHERS





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

                               GUARANTY AGREEMENT

                           Dated as of March 20, 1997


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





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


<PAGE>



     Guaranty Agreement (the "Agreement"), dated as of March 20, 1997, from
ContiFinancial Corporation (the "Guarantor") in favor of Morgan Stanley Capital
I Inc. (the "Depositor") and all additional persons and entities (the "Other
Beneficiaries" and, collectively with the Depositor, the "Beneficiaries")
entitled to indemnification under Section 9 of the Mortgage Loan Purchase
Agreement dated as of even date herewith (the Purchase Agreement), between
ContiTrade Services L.L.C. (the "Seller") and the Depositor.

     The Depositor requires, as an inducement and a condition precedent to its
entering into the Purchase Agreement with the Seller, that the Guarantor
guarantees certain obligations of the Seller under the Purchase Agreement. The
Guarantor desires that the Depositor enter into the Purchase Agreement and is
willing to enter into this Agreement in order to induce the Depositor to do so.
The Guarantor is a corporation affiliated with the Seller. Capitalized terms
used but not otherwise defined herein shall have the respective meanings
ascribed to such terms in the Purchase Agreement.

     Now, therefore, in consideration of the premises and the mutual agreements
set forth herein, and for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Guarantor agrees as follows:

                                    ARTICLE I
                             GUARANTEED OBLIGATIONS

     Section 1.1 Obligations Guaranteed. The Guarantor hereby guarantees to the
Depositor and the Other Beneficiaries (a) the timely purchase or replacement of
any Mortgage Loans which the Seller is obligated to repurchase or replace
pursuant to Section 6 of the Purchase Agreement and fails to do so in accordance
therewith, (b) the due and punctual payment, observance and performance of any
and all of the obligations of the Seller pursuant to Section 9 of the Purchase
Agreement, if the Seller fails to pay or perform as required thereunder (the
obligations specified in this clause (b) and the preceding clause (a), as such
may be amended or modified from time to time with the written consent of the
Guarantor, collectively, the "Seller Obligations"), and (c) the timely payment
of costs, expenses (including, without limitation, expenses of enforcement) and
liabilities resulting from the failure of the Seller to satisfy any Seller
Obligation in accordance with the Purchase Agreement; provided that,
notwithstanding anything herein to the contrary, in no event shall the Guarantor
guaranty or otherwise be responsible for any Seller Obligation to the extent
(but only to the extent) that such Seller Obligation has been amended,
rescinded, waived, modified or in any way altered without the written consent of
the Guarantor. It is herein acknowledged that no Seller Obligation may be
amended, rescinded, waived, modified or in any way altered except by writing
signed by the Depositor and the Seller.

     Section 1.2 Nature of the Guaranteed Obligations. (a) The Guarantor further
agrees that this Agreement constitutes an absolute, unconditional, irrevocable,
present and continuing guaranty of performance and payment and not of
collection. The Guarantor's obligations hereunder (the "Guaranty Obligations")
are primary, direct, unconditional and

                                       -1-

<PAGE>



completely independent of the obligations of any other person or entity, and are
primary direct obligations of the Guarantor to the Depositor and the Other
Beneficiaries.

     (b) If any payment by the Seller to any person or entity under any of the
Seller Obligations is rescinded or must be returned by such person or entity for
any reason (including, without limitation, the entry of an order under any
present or future federal or state bankruptcy, insolvency or similar law) the
Guaranty Obligations of the Guarantor hereunder shall be reinstated with respect
to such payment.

     (c) None of the Beneficiaries shall have a duty to advise the Guarantor of
information known to it regarding such condition or any such circumstances.

     (d) The Guaranty Obligations shall remain in full force and effect until
both (i) satisfaction or performance thereof in full and (ii) the obligations of
the Seller under the Purchase Agreement are paid, observed, performed and
satisfied in full. The Guarantor guarantees and agrees that the Seller
Obligations will be satisfied in accordance with the terms thereof, subject to
the proviso to Section 1.1. The liability of the Guarantor under this Agreement
shall be absolute, unconditional and irrevocable irrespective of:

          (i) any lack of validity, legality or enforceability of the Purchase
     Agreement.

          (ii) the failure of any Beneficiary (i) to assert any claim or demand
     not expressly required under the terms of the Purchase Agreement or to
     enforce any right or remedy against the Seller under the Purchase
     Agreement, or (ii) to exercise any right or remedy against any other
     guarantor of, or collateral securing, any of the Seller Obligations;

          (iii) subject to the proviso to Section 1.1, any reduction,
     limitation, impairment or termination of any of the obligations of the
     Seller under the Purchase Agreement for any reason, including any claim of
     waiver, release, surrender, alteration or compromise by reason of the
     invalidity, illegality, non-genuineness, irregularity, compromise or
     unenforceability of, or any other event or occurrence affecting, such
     obligations, except as expressly set forth in the Purchase Agreement;

          (iv) subject to the proviso to Section 1.1, any amendment to,
     rescission, waiver, or other modification of, or any consent to or
     departure from, any of the terms of the Purchase Agreement; and

          (v) any other circumstance which might otherwise constitute a defense
     to or a discharge of the Seller of its obligations under the Purchase
     Agreement based upon the bankruptcy or insolvency of the Seller.

provided that, notwithstanding anything to the contrary contained herein, the
Guarantor shall not be required to make a payment hereunder pursuant to the
Guaranty Obligations to the

                                     -2-

<PAGE>



extent that there exists a valid defense, set-off, discharge, right of release
or equitable right of limitation or liability under the Purchase Agreement to
which the Seller is rightfully entitled and that does not arise out of the
bankruptcy or insolvency of the Seller.

     Section 1.3 Certain Waivers of the Guarantor. The Guarantor hereby waives:

          (a) promptness, diligence, notice of acceptance and any other notice
     with respect to any of the Seller Obligations and this Agreement, except
     notices to the Guarantor specifically provided in this Agreement, and

          (b) any requirement that the Depositor or any Other Beneficiary
     secure, perfect or insure any security interest or exhaust any right or
     take any action against the Guarantor, the Seller or any other person or
     entity (including, without limitation, any other obligor or guarantor) or
     any collateral securing the Seller Obligations.

     Section 1.4 Remedies and Waivers. No remedy herein conferred upon or
reserved to any Beneficiary is intended to be exclusive of any other available
remedy or remedies, but each and every such remedy shall be cumulative and shall
be in addition to every other remedy given under this Agreement or now or
hereafter existing at law or in equity or by statute. No waiver of any of the
provisions of this Agreement shall: (a) be valid unless evidenced by a writing
executed by each party (whether the Guarantor or a Beneficiary) to be bound
thereby, (b) constitute or be deemed to constitute a waiver of any other
provision of this Agreement or any provisions of the Purchase Agreement (whether
or not similar), or (c) constitute or be deemed to constitute a continuing
waiver unless otherwise expressly provided. No delay on the part of any
Beneficiary in exercising any right or remedy hereunder shall operate as a
waiver thereof, nor shall any single or partial exercise of any power or right
preclude other or further exercise thereof or the exercise of any other right or
remedy. No notice to or demand on the Guarantor in any case shall entitle it to
any other or further notice or demand in the same or similar circumstances
except to the extent expressly required by the Purchase Agreement.

     Section 1.5 No Set-off by Guarantor. No set-off, abatement, recoupment,
counterclaim, reduction or diminution of a Guaranty Obligation, or any defense
of any kind or nature which the Guarantor has or may have with respect to a
Guaranty Obligation (other than the complete fulfillment, performance or
satisfaction of such Guaranty Obligation) shall be available hereunder to the
Guarantor against the Depositor or any Other Beneficiary; provided, however,
that the Guarantor shall be entitled to, except to the extent it arises out of
the bankruptcy or insolvency of the Seller, any right of set-off, abatement,
recoupment, counterclaim, reduction or diminution of any Seller Obligation, or
any equitable defense of any kind or nature to which the Seller is entitled with
respect to any Seller Obligation.

     Section 1.6 Binding Nature of Certain Adjudications. The Guarantor shall be
conclusively bound by the final non-appealable adjudication in any action or
proceeding, legal or otherwise, involving any controversy arising under, in
connection with, or in any way

                                     -3-

<PAGE>



relating to, any of the Seller Obligations, and by a final judgment, award or
decree entered therein, provided, in any case, that the Guarantor shall have had
the right, or shall have been given the opportunity, to participate in such
action or proceeding and shall have been given written notice of such action or
proceeding in time to exercise such right or avail itself of such opportunity.

     Section 1.7 Costs. The Guarantor agrees to indemnify the Depositor and each
of the Other Beneficiaries for, and shall pay, all costs, expenses and fees,
including all reasonable attorneys' fees and expenses, which may be incurred by
any Beneficiary in enforcing or attempting to enforce a valid claim under this
Agreement following any default on the part of the Guarantor hereunder, whether
the same shall be enforced by suit or otherwise.

     Section 1.8 Interest. If the Guarantor shall fail to make in immediately
available funds any payment required to be made hereunder when due, the
Guarantor shall pay interest on the amount of such payment from and including
the date due to the date of payment at an annual rate equal to two percentage
points above the "Federal funds effective rate" as published on Reuters Screen
118, as such "Federal funds effective rate" may change from time to time.

                                   ARTICLE II
                 REPRESENTATIONS AND WARRANTIES OF THE GUARANTOR

     Section 2.1 Representations and Warranties of the Guarantor. The Guarantor
represents and warrants that:

     (a) The Guarantor is a corporation duly organized, validly existing and in
good standing under the laws of the State of Delaware. The Guarantor has the
full power and authority, corporate or otherwise, to guaranty the Seller
Obligations and has the power, authority, franchises and licenses (i) to own its
properties and assets and to carry on and conduct its business and (ii) to
execute, enter into and deliver this Agreement and to perform all of its
obligations hereunder. The execution, delivery and performance of this Agreement
by the Guarantor have been duly authorized by all necessary corporate,
shareholder or other action, and this Agreement has been duly and validly
executed and delivered by the Guarantor and is legal, valid and binding on and
enforceable against the Guarantor in accordance with its terms except as such
enforceability may be subject to applicable bankruptcy, insolvency and similar
laws affecting creditors' rights generally and to general principles of equity.
Any requisite consents of third parties to the execution and delivery of this
Agreement and the performance of the obligations or transactions contemplated
hereby have been obtained.

     (b) Neither the execution or delivery of this Agreement, nor the
consummation of the transactions contemplated hereby, nor the compliance with or
performance of the terms and conditions of this Agreement by the Guarantor is
prevented by, limited by, conflicts with or will result in a breach or violation
of or a default under the terms, conditions or provisions of (i) its certificate
of incorporation or by-laws, (ii) any material mortgage, security agreement,
indenture, loan agreement or other agreement or instrument to which the
Guarantor

                                       -4-

<PAGE>



is a party or by which it is bound or (iii) any provision of law, any order of
any court or administrative agency or any rule or regulation applicable to the
Guarantor or its business. As of the date hereof, the Guarantor is not in
default under or in violation of any of its material obligations under any
material contract, agreement or undertaking to which it is a party or by which
it is bound.

     (c) As of the date hereof, there is no action, proceeding or investigation
pending with regard to which the Guarantor has received service of process or,
to the Guarantor's knowledge, threatened against the Guarantor before any court
or administrative agency that, in the reasonable and good faith judgment of the
Guarantor, may (i) materially and adversely affect the ability of the Guarantor
to perform its obligations under this Agreement, (ii) result in any material
adverse change in the business, properties, assets or financial condition of the
Guarantor, or (iii) adversely affect the enforceability of this Agreement.

     (d) As of the date hereof, the Guarantor is the owner, directly or
indirectly, of 100% of the issued and outstanding membership interests of the
Seller.


                                   ARTICLE III
                                  MISCELLANEOUS

     Section 3.1 Obligations Arise on Delivery of the Mortgage Loans. The
Guaranty Obligations hereunder shall arise absolutely and unconditionally
effective as of the Closing Date or, insofar as the Guaranty Obligations relate
to Section 9 of the Purchase Agreement, effective as of the date hereof.

     Section 3.2 Survival. All warranties, representations, covenants and
obligations made by the Guarantor herein shall be deemed to have been relied
upon by the Depositor and shall survive the delivery to the Beneficiaries of
this Agreement, regardless of any investigations made by or on behalf of any
Beneficiary, until such time as the Seller Obligations shall have been
discharged pursuant to the Purchase Agreement and the Guaranty Obligations shall
have been discharged pursuant to this Agreement.

     Section 3.3 Successors and Assigns. This Agreement shall inure to the
benefit of and be binding upon the Guarantor, the Depositor and the Other
Beneficiaries and upon the respective successors, assigns, estates, heirs,
executors and administrators of the Guarantor, the Depositor and the Other
Beneficiaries; provided, however, that, except as contemplated by the next two
sentences, (a) the Guarantor may not assign or delegate any of its obligations
hereunder without the prior written consent of the Depositor and each Other
Beneficiary, or their respective successors and assigns, which consent shall not
be unreasonably withheld so long as (i) the then current net worth of the
assignee is no less than the then current net worth of the Guarantor and (ii)
the assignee makes the representations and warranties set forth in Sections
2.1(a), (b) and (c) (with such reasonable modifications as the circumstances
require, none of which modifications materially and adversely affect the
Beneficiaries), and (b) each

                                     -5-

<PAGE>



Beneficiary shall be entitled to assign its respective rights hereunder only to
an affiliate. If the Depositor assigns to any party any of its rights under the
Purchase Agreement in respect of any Seller Obligations in accordance with the
Purchase Agreement, it may also assign to the same party its rights hereunder in
respect of the corresponding Guaranty Obligations. In addition, any entity into
which the Guarantor or any Beneficiary may be merged or consolidated, or any
entity resulting from any merger, conversion or consolidation to which the
Guarantor or any Beneficiary is a party, or any person succeeding to all or
substantially all of the business of the Guarantor or any Beneficiary, shall be
the successor hereunder to the Guarantor or such Beneficiary, as the case may
be.

     Section 3.4 Notices. All notices, certificates, demands or other
communications hereunder shall be sufficiently given and shall be deemed given
when mailed by registered or certified mail, return receipt requested, postage
prepaid, addressed as follows:


     (a) If to the Guarantor:

         ContiFinancial Corporation
         277 Park Avenue
         New York, New York 10172
         Attention: Chief Counsel

     (b) If to the Depositor:

         Morgan Stanley Capital I Inc.
         1585 Broadway
         New York, New York 10036
         Attention: Russell Rahbany


     The Guarantor and the Depositor each may, by notice given hereunder,
designate any further or different addresses to which subsequent notices,
certificates, demands or communications shall be sent.

     Section 3.5 Entire Agreement. This Agreement constitutes the entire
agreement and supersedes all prior and contemporaneous agreements,
understandings, negotiations and discussions, whether oral or written, of the
parties with respect to the subject matter hereof except as specifically set
forth or incorporated herein.

     Section 3.6 Amendments, Changes and Modifications. No term or provision of
this Agreement may be amended, waived, changed, modified, altered, released or
terminated in any manner unless such amendment, waiver, change, modification,
alteration release or termination is in writing and signed by the party (whether
the Guarantor or a Beneficiary) against whom such amendment, waiver, change,
modification, alteration, release or termination is sought to be enforced.


                                       -6-

<PAGE>



     Section 3.7 Severability. The invalidity or unenforceability of any one or
more phrases, sentences, paragraphs or Sections in this Agreement shall not
affect the validity or enforceability of the remaining portions of this
Agreement or any part thereof.

     Section 3.8 Governing Law. This Agreement and the rights, duties,
obligations and responsibilities of the Guarantor shall be governed in
accordance with the internal laws and decisions of the State of New York. The
Guarantor and the Beneficiaries intend that the provisions of Section 5-1401 of
the New York General Obligations Law shall apply to this Agreement.

     Section 3.9 Headings; Interpretation. Section and paragraph headings are
not to be considered part of this Agreement, are included solely for convenience
and are not intended to be full or accurate descriptions of the contents
thereof. Sections and paragraphs mentioned by number only are the respective
sections and paragraphs of this Agreement. The use of the terms "herein",
"hereunder", "hereof", and like terms shall be deemed to refer to this entire
Agreement and not merely to the particular provision in which the term is
contained, unless the context clearly indicates otherwise.


                                       -7-

<PAGE>



     IN WITNESS WHEREOF, the Guarantor has caused this Agreement to be duly
executed and delivered, all as of the date first above written.

                           CONTIFINANCIAL CORPORATION


                            By: /s/ Susan E. O'Donovan
                                ------------------------------
                            Name:  Susan E. O'Donovan
                            Title: Authorized Signatory





                                     -8-


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission